UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
Quarterly Report pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the Quarterly Period Ended September 30, 2015
Commission File No. 01-15725
Alpha Pro Tech, Ltd.
(exact name of registrant as specified in its charter)
Delaware, U.S.A. |
63-1009183 |
(State or other jurisdiction of incorporation) |
(I.R.S. Employer Identification No.) |
60 Centurian Drive, Suite 112 | |
Markham, Ontario, Canada | L3R 9R2 |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (905) 479-0654
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 (as defined in Rule 12b-2 of the Exchange Act).
Large accelerated filer Accelerated filer Non-accelerated filer Smaller reporting company X
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes No X
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class |
Outstanding November 2, 2015 |
| |
Common Stock, $0.01 par value |
18,159,454 shares |
|
Alpha Pro Tech, Ltd.
Index
PART I. |
FINANCIAL INFORMATION |
|
ITEM 1. |
Financial Statements |
|
Condensed Consolidated Balance Sheets (Unaudited) |
||
Condensed Consolidated Statements of Income (Unaudited) |
||
Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited) |
||
Condensed Consolidated Statement of Shareholders’ Equity (Unaudited) |
||
Condensed Consolidated Statements of Cash Flows (Unaudited) |
||
Notes to Condensed Consolidated Financial Statements (Unaudited) |
||
ITEM 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
ITEM 3. |
Quantitative and Qualitative Disclosures about Market Risk |
|
ITEM 4. |
Controls and Procedures |
|
PART II. |
OTHER INFORMATION |
|
ITEM 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
|
ITEM 6. |
Exhibits |
|
SIGNATURES |
||
EXHIBITS |
Alpha Pro Tech, Ltd.
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Condensed Consolidated Balance Sheets (Unaudited)
September 30, |
December 31, |
|||||||
2015 |
2014 (1) |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash |
$ | 6,574,000 | $ | 5,495,000 | ||||
Investments |
826,000 | 2,840,000 | ||||||
Accounts receivable, net of allowance for doubtful accounts of $50,000 and $60,000 as of September 30, 2015 and December 31, 2014, respectively |
5,125,000 | 5,333,000 | ||||||
Accounts receivable, related party |
84,000 | 333,000 | ||||||
Inventories |
17,861,000 | 16,544,000 | ||||||
Prepaid expenses and other current assets |
2,711,000 | 4,472,000 | ||||||
Deferred income tax assets |
486,000 | 486,000 | ||||||
Total current assets |
33,667,000 | 35,503,000 | ||||||
Property and equipment, net |
2,993,000 | 3,315,000 | ||||||
Goodwill |
55,000 | 55,000 | ||||||
Definite-lived intangible assets, net |
56,000 | 71,000 | ||||||
Equity investments in unconsolidated affiliate |
3,058,000 | 3,008,000 | ||||||
Total assets |
$ | 39,829,000 | $ | 41,952,000 | ||||
Liabilities and Shareholders' Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 793,000 | $ | 1,099,000 | ||||
Accrued liabilities |
1,422,000 | 1,195,000 | ||||||
Total current liabilities |
2,215,000 | 2,294,000 | ||||||
Deferred income tax liabilities |
1,023,000 | 1,752,000 | ||||||
Total liabilities |
3,238,000 | 4,046,000 | ||||||
Commitments |
||||||||
Shareholders' equity: |
||||||||
Common stock, $.01 par value: 50,000,000 shares authorized; 18,159,456 and 18,348,556 shares outstanding as of September 30, 2015 and December 31, 2014, respectively |
182,000 | 183,000 | ||||||
Additional paid-in capital |
17,099,000 | 17,833,000 | ||||||
Accumulated other comprehensive income |
54,000 | 1,375,000 | ||||||
Retained earnings |
19,256,000 | 18,515,000 | ||||||
Total shareholders' equity |
36,591,000 | 37,906,000 | ||||||
Total liabilities and shareholders' equity |
$ | 39,829,000 | $ | 41,952,000 |
(1) The condensed consolidated balance sheet as of December 31, 2014 has been prepared using information from the audited consolidated balance sheet as of that date.
