profire.htm
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
[X]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the Quarterly Period Ended December 31, 2013
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the Transition Period From ________ to _________
|
Commission File Number 000-52376
PROFIRE ENERGY, INC.
(Exact name of registrant as specified in its charter)
Nevada
|
|
20-0019425
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
321 South 1250 West, Suite 1
|
|
|
Lindon, Utah
|
|
84042
|
(Address of principal executive offices)
|
|
(Zip Code)
|
(801) 796-5127
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.) Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
|
Large accelerated filer [ ]
|
Accelerated filer [ ]
|
|
Non-accelerated filer [ ]
|
Smaller reporting company [X]
|
|
(Do not check if a smaller reporting company)
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes [ ] No [X]
As of February 4, 2013 the registrant had 47,836,428 shares of common stock, par value $0.001, issued and outstanding.
PROFIRE ENERGY, INC.
FORM 10-Q
TABLE OF CONTENTS
|
Page
|
|
|
PART I — FINANCIAL INFORMATION
|
|
|
|
Item 1. Financial Statements
|
3
|
|
|
|
|
Condensed Consolidated Balance Sheets as of December 31, 2013 (Unaudited) and March 31, 2013
|
3
|
|
|
|
|
Condensed Consolidated Statements of Operations and Other Comprehensive Income (Unaudited) for the three and nine month periods ended December 31, 2013 and 2012
|
4
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows (Unaudited) for the nine month periods ended December 31, 2013 and 2012
|
5
|
|
|
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
6
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition And Results of Operations
|
13
|
|
|
Item 3. Quantitative and Qualitative Disclosure about Market Risk
|
23
|
|
|
Item 4. Controls and Procedures
|
23
|
|
|
PART II — OTHER INFORMATION
|
|
|
|
Item 1A. Risk Factors
|
24
|
|
|
Item 6. Exhibits
|
25
|
|
|
Signatures
|
26
|
PART I. FINANCIAL INFORMATION
Item 1 Financial Info
PROFIRE ENERGY, INC. AND SUBSIDIARY
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
December 31
|
|
March 31,
|
|
|
2013
|
|
2013
|
|
|
(Unaudited)
|
|
|
|
ASSETS |
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
5,732,530 |
|
|
$ |
808,772 |
|
Accounts receivable, net
|
|
|
8,481,074 |
|
|
|
5,879,165 |
|
Inventories
|
|
|
6,963,230 |
|
|
|
3,463,614 |
|
Prepaid expenses
|
|
|
46,937 |
|
|
|
1,967 |
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
21,223,771 |
|
|
|
10,153,518 |
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, net
|
|
|
2,543,551 |
|
|
|
2,232,355 |
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$ |
23,767,322 |
|
|
$ |
12,385,873 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
2,050,748 |
|
|
$ |
1,499,330 |
|
Accrued liabilities
|
|
|
96,213 |
|
|
|
189,489 |
|
Deferred income tax liability
|
|
|
116,607 |
|
|
|
72,857 |
|
Income taxes payable
|
|
|
1,220,717 |
|
|
|
161,550 |
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
3,484,285 |
|
|
|
1,923,226 |
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
3,484,285 |
|
|
|
1,923,226 |
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares: $0.001 par value, 10,000,000 shares authorized: no shares issued and outstanding
|
|
|
- |
|
|
|
- |
|
Common shares: $0.001 par value, 100,000,000 shares authorized: 47,836,428 and 45,250,000 shares issued and outstanding, respectively
|
|
|
47,837 |
|
|
|
45,250 |
|
Additional paid-in capital
|
|
|
5,912,516 |
|
|
|
585,735 |
|
Accumulated other comprehensive income/(loss)
|
|
|
(7,351 |
) |
|
|
371,466 |
|
Retained earnings
|
|
|
14,330,035 |
|
|
|
9,460,196 |
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Equity
|
|
|
20,283,037 |
|
|
|
10,462,647 |
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
$ |
23,767,322 |
|
|
$ |
12,385,873 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
PROFIRE ENERGY, INC. AND SUBSIDIARY
|
|
Condensed Consolidated Statements of Operations and Other Comprehensive Income (Loss)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
For the Nine Months Ended
|
|
|
|
December
|
|
|
December
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of goods, net
|
|
$ |
8,999,070 |
|
|
$ |
3,176,627 |
|
|
$ |
24,778,093 |
|
|
$ |
10,724,586 |
|
Sales of services, net
|
|
|
531,767 |
|
|
|
364,434 |
|
|
|
1,276,780 |
|
|
|
873,341 |
|
Total Revenues
|
|
|
9,530,837 |
|
|
|
3,541,061 |
|
|
|
26,054,873 |
|
|
|
11,597,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF SALES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold-product
|
|
|
3,894,002 |
|
|
|
1,050,966 |
|
|
|
10,169,122 |
|
|
|
4,329,037 |
|
Cost of goods sold-services
|
|
|
418,594 |
|
|
|
313,442 |
|
|
|
919,041 |
|
|
|
697,474 |
|
Total Cost of Goods Sold
|
|
|
4,312,596 |
|
|
|
1,364,408 |
|
|
|
11,088,163 |
|
|
|
5,026,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
5,218,241 |
|
|
|
2,176,653 |
|
|
|
14,966,710 |
|
|
|
6,571,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
1,977,911 |
|
|
|
1,339,676 |
|
|
|
4,076,226 |
|
|
|
3,135,668 |
|
Research and development
|
|
|
139,691 |
|
|
|
38,472 |
|
|
|
390,710 |
|
|
|
148,865 |
|
Payroll expenses
|
|
|
946,878 |
|
|
|
1,144,024 |
|
|
|
2,712,947 |
|
|
|
1,845,679 |
|
Depreciation expense
|
|
|
78,685 |
|
|
|
116,678 |
|
|
|
205,610 |
|
|
|
227,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
3,143,165 |
|
|
|
2,638,850 |
|
|
|
7,385,493 |
|
|
|
5,357,816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM OPERATIONS
|
|
|
2,075,076 |
|
|
|
(462,197 |
) |
|
|
7,581,217 |
|
|
|
1,213,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
- |
|
|
|
(4,493 |
) |
|
|
(10,567 |
) |
|
|
(13,171 |
) |
Gain on disposal of fixed assets
|
|
|
- |
|
|
|
- |
|
|
|
1,617 |
|
|
|
- |
|
Rental income
|
|
|
311 |
|
|
|
- |
|
|
|
2,501 |
|
|
|
- |
|
Interest income
|
|
|
1,544 |
|
|
|
13,074 |
|
|
|
9,910 |
|
|
|
21,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense)
|
|
|
1,855 |
|
|
|
8,581 |
|
|
|
3,461 |
|
|
|
8,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME BEFORE INCOME TAXES
|
|
|
2,076,931 |
|
|
|
(453,616 |
) |
|
|
7,584,678 |
|
|
|
1,221,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX EXPENSE
|
|
|
870,625 |
|
|
|
(127,347 |
) |
|
|
2,714,839 |
|
|
|
