Quarterly report pursuant to Section 13 or 15(d)

SEGMENT ANALYSIS (Tables)

v3.22.0.1
SEGMENT ANALYSIS (Tables)
3 Months Ended
Jan. 31, 2022
Segment Reporting [Abstract]  
SCHEDULE OF SEGMENT REPORTING INFORMATION

 

    Marine
Technology
Business
(Products)
    Marine
Engineering
Business
(Services)
    Overhead     Total  
                         
Three Months Ended January 31, 2022                                
                                 
Net Revenues   $ 3,823,748     $ 2,014,460     $ -     $ 5,838,208  
                                 
Cost of Revenues     572,292       1,105,982       -       1,678,274  
                                 
Gross Profit     3,251,456       908,478       -       4,159,934  
                                 
Research & Development     529,375       143,515       -       672,890  
Selling, General & Administrative     753,614       651,149       706,349       2,111,112  
                                 
Total Operating Expenses     1,282,989       794,664       706,349       2,784,002  
                                 
Income (Loss) from Operations     1,968,467       113,814       (706,349 )     1,375,932  
                                 
Other Income (Expense)                                
Other Income     9,049       70,945       -       79,994  
Interest Expense     (4,882 )     (5,026 )     (1,370 )     (11,278 )
                                 
Total Other Income (Expense)     4,167       65,919       (1,370 )     68,716  
                                 
Income (Loss) before Income Taxes     1,972,634       179,733       (707,719 )     1,444,648  
                                 
Income Tax (Expense) Benefit                                
Current Tax (Expense) Benefit     (266,520 )     24,036       (43,125 )     (285,609 )
Deferred Tax Benefit     6,708       204       51,297       58,209  
                                 
Total Income Tax (Expense) Benefit     (259,812 )     24,240       8,172       (227,400 )
                                 
Net Income (Loss)   $ 1,712,822     $ 203,973     $ (699,547 )   $ 1,217,248  
                                 
Supplemental Disclosures                                
                                 
Total Assets   $ 30,847,114     $ 13,893,382     $ 658,735     $ 45,399,231  
                                 
Total Liabilities   $ 1,635,666     $ 501,339     $ 429,580     $ 2,566,585  
                                 
Revenues from Intercompany Sales - eliminated from sales above   $ 389,395     $ 115,823     $ 600,000     $ 1,105,218  
                                 
Depreciation and Amortization   $ 135,658     $ 16,657     $ 9,151     $ 161,466  
                                 
Purchases of Long-lived Assets   $ 986,093     $ 1,000     $ 14,871     $ 1,001,964  

 

 

CODA OCTOPUS GROUP, INC.

Notes to the Consolidated Financial Statements

January 31, 2022 and October 31, 2021

 

NOTE 14 -SEGMENT ANALYSIS (Continued)

 

    Marine
Technology
Business
(Products)
    Marine
Engineering
Business
(Services)
    Overhead     Total  
                         
Three Months Ended January 31, 2021                                
                                 
Net Revenues   $ 3,748,279     $ 1,302,180     $ -     $ 5,050,459  
                                 
Cost of Revenues     894,275       841,262       -       1,735,537  
                                 
Gross Profit     2,854,004       460,918       -       3,314,922  
                                 
Research & Development     441,744       141,395       -       583,139  
Selling, General & Administrative     733,825       567,559       511,982       1,813,366  
                                 
Total Operating Expenses     1,175,569       708,954       511,982       2,396,505  
                                 
Income (Loss) from Operations     1,678,435       (248,036 )     (511,982 )     918,417  
                                 
Other Income (Expense)                                
Other Income     2,036       18       -       92,025  
Interest Expense     (2,253 )     (5,151 )     (7,110 )     (14,514 )
                                 
Total Other Income (Expense)     (217 )     (5,133 )     (7,110 )     77,511  
                                 
Income (Loss) before Income Taxes     1,678,218       (253,169 )     (519,092 )     995,928  
                                 
Income Tax (Expense) Benefit                                
Current Tax (Expense) Benefit     12,653       -       12,072       24,725  
Deferred Tax (Expense) Benefit     (11,155 )     152,086       (32,740 )     108,191  
                                 
Total Income Tax (Expense) Benefit     1,498       152,086       (20,668 )     132,916  
                                 
Net Income (Loss)   $ 1,679,716     $ (101,083 )   $ (539,760 )   $ 1,128,844  
                                 
Supplemental Disclosures                                
                                 
Total Assets   $ 24,767,757     $ 14,362,811     $ 1,224,954     $ 40,355,522  
                                 
Total Liabilities   $ 1,573,260     $ 1,436,624     $ 720,466     $ 3,730,350  
                                 
Revenues from Intercompany Sales - eliminated from sales above   $ 370,629     $ 49,201     $ 675,000     $ 1,094,830  
                                 
Depreciation and Amortization   $ 312,122     $ 47,645     $ 6,416     $ 366,183  
                                 
Purchases of Long-lived Assets   $ 399,975     $ 4,177     $ 4,992     $ 409,144