See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).
Alpha Pro Tech, Ltd.
Condensed Consolidated Statements of Income (Unaudited)
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Net sales |
$ | 12,176,000 | $ | 13,213,000 | $ | 34,925,000 | $ | 35,421,000 | ||||||||
Cost of goods sold, excluding depreciation and amortization |
7,370,000 | 8,327,000 | 22,379,000 | 22,416,000 | ||||||||||||
Gross profit |
4,806,000 | 4,886,000 | 12,546,000 | 13,005,000 | ||||||||||||
Operating expenses: |
||||||||||||||||
Selling, general and administrative |
3,882,000 | 3,288,000 | 10,979,000 | 9,958,000 | ||||||||||||
Depreciation and amortization |
206,000 | 198,000 | 527,000 | 562,000 | ||||||||||||
Total operating expenses |
4,088,000 | 3,486,000 | 11,506,000 | 10,520,000 | ||||||||||||
Income from operations |
718,000 | 1,400,000 | 1,040,000 | 2,485,000 | ||||||||||||
Other income (loss): |
||||||||||||||||
Equity in income (loss) of unconsolidated affiliate |
(165,000 | ) | 22,000 | 50,000 | 216,000 | |||||||||||
Gain on sale of marketable securities and investment in common stock warrants |
- | - | - | 409,000 | ||||||||||||
Interest income, net |
- | 4,000 | 15,000 | 13,000 | ||||||||||||
Total other income (loss) |
(165,000 | ) | 26,000 | 65,000 | 638,000 | |||||||||||
Income before provision for income taxes |
553,000 | 1,426,000 | 1,105,000 | 3,123,000 | ||||||||||||
Provision for income taxes |
247,000 | 460,000 | 364,000 | 993,000 | ||||||||||||
Net income |
$ | 306,000 | $ | 966,000 | $ | 741,000 | $ | 2,130,000 | ||||||||
Basic earnings per common share |
$ | 0.02 | $ | 0.05 | $ | 0.04 | $ | 0.12 | ||||||||
Diluted earnings per common share |
$ | 0.02 | $ | 0.05 | $ | 0.04 | $ | 0.11 | ||||||||
Basic weighted average common shares outstanding |
18,276,616 | 18,107,073 | 18,261,747 | 18,429,985 | ||||||||||||
Diluted weighted average common shares outstanding |
18,299,279 | 18,387,422 | 18,359,725 | 18,689,274 |
See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).
Alpha Pro Tech, Ltd.
Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Net income |
$ | 306,000 | $ | 966,000 | $ | 741,000 | $ | 2,130,000 | ||||||||
Other comprehensive income (loss): |
||||||||||||||||
Change in unrealized gain (loss) on marketable securities, net of tax |
(452,000 | ) | (278,000 | ) | (1,321,000 | ) | 728,000 | |||||||||
Reclassification adjustment for gains included in net income, net of tax |
- | - | - | (245,000 | ) | |||||||||||
Total other comprehensive income (loss) |
(452,000 | ) | (278,000 | ) | (1,321,000 | ) | 483,000 | |||||||||
Comprehensive income (loss) |
$ | (146,000 | ) | $ | 688,000 | $ | (580,000 | ) | $ | 2,613,000 |
See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).
Alpha Pro Tech, Ltd.