337,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
$ |
1,206,306 |
|
|
$ |
(326,269 |
) |
|
$ |
4,869,839 |
|
|
$ |
884,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOREIGN CURRENCY TRANSLATION GAIN (LOSS)
|
|
$ |
(178,593 |
) |
|
$ |
(449,470 |
) |
|
|
(378,817 |
) |
|
|
(229,852 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPREHENSIVE INCOME
|
|
$ |
1,027,713 |
|
|
$ |
(775,739 |
) |
|
$ |
4,491,022 |
|
|
$ |
654,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC EARNINGS PER SHARE
|
|
$ |
0.03 |
|
|
$ |
(0.01 |
) |
|
$ |
0.11 |
|
|
$ |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FULLY DILUTED EARNINGS PER SHARE
|
|
$ |
0.03 |
|
|
$ |
(0.01 |
) |
|
$ |
0.11 |
|
|
$ |
0.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
|
|
|
46,560,913 |
|
|
|
45,155,000 |
|
|
|
45,705,105 |
|
|
|
45,088,400 |
|
FULLY DILUTED WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
|
|
|
46,973,885 |
|
|
|
45,155,000 |
|
|
|
46,118,077 |
|
|
|
45,357,724 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
PROFIRE ENERGY, INC. AND SUBSIDIARY
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended
|
|
|
|
December 31
|
|
|
|
2013
|
|
|
2012
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
4,869,839 |
|
|
$ |
884,596 |
|
Adjustments to reconcile net income to
|
|
|
|
|
|
|
|
|
net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
|
246,542 |
|
|
|
225,076 |
|
Gain on the disposal of fixed assets
|
|
|
(1,617 |
) |
|
|
- |
|
Common stock issued for services
|
|
|
28,350 |
|
|
|
208,750 |
|
Bad debt expense
|
|
|
- |
|
|
|
69,995 |
|
Stock options issued for services
|
|
|
849,531 |
|
|
|
148,648 |
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Changes in accounts receivable
|
|
|
(2,749,328 |
) |
|
|
(642,358 |
) |
Changes in inventories
|
|
|
(3,572,120 |
) |
|
|
(1,493,076 |
) |
Changes in prepaid expenses
|
|
|
(44,970 |
) |
|
|
8,231 |
|
Changes in accounts payable and accrued liabilities
|
|
|
519,060 |
|
|
|
1,031,985 |
|
Changes in income taxes payable
|
|
|
1,190,648 |
|
|
|
(132,932 |
) |
|
|
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities
|
|
|
1,335,935 |
|
|
|
308,915 |
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from disposal of equipment
|
|
|
33,910 |
|
|
|
- |
|
Purchase of fixed assets
|
|
|
(654,057 |
) |
|
|
(474,381 |
) |
|
|
|
|
|
|
|
|
|
Net Cash Used in Investing Activities
|
|
|
(620,147 |
) |
|
|
(474,381 |
) |
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Stock issued
|
|
|
4,332,975 |
|
|
|
- |
|
Stock issued in exercise of stock options
|
|
|
118,512 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Net Cash Used in Financing Activities
|
|
|
4,451,487 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
(161,257 |
) |
|
|
(264,802 |
) |
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH
|
|
|
5,006,018 |
|
|
|
(430,268 |
) |
CASH AT BEGINNING OF PERIOD
|
|
|
808,772 |
|
|
|
1,914,877 |
|
|
|
|
|
|
|
|
|
|
CASH AT END OF PERIOD
|
|
$ |
5,814,790 |
|
|
$ |
1,484,609 |
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH PAID FOR:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$ |
10,567 |
|
|
$ |
13,171 |
|
Income taxes
|
|
$ |
1,655,672 |
|
|
$ |
513,245 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
PROFIRE ENERGY, INC. AND SUBSIDIARY
Notes to the Condensed Consolidated Financial Statements
December 31, 2013 and March 31, 2013
NOTE 1 - CONDENSED FINANCIAL STATEMENTS
The accompanying financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and cash flows at December 31, 2013 and for all periods presented have been made.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. It is suggested that these condensed consolidated financial statements be read in conjunction with the financial statements and notes thereto included in the Company's March 31, 2013 audited financial statements. The results of operations for the periods ended December 31, 2013 and 2012 are not necessarily indicative of the operating results for the full years.
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES
Reclassification
Certain balances in previously issued financial statements have been reclassified to be consistent with the current period presentation.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Cash and Cash Equivalents
For purposes of the statement of cash flows, cash and cash equivalents include cash and all debt securities with an original maturity of 90 days or less. As of December 31, 2013 and March 31, 2013, bank balances included $5,732,530 and $808,772, respectively, held by the Company’s banks. Of the bank balances, $3,471,361and $0 was not guaranteed by the Province of Alberta, Canada and the FDIC.
Accounts Receivable
Receivables from the sale of goods and services are stated at net realizable value. This value includes an appropriate allowance for estimated uncollectible accounts. The allowance is calculated based on past collectability and customer relationships. The Company recorded an allowance for doubtful accounts of $124,869 and $133,974 as of December 31, 2013 and March 31, 2013, respectively.
PROFIRE ENERGY, INC. AND SUBSIDIARY
Notes to the Condensed Consolidated Financial Statements
December 31, 2013 and March 31, 2013
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (Continued)
Inventory
In accordance with ASC 330, the Company’s inventory is valued at the lower of cost (the purchase price, including additional fees) or market based on using the entire value of inventory. Inventories are determined based on the average cost basis. As of December 31, 2013 and March 31, 2013 inventory consisted of the following:
|
|
December 30,
2013
|
|
|
March 31,
2013
|
|
Raw materials
|
|
$ |
- |
|
|
$ |
- |
|
Finished goods
|
|
|
7,051,138 |
|
|
|
3,553,140 |
|
Work in process
|
|
|
- |
|
|
|
- |
|
Subtotal
|
|
|
7,051,138 |
|
|
|
3,553,140 |
|
Reserve for obsolescence
|
|
|
(87,908 |
) |
|
|
(89,526 |
) |
Total
|
|
$ |
6,963,230 |
|
|
|
3,463,614 |
|
Revenue Recognition
The Company records sales when a firm sales agreement is in place, delivery has occurred or services have been rendered, and collectability of the fixed or determinable sales price is reasonably assured. If customer acceptance of products is not assured, the Company records sales only upon formal customer acceptance.
Income Taxes
The Company is subject to US and Canadian income taxes, respectively, on its US and Canadian income with a credit provided for foreign taxes paid. The combined effective rates of income tax expense (benefit) in the US and Canada are, respectively, 35% and 28% for the nine months ended December 31, 2013 and 2012, respectively.
Basic and Diluted Earnings Per Share
The computation of basic earnings per share of common stock is based on the weighted average number of shares outstanding during the periods presented. The computation of fully diluted earnings per share includes common stock equivalents outstanding at the balance sheet date. The Company had 629,350 and 530,000 stock options included in the fully diluted earnings per share as of December 31, 2013 and 2012, respectively. The Company uses the treasury stock method to calculate the dilutive effects of stock options and warrants.
|
For the Nine Months Ended
December 31,
|
|
|
|
2013 |
|
|
2012 |
|
Net income applicable to common shareholders
|
|
$ |
4,869,839 |
|
|
$ |
884,596 |
|
Weighted average shares outstanding
|
|
|
45,705,105 |
|
|
|
45,088,400 |
|
Weighted average fully diluted shares outstanding
|
|
|
46,118,077 |
|
|
|
45,357,724 |
|
Basic earnings per share
|
|
$ |
0.11 |
|
|
$ |
0.02 |
|
Fully diluted earnings per share
|
|
$ |
0.11 |
|
|
$ |
0.02 |
|
PROFIRE ENERGY, INC. AND SUBSIDIARY
Notes to the Condensed Consolidated Financial Statements
December 31, 2013 and March 31, 2013
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (Continued)
Foreign Currency and Comprehensive Income
The Company’s functional currencies are the United States dollar (USD) and the Canadian dollar (CAD), the reporting currency is USD. All transactions initiated in other currencies are translated into the reporting currency in accordance with ASC830-20, “Foreign Currency Matters – Foreign Currency Transactions”. The period-end exchange rates of 0.940531 and 0.982898 were used to convert the Company’s December 31, 2013 and March 31, 2013 balance sheets, respectively, and the statements of operations used weighted average rates of 0.64101 and 1.02760 for the nine months ended December 31, 2013 and 2012, respectively. All amounts in the financial statements and footnotes are presumed to be stated in USD, unless otherwise identified. Foreign currency translation gains or losses as a result of fluctuations in the exchange rates are reflected in the Statement of Operations and Other Comprehensive Income.
Recent Accounting Pronouncements
The Company has evaluated recent accounting pronouncements and their adoption has not had or is not expected to have a material impact on the Company’s financial position, or statements.
Stock-Based Compensation
The Company follows the provisions of ASC 718, “Share-Based Payment’s” which requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. The Company uses the Black-Scholes options pricing model for determining the fair value of stock-based compensation.
NOTE 3 – FAIR VALUE MEASUREMENT
The Company measures its cash equivalents and marketable securities at fair value. Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability. A three-tier fair value hierarchy is established as a basis for considering such assumptions and for inputs used in the valuation methodologies in measuring fair value:
Level 1 - Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 - Include inputs that are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant inputs are observable in the market or can be derived from observable market data. Where applicable, these models project future cash flows and discount the future amounts to a present value using market-based observable inputs including interest rate curves, foreign exchange rates, and credit ratings.
Level 3 - Unobservable inputs that are supported by little or no market activities.
PROFIRE ENERGY, INC. AND SUBSIDIARY
Notes to the Condensed Consolidated Financial Statements
December 31, 2013 and March 31, 2013
NOTE 3 – FAIR VALUE MEASUREMENT (Continued)
The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
NOTE 4 – SEGMENT INFORMATION
The Company operates in the United States and Canada. Segment information for these geographic areas is as follows:
|
For the Three Months Ended December 31,
|
|
For the Nine Moths Ended December 31,
|
|
Sales
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
Canada
|
|
$ |
4,288,155 |
|
|
$ |
2,386,091 |
|
|
$ |
11,492,468 |
|
|
$ |
9,940,391 |
|
United States
|
|
|
5,242,682 |
|
|
|
1,154,970 |
|
|
|
14,562,405 |
|
|
|
1,657,536 |
|
Total
|
|
$ |
9,530,837 |
|
|
$ |
3,541,061 |
|
|
$ |
26,054,873 |
|
|
$ |
11,597,927 |
|
Long-lived assists
|
|
December 31,
2013
|
|
|
March 31,
2013
|
|
Canada
|
|
$ |
1,424,129 |
|
|
$ |
1,583,613 |
|
United States
|
|
|
1,119,422 |
|
|
|
648,742 |
|
Total
|
|
$ |
2,543,551 |
|
|
$ |
2,232,355 |
|
NOTE 5 – COMMON STOCK PURCHASE OPTIONS
On October 28, 2009, the Company issued a total of 410,000 stock purchase options exercisable for the purchase of its common stock at $0.40 per share. The options were issued to key employees. The options vest 1/3 each year for 3 years. The Company estimates the fair value of each stock award at the grant date by using the Black-Scholes option pricing model. The following weighted average assumptions used for grants as of October 28, 2009: dividend yield of zero percent; expected volatility of 127%; risk-free interest rates of 1.35% and expected life of 3.0 years. The Company recognized $0 and $18,436 in expense for the fair value of the options vesting during the nine months ending December 31, 2013 and 2012, respectively.
On February 15, 2011, the Company issued a total of 600,000 stock purchase options exercisable for the purchase of its common stock at $0.30 per share. The options were issued to key employees. The options vest 1/5 each year for 5 years. The Company estimates the fair value of each stock award at the grant date by using the Black-Scholes option pricing model. The following weighted average assumptions used for grants as of February 15, 2011: dividend yield of zero percent; expected volatility of 254%; risk-free interest rates of 2.02% and expected life of 2.5 years. The Company recognized $30,897 and $30,897 in expense for the fair value of the options vesting during nine months ending December 31, 2013 and 2012, respectively.
PROFIRE ENERGY, INC. AND SUBSIDIARY
Notes to the Condensed Consolidated Financial Statements
December 31, 2013 and March 31, 2013
NOTE 5 – COMMON STOCK PURCHASE OPTIONS (CONTINUED)
On March 6, 2012, the Company approved a grant of 820,000 stock purchase options exercisable for the purchase of its common stock at 85% of approval date fair market value. The options were issued to key employees. The options vest 1/5 each year for 5 years. The Company estimates the fair value of each stock award at the grant date by using the Black-Scholes option pricing model. The exercise price was determined as of September 27, 2012, the date the options were executed. The following weighted average assumptions used for grants as of September 27, 2012: dividend yield of zero percent; expected volatility of 191%; risk-free interest rates of 2.37% and expected life of 2.5 years. The Company recognized $216,948 and $1,729 in expense for the fair value of the options vesting during nine months ending December 31, 2013 and 2012, respectively.