Condensed Consolidated Statement of Shareholders’ Equity (Unaudited)
For the Nine Months Ended September 30, 2015
Accumulated |
||||||||||||||||||||||||
Additional |
Other |
|||||||||||||||||||||||
Common Stock |
Paid-in |
Retained |
Comprehensive |
|||||||||||||||||||||
Shares |
Amount |
Capital |
Earnings |
Income |
Total |
|||||||||||||||||||
Balance as of December 31, 2014 |
18,348,556 | $ | 183,000 | $ | 17,833,000 | $ | 18,515,000 | $ | 1,375,000 | $ | 37,906,000 | |||||||||||||
Common stock repurchased and retired |
(664,100 | ) | (6,000 | ) | (1,512,000 | ) | - | - | (1,518,000 | ) | ||||||||||||||
Stock-based compensation |
- | - | 18,000 | - | - | 18,000 | ||||||||||||||||||
Options exercised |
475,000 | 5,000 | 760,000 | - | - | 765,000 | ||||||||||||||||||
Net income |
- | - | - | 741,000 | - | 741,000 | ||||||||||||||||||
Other comprehensive loss |
- | - | - | - | (1,321,000 | ) | (1,321,000 | ) | ||||||||||||||||
Balance as of September 30, 2015 |
18,159,456 | $ | 182,000 | $ | 17,099,000 | $ | 19,256,000 | $ | 54,000 | $ | 36,591,000 |
See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).
Alpha Pro Tech, Ltd.
Condensed Consolidated Statements of Cash Flows (Unaudited)
For the Nine Months Ended |
||||||||
2015 |
2014 |
|||||||
Cash Flows From Operating Activities: |
||||||||
Net income |
$ | 741,000 | $ | 2,130,000 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Stock-based compensation expense |
18,000 | 25,000 | ||||||
Depreciation and amortization |
527,000 | 562,000 | ||||||
Equity in income of unconsolidated affiliate |
(50,000 | ) | (216,000 | ) | ||||
Gain on investment in common stock warrants |
- | (30,000 | ) | |||||
Gain on sale of marketable securities |
- | (379,000 | ) | |||||
Deferred income taxes |
- | 196,000 | ||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable, net |
208,000 | (1,077,000 | ) | |||||
Accounts receivable, related party |
249,000 | - | ||||||
Inventories |
(1,317,000 | ) | 469,000 | |||||
Prepaid expenses and other current assets |
1,761,000 | (1,147,000 | ) | |||||
Accounts payable and accrued liabilities |
(80,000 | ) | 440,000 | |||||
Net cash provided by operating activities |
2,057,000 | 973,000 | ||||||
Cash Flows From Investing Activities: |
||||||||
Purchase of property and equipment |
(189,000 | ) | (892,000 | ) | ||||
Purchase of marketable securities |
(36,000 | ) | (134,000 | ) | ||||
Proceeds from sale of marketable securities |
- | 440,000 | ||||||
Net cash used in investing activities |
(225,000 | ) | (586,000 | ) | ||||
Cash Flows From Financing Activities: |
||||||||
Repurchase of common stock |
(1,518,000 | ) | (2,034,000 | ) | ||||
Excess tax benefit (expense) on stock options exercised |
- | 35,000 | ||||||
Proceeds from exercise of stock options |
765,000 | 450,000 | ||||||
Net cash used in financing activities |
(753,000 | ) | (1,549,000 | ) | ||||
Increase(decrease) in cash |
1,079,000 | (1,162,000 | ) | |||||
Cash, beginning of the period |
5,495,000 | 8,215,000 | ||||||
Cash, end of the period |
$ | 6,574,000 | $ | 7,053,000 |
See accompanying Notes to Condensed Consolidated Financial Statements (Unaudited).
Alpha Pro Tech, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
1. |
The Company |
Alpha Pro Tech, Ltd. (“Alpha Pro Tech” or the “Company”) is in the business of protecting people, products and environments. The Company accomplishes this by developing, manufacturing and marketing a line of building supply products for the new home and re-roofing markets; a line of disposable protective apparel for the cleanroom, industrial and pharmaceutical markets; and a line of infection control products for the medical and dental markets.
The Building Supply segment consists of construction weatherization products, such as housewrap and synthetic roof underlayment, as well as other woven material.
The Disposable Protective Apparel segment consists of a complete line of shoecovers, bouffant caps, coveralls, gowns, frocks and lab coats.
The Infection Control segment consists of a line of face masks and eye shields.