On December 17, 2013, the Company changed the strike price per share, of the options approved March 6, 2012, to $1.75, reflecting 100% of the approval date value, as required under applicable tax law. The Company accelerated the terms, to reflect the board approval date, and recognized an extra $58,487 in expense during the three months ended December 31, 2013 and will recognize an additional $59,063 in expense during the three months ending March 31, 2013.
On April 18, 2013, the Company approved a grant of 1,183,000 stock purchase options exercisable for the purchase of its common stock at 85% of approval date fair market value. The options were issued to key employees. The options vest 1/5 each year for 5 years. The Company estimates the fair value of each stock award at the grant date by using the Black-Scholes option pricing model. The exercise price was determined as of August 21, 2013, the date the options were executed. The following weighted average assumptions used for grants as of August 21, 2013: dividend yield of zero percent; expected volatility of 179%; risk-free interest rates of 1.64% and expected life of 2.5 years. The Company recognized $208,454 and $-0- in expense for the fair value of the options vesting during the nine months ended December 31, 2013 and 2012, respectively.
On December 17, 2013, the Company changed the strike price per share, of the options approved April 18, 2013, to $1.37, reflecting 100% of the approval date value, as required under applicable tax law. The Company accelerated the terms, to reflect the board approval date, and recognized an extra $66,398 in three months ended December 31, 2013 and will recognize an additional $68,553 in the three months ending March 31, 2013.
On July 31, 2013, the Company approved a grant of 100,000 stock purchase options exercisable for the purchase of its common stock. The options were issued for director compensation. The options vest 1/2 upon execution and 1/2 after 1 year. The Company estimates the fair value of each stock award at the grant date by using the Black-Scholes option pricing model. The exercise price was determined as of July 31, 2013, the date the options were executed. The following weighted average assumptions used for grants as of August 21, 2013: dividend yield of zero percent; expected volatility of 179%; risk-free interest rates of 1.64% and expected life of 2.5 years. The Company recognized $117,989 and $-0- in expense for the fair value of the options vesting during the nine months ended December 31, 2013 and 2012, respectively.
PROFIRE ENERGY, INC. AND SUBSIDIARY
Notes to the Condensed Consolidated Financial Statements
December 31, 2013 and March 31, 2013
NOTE 5 – COMMON STOCK PURCHASE OPTIONS (CONTINUED)
On December 17, 2013, the Company changed the strike price per share, of the options approved April 18, 2013, to $1.37, reflecting 100% of the approval date value, as required under applicable tax law. The Company accelerated the terms, to reflect the board approval date, and recognized an extra $66,398 in expense during the three months ended December 31, 2013 and will recognize an additional $68,553 in expense during the three months ending March 31, 2013.
A summary of the status of the Company’s stock option plans as of December 31, 2013 and 2012 and the changes during the nine months are presented below:
|
|
2013 |
|
|
2012 |
|
Unexercised options, beginning of year
|
|
|
1,805,000 |
|
|
|
1,010,000 |
|
Stock options issued during the nine months ended December 31,
|
|
|
1,483,000 |
|
|
|
820,000 |
|
Stock options canceled
|
|
|
(5,000 |
) |
|
|
(25,000 |
) |
Stock options expired
|
|
|
- |
|
|
|
- |
|
Stock options exercised
|
|
|
(307,125 |
) |
|
|
- |
|
Unexercised options, December 31
|
|
|
2,975,875 |
|
|
|
1,805,000 |
|
|
|
|
|
|
|
|
|
|
Exercisable options, December 31
|
|
|
629,375 |
|
|
|
650,000 |
|
The following table summarizes information about the stock options as of December 31, 2013:
Outstanding Options
|
|
|
|
|
|
|
|
|
|
|
|
Wtd. Avg.
|
|
|
|
|
|
Range of
|
|
|
|
Remaining
|
|
Wtd. Avg.
|
|
Aggregate
|
|
Exercise
|
|
|
|
Contractual
|
|
Exercise
|
|
Intrinsic
|
|
Prices
|
|
Shares
|
|
Life (years)
|
|
Price
|
|
Value
|
|
$ |
0.40 |
|
|
250,025 |
|
|
0.71 |
|
$ |
0.40 |
|
$ |
100,010 |
|
|
0.30 |
|
|
460,000 |
|
|
3.13 |
|
|
0.30 |
|
|
138,000 |
|
|
1.75 |
|
|
785,350 |
|
|
4.18 |
|
|
1.75 |
|
|
1,374,363 |
|
|
1.37 |
|
|
1,180,500 |
|
|
5.30 |
|
|
1.37 |
|
|
1,617,285 |
|
|
1.37 |
|
|
100,000 |
|
|
5.58 |
|
|
1.37 |
|
|
137,000 |
|
$ |
3.85 |
|
|
200,000 |
|
|
5.85 |
|
|
3.85 |
|
|
770,000 |
|
|
|
|
|
2,975,875 |
|
|
4.33 |
|
$ |
1.39 |
|
$ |
4,136,658 |
|
PROFIRE ENERGY, INC. AND SUBSIDIARY
Notes to the Condensed Consolidated Financial Statements
December 31, 2013 and March 31, 2013
NOTE 5 – COMMON STOCK PURCHASE OPTIONS (CONTINUED)
The following table summarizes information about the exercisable stock options as of December 31, 2013:
Range of
|
|
|
|
Remaining
|
|
Wtd. Avg.
|
|
Aggregate
|
|
Exercise
|
|
|
|
Contractual
|
|
Exercise
|
|
Intrinsic
|
|
Prices
|
|
Shares
|
|
Life (years)
|
|
Price
|
|
Value
|
|
$ |
0.40 |
|
|
250,025 |
|
|
0.71 |
|
$ |
0.40 |
|
$ |
100,010 |
|
|
0.30 |
|
|
100,000 |
|
|
3.13 |
|
|
0.30 |
|
|
30,000 |
|
|
1.75 |
|
|
129,350 |
|
|
4.18 |
|
|
1.75 |
|
|
226,363 |
|
|
1.37 |
|
|
- |
|
|
5.30 |
|
|
1.37 |
|
|
- |
|
|
1.37 |
|
|
50,000 |
|
|
5.58 |
|
|
1.37 |
|
|
68,500 |
|
$ |
3.85 |
|
|
100,000 |
|
|
5.85 |
|
|
3.85 |
|
|
385,000 |
|
|
|
|
|
629,375 |
|
|
3.01 |
|
$ |
1.29 |
|
$ |
809,873 |
|
The following table summarizes information about non-vested options as of the nine months ended December 31, 2013:
|
|
Options
|
|
|
Wtd. Avg.