The Company’s products are sold under the "Alpha Pro Tech" brand name, and under private label, and are predominantly sold in the United States of America (“US”).
|
2. |
Basis of Presentation |
The interim financial information included herein is unaudited; however, the information reflects all adjustments (consisting of normal recurring adjustments) that are, in the opinion of management, necessary for the fair presentation of the consolidated financial position, results of operations and cash flows for the interim periods. These interim condensed consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”) and, therefore, omit certain information and note disclosures necessary to present the statements in accordance with US generally accepted accounting principles (“US GAAP”). The interim condensed consolidated financial statements should be read in conjunction with the Company’s current year SEC filings on Form 10-Q and Form 8-K, as well as the consolidated financial statements for the year ended December 31, 2014, which are included in the Company’s Annual Report on Form 10-K (the “2014 Form 10-K”), which was filed on March 6, 2015. The results of operations for the nine months ended September 30, 2015 reported in this Form 10-Q are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet as of December 31, 2014 was prepared using information from the audited consolidated balance sheet contained in the 2014 Form 10-K, and does not include all disclosures required by US GAAP for annual consolidated financial statements.
3. |
Stock-Based Compensation |
The Company maintains a stock option plan under which the Company may grant incentive stock options and non-qualified stock options to employees and non-employee directors. Stock options have been granted with exercise prices at or above the fair market value of the underlying shares of common stock on the date of grant. Options vest and expire according to terms established at the grant date.
The Company records compensation expense for the fair value of stock-based awards determined as of the grant date, including employee stock options.
For the three and nine months ended September 30, 2015 and 2014, there were no stock options granted under the Company’s option plan. The Company recognized $18,000 and $25,000 in stock-based compensation expense for the nine months ended September 30, 2015 and 2014, respectively, related to the vesting of previously issued options.
Alpha Pro Tech, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
Stock options to purchase 105,000 shares of common stock were outstanding as of September 30, 2015, and stock options to purchase 580,000 shares of common stock were outstanding as of December 31, 2014.
The Company uses the Black-Scholes option-pricing model to value the options. The Company uses historical data to estimate the life of the options. The risk-free interest rate for periods within the contractual life of the award is based on the US Treasury yield curve in effect at the time of grant. The estimated volatility is based on historical volatility and management’s expectations of future volatility. The Company uses an estimated dividend payout of zero, as the Company has not paid dividends in the past and, at this time, does not expect to do so in the future.
The following table summarizes stock option activity for the nine months ended September 30, 2015:
Weighted |
||||||||
Average |
||||||||
Exercise Price |
||||||||
Shares |
Per Option |
|||||||
Options outstanding, December 31, 2014 |
580,000 | $ | 1.58 | |||||
Granted to employees and non-employee directors |
- | - | ||||||
Exercised |
(475,000 | ) | 1.61 | |||||
Canceled/expired/forfeited |
- | - | ||||||
Options outstanding, September 30, 2015 |
105,000 | 1.46 | ||||||
Options exercisable, September 30, 2015 |
65,000 | 1.43 |
As of September 30, 2015, $24,000 of total unrecognized compensation cost related to stock options was expected to be recognized over a weighted average period of 1.0 years.
4. |
Investments |
As of September 30, 2015 and December 31, 2014, investments totaled $826,000 and $2,840,000, respectively, which consisted of marketable securities.
The following provides information regarding the Company’s marketable securities as of September 30, 2015 and December 31, 2014:
September 30, |
December 31, |
|||||||
2015 |
2014 |
|||||||
Cost basis |
$ | 363,000 | $ | 327,000 | ||||
Gains previously recognized on warrants |
380,000 | 380,000 | ||||||
Gains included in accumulated other comprehensive income |
83,000 | 2,133,000 | ||||||
Fair value |
$ | 826,000 | $ | 2,840,000 |
No marketable securities were sold during the three and nine months ended September 30, 2015. Marketable securities were sold during the nine months ended September 30, 2014, which resulted in $440,000 of proceeds and realized gains included in earnings of $379,000, $245,000 net of tax. The change in unrealized loss of $452,000 and $278,000 for the three months ended September 30, 2015 and 2014, respectively, in the statements of comprehensive income (loss) are presented net of tax for the quarters ended September 30, 2015 and 2014, respectively. The tax benefit on the unrealized loss was $238,000, and $153,000 for the quarters ended September 30, 2015 and 2014, respectively. The change in unrealized loss of $1,321,000 and unrealized gains of $728,000 for the nine months ended September 30, 2015 and 2014, respectively, in the statements of comprehensive income (loss) are presented net of tax for the nine months ended September 30, 2015 and 2014, respectively. The tax benefit on the unrealized loss was $728,000, and the tax expense on unrealized gains was $234,000 for the nine months ended September 30, 2015 and 2014, respectively.
Alpha Pro Tech, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The Company held warrants to purchase common stock in an entity that were exercisable for up to 167,500 shares of the entity. During 2014, all warrants were exercised. The following provides information regarding the Company’s investment in common stock warrants for the nine months ended September 30, 2015 and 2014:
For the Nine Months Ended |
||||||||
September 30, |
||||||||
2015 |
2014 |
|||||||
Beginning balance |
$ | - | $ | 350,000 | ||||
Fair value change in common stock warrants |
- | 30,000 | ||||||
Fair value of warrants exercised |
- | (380,000 | ) | |||||
Ending balance |
$ | - | $ | - |
5. |
Recent Accounting Pronouncements |
Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”), is a comprehensive new revenue recognition model requiring a company to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration that it expects to receive in exchange for those goods or services. In adopting ASU 2014-09, companies may use either a full retrospective or a modified retrospective approach. ASU 2014-09 is effective for the first interim period within an annual reporting period beginning after December 15, 2017, and early adoption is not permitted. The Company will adopt ASU 2014-09 during the first quarter of 2018. Management is evaluating the provisions of this update and has not determined the impact that its adoption will have on the Company’s financial position or results of operations.
ASU 2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory (“ASU 2015-11”), applies to inventory that is measured using first-in, first-out ("FIFO") or average cost. Under the updated guidance, a company should measure inventory that is within scope at the lower of cost and net realizable value, which is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation, instead of at the lower of cost or market. ASU 2015-11 is effective for annual and interim periods beginning after December 15, 2016, and is applied prospectively with early adoption permitted at the beginning of an interim or annual reporting period. Management is evaluating the provisions of this update and has not determined the impact that its adoption will have on the Company’s financial position or results of operations.
Management periodically reviews new accounting standards that are issued. Management has not identified any other new standards that it believes merit further discussion.
Alpha Pro Tech, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
6. |
Inventories |
As of September 30, 2015 and December 31, 2014, inventories consisted of the following:
September 30, |
December 31, |
|||||||
2015 |
2014 |
|||||||
Raw materials |
$ | 7,327,000 | $ | 6,436,000 | ||||
Work in process |
4,719,000 | 4,834,000 | ||||||
Finished goods |
5,815,000 | 5,274,000 | ||||||
$ | 17,861,000 | $ | 16,544,000 |
|
7. |
Equity Investment in Unconsolidated Affiliate |
In 2005, Alpha ProTech Engineered Products, Inc. (a subsidiary of Alpha Pro Tech, Ltd.) entered into a joint venture with a manufacturer in India for the production of building products. Under the terms of the joint venture agreement, a private company, Harmony Plastics Private Limited (“Harmony”), was created with ownership interests of 41.66% by Alpha ProTech Engineered Products, Inc. and 58.34% by Maple Industries and Associates.
This joint venture positions Alpha ProTech Engineered Products, Inc. to respond to current and expected increased product demand for housewrap and synthetic roof underlayment and provides future capacity for sales of specialty roofing component products and custom products for industrial applications requiring high quality extrusion coated fabrics. In addition, the joint venture now supplies products for the Disposable Protective Apparel segment.