Grant Date
Fair Value
|
|
Non-vested at March 31, 2013
|
|
|
1,155,000 |
|
|
$ |
0.95 |
|
Stock options issued during the nine months
|
|
|
1,478,000 |
|
|
|
1.71 |
|
Vest during the nine months ended December 31, 2013
|
|
|
(286,500 |
) |
|
|
2.42 |
|
Non-vested at December 31, 2013
|
|
|
2,346,500 |
|
|
$ |
1.42 |
|
NOTE 6 – STOCKHOLDERS’ EQUITY
On November 18, 2013, the Company completed an equity offering of 2,259,393 shares of restricted Common Stock and received proceeds of $4,332,975, which is net of $592,501 in underwriting discounts, commission and direct costs incurred and paid by the Company in connection with this equity offering.
NOTE 7 – SUBSEQUENT EVENTS
In accordance with ASC 855, the Company’s management has evaluated the subsequent events through the date the financial statements were issued and has found no subsequent events to report.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
This discussion summarizes the significant factors affecting our consolidated operating results, financial condition, liquidity and capital resources during the three month and nine month periods ended December 31, 2013 and 2012. For a complete understanding, this Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Financial Statements and Notes to the Financial Statements contained in this quarterly report on Form 10-Q and our annual report on Form 10-K for the year ended March 31, 2013.
Forward-Looking Statements
This quarterly report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, (the “Securities Act”) and Section 21E of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”) that are based on management’s beliefs and assumptions and on information currently available to management. For this purpose any statement contained in this report that is that is not a statement of historical fact may be deemed to be forward-looking, including, but not limited to, statements relating to our future actions, intentions, plans, strategies, objective, results of operations, cash flows and the adequacy of or need to seek additional capital resources and liquidity. Without limiting the foregoing, words such as “may”, “should”, “expect”, “project”, “plan”, “anticipate”, “believe”, “estimate”, “intend”, “budget”, “forecast”, “predict”, “potential”, “continue”, “should”, “could”, “will” or comparable terminology or the negative of such terms are intended to identify forward-looking statements. These statements by their nature involve known and unknown risks and uncertainties and other factors that may cause actual results and outcomes to differ materially depending on a variety of factors, many of which are not within our control. Such factors include, but are not limited to, economic conditions generally and in the industry in which we and our customers participate; competition within our industry; legislative requirements or changes which could render our services less competitive or obsolete; our failure to successfully develop new services and/or products or to anticipate current or prospective customers’ needs; price increases or employee limitations; and delays, reductions, or cancellations of contracts we have previously entered into, sufficiency of working capital, capital resources and liquidity and other factors detailed herein and in our other filings with the United States Securities and Exchange Commission (the “SEC” or “Commission”). Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual outcomes may vary materially from those indicated.
Forward-looking statements are predictions and not guarantees of future performance or events. Forward-looking statements are based on current industry, financial and economic information, which we have assessed but which by its nature is dynamic and subject to rapid and possibly abrupt changes. Our actual results could differ materially from those stated or implied by such forward-looking statements due to risks and uncertainties associated with our business. We hereby qualify all our forward-looking statements by these cautionary statements.
These forward-looking statements speak only as of their dates and should not be unduly relied upon. We undertake no obligation to amend this report or revise publicly these forward-looking statements (other than pursuant to reporting obligations imposed on registrants pursuant to the Exchange Act) to reflect subsequent events or circumstances, whether as the result of new information, future events or otherwise.
Throughout this report, unless otherwise indicated by the context, references herein to the “Company”, “we”, “our” or “us” and similar language means Profire Energy, Inc., a Nevada corporation, and its corporate subsidiaries and predecessors.
The following discussion should be read in conjunction with our financial statements and the related notes contained elsewhere in this report and in our other filings with the Securities and Exchange Commission.
Overview
We manufacture, install and service oilfield combustion management technologies and related products (e.g. fuel train components, secondary airplates, etc.). Our products and services aid oil and natural gas producers in the safe and efficient transportation, refinement and production of oil and natural gas. Our primary products are burner management systems.
In the oil and natural gas industry there are numerous demands for heat generation and control. Oilfield vessels of all kinds, including line-heaters, dehydrators, separators, treaters, amine reboilers, free-water knockout systems, etc. require sources of heat to satisfy their various functions, which is provided by a burner flame inside the vessel. This burner flame is integral to the proper function of the oilfield vessel because these vessels use the flame’s heat to help separate, store, transport and purify oil and gas (or even water). The viscosity of the oil and gas is critical to a number of oilfield processes, and is directly affected by the heat provided by the burner flame inside the vessel.
Our products help monitor and manage this burner flame, reducing the need for employee interaction with the burner (e.g. for re-ignition or temperature monitoring), which results in greater operational efficiencies, increased safety, and improved compliance for the oil or gas producer. We believe there is a growing trend in the industry toward automation, including a demand for automation of burner management. In addition to this demand, there is also a need for skilled combustion technicians. Profire also trains and dispatches combustion technicians to address this industry need in Canada. When we believe there is adequate demand for such services in the U.S. and skilled technicians have been trained, we may also begin to market combustion services through our U.S. offices.
Results of Operations
Comparison of the three months ended December 31, 2013 and 2012
Total Revenues
Total revenues during the quarter ended December 31, 2013 increased $5,989,776, or 169%, compared to the quarter ended December 31, 2012. This increase was principally attributable to increased sales of goods, net.
Sales of Goods, Net
We realized an increase of $5,822,443, or 183%, in sales of goods, net during the quarter ended December 31, 2013 compared to the quarter ended December 31, 2012. This increase was primarily due to improved sales execution, the continued development of the U.S. market, the leveraging of now-effective sales people hired in previous quarters, and improved management of the sales team. There have been an increased number of sales through larger customers, which yielded higher revenues during the quarter. We expect that our quarterly revenues will continue to grow year-over-year at approximately historical rates, as our sales team continues to execute on our sales strategy.
Sales of Services, Net
During the three months ended December 31, 2013 we realized an increase of $167,333 or 46%, in sales of services, net. We are beginning to experience increasing service revenues as a result of our continued expansion in the U.S. We anticipate service revenues in our Utah and Texas offices will continue to expand in upcoming quarters. As the sales team proactively looks for equipment sales the opportunity to discuss services, related sales is expected to increase.