The capital from the initial funding and a bank loan, which loan is guaranteed exclusively by the individual shareholders of Maple Industries and Associates and collateralized by the assets of Harmony, were utilized to purchase the original manufacturing facility in India. Harmony currently has four facilities in India (three owned and one rented), consisting of: (1) a 102,000 square foot building for manufacturing housewrap and synthetic roof underlayment; (2) a 71,500 square foot building for manufacturing coated material and sewing proprietary disposable protective apparel; (3) a 16,000 square foot facility for sewing proprietary disposable protective apparel; and (4) a 12,000 square foot rented facility for coating material. All additions have been financed by Harmony with no guarantees from the Company or its subsidiaries.
The Company assesses whether or not related entities are variable interest entities (“VIEs”). For those related entities that qualify as VIEs, the Company determines whether or not it is the primary beneficiary of the VIE, and, if so, the Company will consolidate the VIE. The Company has determined that Harmony is not a VIE and is, therefore, considered to be an unconsolidated affiliate.
The Company records its investment in Harmony as “equity investment in unconsolidated affiliate” in the accompanying condensed consolidated balance sheets. The Company records its equity interest in Harmony’s results of operations as “equity in income (loss) of unconsolidated affiliate” in the accompanying condensed consolidated statements of income. The Company periodically reviews its investment in Harmony for impairment. Management has determined that no impairment was required as of September 30, 2015.
For the three months ended September 30, 2015 and 2014, Alpha Pro Tech purchased $3,443,000 and $5,019,000 of inventories, respectively, from Harmony. For the nine months ended September 30, 2015 and 2014, Alpha Pro Tech purchased $11,920,000 and $13,468,000 of inventories, respectively, from Harmony.
For the three months ended September 30, 2015, the Company recorded equity in loss of unconsolidated affiliate of $165,000 and in the same period of 2014 recorded equity in income of unconsolidated affiliate of $22,000, related to Harmony. For the nine months ended September 30, 2015 and 2014, the Company recorded equity in income of unconsolidated affiliate of $50,000 and $216,000, respectively, related to Harmony.
Alpha Pro Tech, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
As of September 30, 2015, the Company’s investment in Harmony was $3,058,000, which consisted of its original $1,450,000 investment and cumulative equity in income of unconsolidated affiliate of $2,627,000, less $942,000 in repayments of the advance and $77,000 in dividends.
|
8. |
Accrued Liabilities |
As of September 30, 2015 and December 31, 2014, accrued liabilities consisted of the following:
September 30, |
December 31, |
|||||||
2015 |
2014 |
|||||||
Payroll expenses |
$ | 887,000 | $ | 192,000 | ||||
Bonuses payable |
341,000 | 809,000 | ||||||
Uncertain tax position liability |
194,000 | 194,000 | ||||||
$ | 1,422,000 | $ | 1,195,000 |
9. |
Basic and Diluted Earnings Per Common Share |
The following table provides a reconciliation of both net income and the number of shares used in the computation of “basic” earnings per common share (“EPS”), which utilizes the weighted average number of common shares outstanding without regard to dilutive shares, and “diluted” EPS, which includes all such dilutive shares, for the three and nine months ended September 30, 2015 and 2014.
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Net income (numerator) |
$ | 306,000 | $ | 966,000 | $ | 741,000 | $ | 2,130,000 | ||||||||
Shares (denominator): |
||||||||||||||||
Basic weighted average common shares outstanding |
18,276,616 | 18,107,073 | 18,261,747 | 18,429,985 | ||||||||||||
Add: dilutive effect of common stock options |
22,663 | 280,349 | 97,978 | 259,289 | ||||||||||||
Diluted weighted average common shares outstanding |
18,299,279 | 18,387,422 | 18,359,725 | 18,689,274 | ||||||||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | 0.02 | $ | 0.05 | $ | 0.04 | $ | 0.12 | ||||||||
Diluted |
$ | 0.02 | $ | 0.05 | $ | 0.04 | $ | 0.11 |
Alpha Pro Tech, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
10. |
Activity of Business Segments |
The Company operates through three business segments:
Building Supply: consisting of a line of construction supply weatherization products. The construction supply weatherization products consist of housewrap and synthetic roof underlayment, as well as other woven material. A portion of the Company’s equity in income (loss) of unconsolidated affiliate (Harmony) is included in the total segment income for the Building Supply segment.