Total Cost of Goods Sold
As a percentage of total revenues, total cost of goods sold increased to 45% during the quarter ended December 31, 2013, compared to 39% during the quarter ended December 31, 2012. This increase is due to an increase in Cost of Goods Sold-Products.
Cost of Goods Sold-Products
During the quarter ended December 31, 2013 cost of goods sold-products increased $2,843,036 or 271%, compared to the quarter ended December 31, 2012 as a result of increased sales, and a change in the mix of products sold during the quarter. As a percentage of revenues from product sales, cost of goods sold-products increased from 33% to 43%. This proportional increase is mostly due to a rise in the proportion of sales of lower-margin products (such as component sales) compared to the prior year. Additionally, there was a minor modification in the allocation of overhead costs to cost of goods sold-products. However, the proportion of revenues from product sales represented by cost of goods sold-products for the period is approximately consistent with more recent levels of cost of goods sold-products, or about 40%.
Cost of Goods Sold-Services
Cost of goods sold-services increased $105,152, or 34%, during the quarter ended December 31, 2013 compared to the quarter ended December 31, 2012. As a percentage of service revenues, cost of goods sold-service decreased from 86% to 79%. This decrease was attributable, in part, to logistical efficiencies, derived from serving a larger customer base throughout our service regions (and the installation of personnel in those areas, reducing logistical costs).
Gross Profit
Because the percentage increase in total costs exceeded the percentage-increase in total revenues, gross profit decreased to 55% of total revenues during the quarter ended December 31, 2013 compared to 61% during the quarter ended December 31, 2012.
Total Operating Expenses
Our total operating expenses increased $504,315, or 19%, during the three months ended December 31, 2013 compared to the three months ended December 31, 2012. As a percentage of total revenues, total operating expenses decreased from 75% to 33%. This decrease was largely attributable to a reduction in payroll expenses, general and administrative expenses, and depreciation expenses as a percentage of revenues.
General and Administrative Expenses
During the three months ended December 31, 2013 general and administrative expenses increased by $638,235, or 48%. As a percentage of total operating expense, general and administrative expenses increased from 51% to 63%. This increase was largely due to non-cash stock options expenses for employees and directors (discussed in Note 5)
Research and Development
During the quarter ended December 31, 2013 research and developments expenses were $139,691 compared to $38,472 during the quarter ended December 31, 2012, an increase of 263%. As a percentage of total operating expense, research and development expenses increased from 1% to 4%. We have increased our focus on research and development in order to improve our current products, as well as research the possibility of additional products that could enhance our current product-offering.
Payroll Expenses
We experienced a $197,146, or 17% decrease in payroll expenses in the quarter ended December 31, 2013 compared to quarter ended December 31, 2012. As a percentage of total operating expenses, payroll expenses decreased from 43% to 30%. This decrease was the result of the timing of management bonuses that were paid in the quarter ended December 31, 2012, but were not yet paid as of December 31, 2013.
Depreciation Expense
Depreciation expense decreased $37,993 or 33%, during the quarter ended December 31, 2013 compared to the quarter ended December 31, 2012. As a percentage of total operating expenses, depreciation decreased from 4% to 3%. This decrease in depreciation expense is primarily due to assets meeting their expected lives in our Canada office and to the allocation of depreciation to costs of goods sold.
Total Other Income (Expense)
During the three months ended December 31, 2013 we realized total other income of $1,855 compared to total other income of $8,581 for the three months ended December 31, 2012. During the quarters ended December 31, 2013, we realized interest expense of $0, interest income of $1,544 and rental income of $311. By comparison, during the quarter ended December 31, 2012, we realized interest expense of ($4,493), interest income of $13,074, and rental income of $0.
Net Income Before Income Taxes
The 169% increase we realized in total revenues, the 216% increase in total cost of goods sold and the 19% increase in total operating expenses combined to result in net income before income taxes during the quarter ended December 31, 2013 of $2,076,931 compared to net loss before income taxes of $453,616 during the quarter ended December 31, 2012—an increase of $2,530,547. As a percentage of total revenues, net income before income taxes represented 22% of total revenues, compared to (13%) during the prior year comparable quarter.
Income Tax Expense
We recognized income tax expense of $870,625 during the three months ended December 31, 2013 compared to a benefit of $127,347 during the three months ended December 31, 2012. As a percentage of net income, before income taxes, income tax expense rose from 28% to 42%, which greatly exceeds the Company’s historical blended tax rate of about 34%. This proportional increase is largely due to the stock option expenses realized in the quarter, which are not tax-deductible, and resulted in a higher tax-expense that will largely be non-recurring. Additionally, the Company realized a higher proportion of sales in the US market, which has a higher tax rate.
Foreign Currency Translation Gain (Loss)
Our consolidated financial statements are presented in U.S. dollars. Our functional currencies are the United States dollar and the Canadian dollar. Transactions initiated in other currencies are translated to U.S. dollars using year-end exchange rates for the balance sheet and weighted average exchange rates for the statements of operations. Equity transactions were translated using historical rates. Foreign currency translation gains or losses as a result of fluctuations in the exchange rates are reflected in the Statement of Operations and Other Comprehensive Income (Loss).
Therefore, the translation adjustment in our consolidated financial statements represents the translation differences from translation of our financial statements. As a result, the translation adjustment is commonly, but not always, positive if the average exchange rates are lower than exchange rates on the date of the financial statements and negative if the average exchange rates are higher than exchange rates on the date of the financial statements.
During the quarter ended December 31, 2013 we recognized a foreign currency translation loss of $178,593. By comparison, during the quarter ended December 31, 2012 we recognized a foreign currency translation loss of $449,470. These losses were the result of the strengthening of the U.S. dollar against the Canadian dollar.
Total Comprehensive Income (Loss)
For the foregoing reasons, we realized a total comprehensive income of $1,027,713 during the quarter ended December 31, 2013 compared to total comprehensive loss of $775,739 during the quarter ended December 31, 2012.
Comparison of the nine months ended December 31, 2013 and 2012
Total Revenues
Total revenues during the nine months ended December 31, 2013 increased $14,456,946, or 125%, compared to the nine months ended December 31, 2012. This increase was principally attributable to increased sales of goods, net.
Sales of Goods, Net
We realized an increase of $14,053,507, or 131%, in sales of goods, net during the nine months ended December 31, 2013 compared to the nine months ended December 31, 2012. This increase was primarily due to improved sales execution, the leveraging of now-effective sales people hired in previous quarters, and improved management of the sales team. There have been an increased number of sales through larger customers, which yielded higher revenues during the quarter. We expect that our revenues will continue to grow year-over-year at approximately historical rates, as our sales team continues to execute on our sales strategy.
Sales of Services, Net
During the nine months ended December 31, 2013 we realized an increase of $403,439 or 46%, in sales of services, net. We are beginning to experience increasing service revenues as a result of our continued expansion in the U.S. We anticipate service revenues in our Utah and Texas offices will continue to expand in upcoming quarters. As the sales team proactively looks for equipment sales the opportunity to discuss services related sales is expected to increase.
Total Cost of Goods Sold
As a percentage of total revenues, total cost of goods sold remained at 43% during the nine months ended December 31, 2013 (compared to 43% during the nine months ended December 31, 2012). This constancy is due to the similar product mix sold throughout the nine months, although the product mix between individual quarters varied.
Cost of Goods Sold-Products
During the nine months ended December 31, 2013 cost of goods sold-products increased $5,840,085 or 135%, compared to the nine months ended December 31, 2012 as a result of increased sales. As a percentage of revenues from product sales, cost of goods sold-products increased slightly from 40% to 41%. We anticipate that, as a percentage of revenues from product sales, future cost of goods sold-product will continue to approximate historical levels, or about 40%.
Cost of Goods Sold-Services
Cost of goods sold-services increased $221,567, or 32%, during the nine months ended December 31, 2013 compared to the nine months ended December 31, 2012. As a percentage of service revenues, cost of goods sold-service decreased from 80% to 72%. This decrease was attributable, in part, to logistical efficiencies, derived from serving a larger customer base throughout our service regions.
Gross Profit
Because the percentage increase in total revenue approximately matched the percentage-increase in cost of goods sold, gross profit remained at approximately 57% of total revenues during the nine months ended December 31, 2013 (compared to 55% during the nine months ended December 31, 2012).
Total Operating Expenses
Our total operating expenses increased $2,027,677, or 38%, during the nine months ended December 31, 2013 compared to the nine months ended December 31, 2012. As a percentage of total revenues, total operating expenses decreased from 46% to 28%. This decrease was largely attributable to a reduction in general and administrative expenses, payroll expenses, and depreciation expenses as a percentage of revenues.
General and Administrative Expenses
During the nine months ended December 31, 2013 general and administrative expenses increased by $940,558, or 30%. This increase was largely due to non-cash stock options expenses for employees and directors (discussed in Note 5) in our third fiscal quarter. As a percentage of total operating expenses, general and administrative expenses decreased from 59% to 55%. This decrease was due to payroll expenses constituting a higher percentage of operating expenses.
Research and Development
During the nine months ended December 31, 2013 research and development expenses were $390,710 compared to $148,865 during the nine months ended December 31, 2012. As a percentage of total operating expenses, research and development expense has increased from 3% to 5%, as we have increased our focus on research and development in order to improve our current products, as well as research the possibility of additional products that could enhance our current product-offering.
Payroll Expenses
We experienced an $867,268, or 47% increase in payroll expenses in the nine months ended December 31, 2013 compared to nine months ended December 31, 2012. As a percentage of total operating expenses, payroll expense increased from 34% to 37 %. This increase was primarily the result of increased hiring, particularly in our Utah and Texas offices during the past fiscal year, as well as reallocation of some expenses to the payroll expense account. We anticipate that, as a percentage of total revenues, future payroll expense will remain at approximately 11%.
Depreciation Expense
Depreciation expense decreased $37,993 or 33%, during the quarter ended December 31, 2013 compared to the quarter ended December 31, 2012. As a percentage of total operating expenses, depreciation decreased from 4% to 3%. This decrease in depreciation expense is primarily due to assets meeting their expected lives in our Canada office and a portion of depreciation expense being allocated to costs of goods sold.
Total Other Income (Expense)
During the three months ended December 31, 2013 we realized total other income of $1,855 compared to total other income of $8,581 for the three months ended December 31, 2012. During the quarter ended December 31, 2013, we realized interest expense of $0, interest income of $1,544 and rental income of $311. By comparison, during the quarter ended December 31, 2012, we realized interest expense of ($4,493), interest income of $13,074, and rental income of $0.
Net Income Before Income Taxes
The 125% increase we realized in total revenues, the 121% increase in total cost of goods sold and the 38% increase in total operating expenses combined to result in net income before income taxes during the nine months ended December 31, 2013 of $7,584,678, compared to net income before income taxes of $1,221,818 during the nine months ended December 31, 2012. As a percentage of total revenues, net income before income taxes represented 29% of total revenues, compared to 11% during the prior year comparable quarter.
Income Tax Expense
We recognized income tax expense of $2,714,839 during the nine months ended December 31, 2013 compared to $337,222 during the nine months ended December 31, 2012. As a percentage of net income before income taxes, income tax expense rose 9% (from 28% to 36%). This proportional increase is largely due to the stock option expenses realized in the third fiscal quarter, which are not tax-deductible, and resulted in a higher tax-expense for that quarter that will largely be non-recurring. Additionally, the Company realized a higher proportion of sales in the US market, which has a higher tax rate.
Foreign Currency Translation Gain (Loss)
Our consolidated financial statements are presented in U.S. dollars. Our functional currencies are the United States dollar and the Canadian dollar. Transactions initiated in other currencies are translated to U.S. dollars using year-end exchange rates for the balance sheet and weighted average exchange rates for the statements of operations. Equity transactions were translated using historical rates. Foreign currency translation gains or losses as a result of fluctuations in the exchange rates are reflected in the Statement of Operations and Other Comprehensive Income (Loss).
Therefore, the translation adjustment in our consolidated financial statements represents the translation differences from translation of our financial statements. As a result, the translation adjustment is commonly, but not always, positive if the average exchange rates are lower than exchange rates on the date of the financial statements and negative if the average exchange rates are higher than exchange rates on the date of the financial statements.
During the nine months ended December 31, 2013 we recognized a foreign currency translation loss of $378,817. By comparison, during the nine months ended December 31, 2012 we recognized a foreign currency translation loss of $229,852. The losses were the result of the strengthening of the U.S. dollar against the Canadian dollar.
Total Comprehensive Income (Loss)
For the foregoing reasons, we realized a total comprehensive income of $4,491,022 during the nine months ended December 31, 2013 compared to total comprehensive income of $654,744 during the nine months ended December 31, 2012.
Liquidity and Capital Resources
We have not required any financing during the past two fiscal years.
As of December 31, 2013 we had total current assets of $21,223,771 and total assets of $23,767,322 including cash and cash equivalents of $5,732,530. At December 31, 2013 total liabilities were $3,250,069, all of which were current liabilities.