Disposable Protective Apparel: consisting of a complete line of disposable protective clothing, such as shoecovers (including the Aqua Trak® and spunbond shoecovers), bouffant caps, coveralls, frocks, lab coats, gowns and hoods for the pharmaceutical, cleanroom, industrial and medical markets. A portion of the Company’s equity in income (loss) of unconsolidated affiliate (Harmony) is included in the total segment income for the Disposable Protective Apparel segment.
Infection Control: consisting of a line of face masks and eye shields.
Segment data excludes charges allocated to the principal executive office and other unallocated expenses and income tax. The Company evaluates the performance of its segments and allocates resources to them based primarily on net sales.
The following table presents consolidated net sales for each segment for the three and nine months ended September 30, 2015 and 2014:
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Building Supply |
$ | 7,436,000 | $ | 8,546,000 | $ | 20,320,000 | $ | 21,482,000 | ||||||||
Disposable Protective Apparel |
3,689,000 | 3,456,000 | 11,174,000 | 10,612,000 | ||||||||||||
Infection Control |
1,051,000 | 1,211,000 | 3,431,000 | 3,327,000 | ||||||||||||
Consolidated net sales |
$ | 12,176,000 | $ | 13,213,000 | $ | 34,925,000 | $ | 35,421,000 |
The following table presents the reconciliation of consolidated segment income to consolidated net income for the three and nine months ended September 30, 2015 and 2014:
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Building Supply |
$ | 1,241,000 | $ | 1,749,000 | $ | 2,876,000 | $ | 3,893,000 | ||||||||
Disposable Protective Apparel |
734,000 | 395,000 | 1,272,000 | 1,161,000 | ||||||||||||
Infection Control |
314,000 | 392,000 | 1,095,000 | 1,047,000 | ||||||||||||
Total segment income |
2,289,000 | 2,536,000 | 5,243,000 | 6,101,000 | ||||||||||||
Unallocated corporate overhead expenses |
1,736,000 | 1,110,000 | 4,138,000 | 3,387,000 | ||||||||||||
Provision for income taxes |
247,000 | 460,000 | 364,000 | 993,000 | ||||||||||||
Gain on sale of marketable securities and investment in common stock warrants |
- | - | - | 409,000 | ||||||||||||
Consolidated net income |
$ | 306,000 | $ | 966,000 | $ | 741,000 | $ | 2,130,000 |
Alpha Pro Tech, Ltd.
Notes to Condensed Consolidated Financial Statements (Unaudited)
The following table presents the consolidated net property and equipment, goodwill and definite-lived intangible assets (“consolidated assets”) by segment as of September 30, 2015 and December 31, 2014:
September 30, |
December 31, |
|||||||
2015 |
2014 |
|||||||
Building Supply |
$ | 2,438,000 | $ | 2,613,000 | ||||
Disposable Protective Apparel |
408,000 | 450,000 | ||||||
Infection Control |
212,000 | 368,000 | ||||||
Total segment assets |
3,058,000 | 3,431,000 | ||||||
Unallocated corporate assets |
46,000 | 10,000 | ||||||
Total consolidated assets |
$ | 3,104,000 | $ | 3,441,000 |
|
11. |
Employment Agreements |
The Company has five-year employment agreements with two of its executive officers, which automatically renew annually on the agreements’ anniversary date. The agreements provide that, if the officers terminate employment without cause, as defined in the agreements, the officers are entitled to receive certain severance payments. If termination occurs due to retirement, the officers may enter into a four-year consulting arrangement with the Company at a specified percentage of the officers’ then current salaries. Upon death or disability, the Company will also make certain payments to the executive or the executive’s estate or beneficiary, as applicable. During the third quarter of 2015, in order to comply with the agreements, an accrual of $601,000 was recorded in relation to our former CEO’s retirement.