During the nine months ended December 31, 2013 cash was primarily used to fund operations. See below for additional discussion and analysis of cash flow.
|
|
For the Nine Months Ended
December 31,
|
|
|
|
2013 |
|
|
2012 |
|
Net cash provided by operating activities
|
|
$ |
1,253,675 |
|
|
$ |
308,915 |
|
Net cash used in investing activities
|
|
|
(620,147 |
) |
|
|
(474,381 |
) |
Net cash provided by financing activities
|
|
|
4,451,487 |
|
|
|
- |
|
Effect of exchange rate on cash
|
|
|
(161,257 |
) |
|
|
(264,802 |
) |
Net increase in cash
|
|
$ |
4,923,758 |
|
|
$ |
(430,268 |
) |
Net cash provided by our operating activities was $1,253,675. As discussed above, during the nine months ended December 31, 2013 we realized an increase in net income which is primarily the result of selling to an increasing number of larger customers. Such sales require a lag between the large cash investment to fulfill and ship orders to these larger customers, and the receipt of cash from these customers. While continued sales growth is expected to yield increasingly higher nominal levels of cash, we expect the cash discrepancy to grow during periods of significant sales growth, and normalize during periods of steady revenues. This discrepancy has been addressed—in part—by the Company’s recent financing to provide working capital, and can also be addressed by improved sales- and operations-planning (i.e. reducing large orders to multiple smaller orders, over time, when possible).
During the nine months ended December 31, 2013 net cash used in investing activities was ($620,147) compared to ($474,381) in the nine months ended December 31, 2012.
During the nine months ended December 31, 2013 net cash provided by financing activities was $4,451,487, compared to $0 in the nine months ended December 31, 2012.
Summary of Material Contractual Commitments
The following table lists our significant commitments as of December 31, 2013.
|
|
Total
|
|
|
Less than 1 year
|
|
|
1-3 years
|
|
|
3-5 years
|
|
|
More than 5 years
|
|
Contractual Commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office lease - Park Row
|
|
$ |
112,100 |
|
|
$ |
21,000 |
|
|
$ |
91,100 |
|
|
$ |
- |
|
|
$ |
- |
|
Total
|
|
$ |
112,100 |
|
|
$ |
21,000 |
|
|
$ |
91,100 |
|
|
$ |
- |
|
|
$ |
- |
|
Inflation
We believe that inflation has not had a significant impact on our operations since inception.
Off-Balance Sheet Arrangements
As of December 31, 2013 we had no off-balance sheet arrangements.
Item 3. Quantitative and Qualitative Disclosure about Market Risk
As a smaller reporting company, as defined in Rule 12b-2 promulgated under of the Securities Exchange Act of 1934, as amended, and in Item 10(f)(1) of Regulation S-K, we are electing scaled disclosure reporting obligations and therefore are not required to provide this the information requested by this Item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) under the Exchange Act) as of the end of the period covered by this quarterly report on Form 10-Q. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that as of the end of the period covered by this quarterly report on Form 10-Q, our disclosure controls and procedures were not effective because there exist material weaknesses affecting our internal control over financial reporting.
The matters involving internal controls and procedures that our management considers to be material weaknesses under COSO and SEC rules are: 1) insufficient written policies and procedures for accounting and financial reporting with respect to the requirements and application of US GAAP and SEC disclosure requirements; and (2) ineffective controls over period-end financial disclosure and reporting processes. The aforementioned potential material weaknesses were identified by our Chief Financial Officer in connection with the preparation of our financial statements for the periods covered in this quarterly report on Form 10-Q, who communicated the matters to our management and board of directors.
Management believes that the material weaknesses set forth in items (1) and (2) above did not have an effect on our financial results. As of the date of this report, we now have four independent directors, three of whom have been appointed to an audit committee that will oversee financial reporting and controls. It is expected that the advisement of the audit committee will help management to mitigate future material weaknesses.
Management’s Remediation Initiatives
Currently, we do not completely meet the standards under COSO due to the limited personnel in a company of our size. With our increased financial resources and now-functioning audit committee, we plan to improve our internal controls, including: (1) increasing our personnel resources and technical accounting expertise within the accounting function; and (2) further preparing and implementing sufficient written policies and checklists which will set forth procedures for accounting and financial reporting with respect to the requirements and application of US GAAP and SEC disclosure requirements.
We will continue to monitor and evaluate the effectiveness of our internal controls and procedures and our internal control over financial reporting on an ongoing basis and are committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow. However, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple errors and mistakes. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risks.
Changes in Internal Control over Financial Reporting
Other than the appointment of an audit committee and independent directors, there were no changes in our internal control over financial reporting during the quarter ended December 31, 2013 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
In addition to the other information set forth in this quarterly report on Form10-Q, you should carefully consider the risks discussed in our annual report on Form 10-K for the year ended March 31, 2013, which risks could materially affect our business, financial condition or future results. These risks are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.
Exhibits. The following exhibits are included as part of this report:
|
Exhibit 3.1 |
Amended and Restated Bylaws (incorporated by reference to the Exhibit 3.1 to the Registrant’s Form 8-K filed December 23, 2013) (File No. 000-52376) |
|
|
|
|
Exhibit 10.1
|
Securities Purchase Agreement, dated as of November 12, 2013 (incorporated by reference to the Exhibit 10.1 to the Registrant’s Form 8-K filed November 12, 2013) (File No. 000-52376)
|
|
|
|
|
Exhibit 10.2
|
Registration Rights Agreement, dated as of November 12, 2013 (incorporated by reference to the Exhibit 10.2 to the Registrant’s Form 8-K filed November 12, 2013) (File No. 000-52376)
|
|
|
|
|
Exhibit 31.1
|
Certification of Principal Executive Officer Pursuant to Rule 13a-14(a)
|
|
|
|
|
Exhibit 31.2
|
Certification of Principal Financial Officer Pursuant to Rule 13a-14(a)
|
|
|
|
|
Exhibit 32.1
|
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350
|
|
|
|
|
Exhibit 32.2
|
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350
|
|
|
|
|
Exhibit 101.INS
|
XBRL Instance Document
|
|
|
|
|
Exhibit 101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
Exhibit 101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
Exhibit 101.DEF
|
XBRL Taxonomy Definition Linkbase Document
|
|
|
|
|
Exhibit 101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
Exhibit 101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
SIGNATURES
In accordance with Section 12 of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf, thereunto duly authorized.
Date:
|
February 14, 2014
|
By:
|
/s/ Brenton W. Hatch |
|
|
|
|
Brenton W. Hatch
|
|
|
|
|
Chief Executive Officer
|
|
Date:
|
February 14, 2014
|
By:
|
/s/ Andrew Limpert |
|
|
|
|
Andrew Limpert |
|
|
|
|
Chief Financial Officer
|
|
26