|
12. |
Subsequent Events |
The Company has reviewed and evaluated whether subsequent events have occurred from the condensed consolidated balance sheet date of September 30, 2015 through the filing date of this Quarterly Report on Form 10-Q that would require accounting or disclosure and has concluded that there are no such subsequent events.
Alpha Pro Tech, Ltd.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You should read the following discussion and analysis together with our unaudited condensed consolidated financial statements and the notes to our unaudited condensed consolidated financial statements, which appear elsewhere in this report.
Special Note Regarding Forward-Looking Statements
Certain information set forth in this Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of federal securities laws. Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, financing needs, plans or intentions relating to potential acquisitions and other information that is not historical information. When used in this report, the words “estimates,” “expects,” “anticipates,” “forecasts,” “plans,” “intends,” “believes” and variations of such words or similar expressions are intended to identify forward-looking statements. We may make additional forward-looking statements from time to time. All forward-looking statements, whether written or oral and whether made by us or on our behalf, are expressly qualified by this special note.
Any expectations based on these forward-looking statements are subject to risks and uncertainties. These and many other factors could affect the Company’s future operating results and financial condition and could cause actual results to differ materially from expectations based on forward-looking statements made in this document or elsewhere by the Company or on its behalf.
Special Note Regarding Smaller Reporting Company Status
We are filing this report as a “smaller reporting company” (as defined in Rule 12b-2 of the Securities Exchange Act of 1934, as amended). As a result of being a smaller reporting company, we are allowed and have elected to omit certain information from this Management’s Discussion and Analysis of Financial Condition and Results of Operations; however, we have provided all information for the periods presented that we believe to be appropriate.
Where to find more information about us. We make available, free of charge, on our Internet website (http://www.alphaprotech.com) our most recent Annual Report on Form 10-K, our most recent Quarterly Report on Form 10-Q, any current reports on Form 8-K furnished or filed since our most recent Annual Report on Form 10-K, and any amendments to such reports, as soon as reasonably practicable following the electronic filing of such reports with the Securities and Exchange Commission (“SEC”). In addition, in accordance with SEC rules, we provide electronic or paper copies of our filings free of charge upon request.
Critical Accounting Policies
The preparation of our financial statements in conformity with US generally accepted accounting principles (“US GAAP”) requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of net sales and expenses during the reported periods. We base estimates on past experience and on various other assumptions that are believed to be reasonable under the circumstances. The application of these accounting policies on a consistent basis enables us to provide timely and reliable financial information. Our critical accounting policies include the following:
Marketable Securities: The Company periodically invests a portion of its cash in excess of short-term operating needs in marketable equity securities. These investments are classified as available-for-sale in accordance with US GAAP. The Company does not have any investments classified as held-to-maturity or trading securities. Available-for-sale investments are carried at their fair value using quoted prices in active markets for identical securities, with unrealized gains and losses, net of deferred income taxes, reported as a component of accumulated other comprehensive income. Realized gains and losses, and declines in value deemed to be other-than-temporary on available-for-sale investments, are recognized in earnings. The cost of securities sold is based on the specific identification method. Investments that the Company intends to hold for more than one year are classified as long-term investments in the accompanying condensed consolidated balance sheets.
Alpha Pro Tech, Ltd.
Inventories: Inventories include freight-in, materials, labor and overhead costs and are stated at the lower of cost or market value. Allowances are recorded for slow-moving, obsolete or unusable inventory. We assess our inventory for estimated obsolescence or unmarketable inventory and write down the difference between the cost of inventory and the estimated market value based upon assumptions about future sales and quantities on hand, if necessary. If actual market conditions are less favorable than those projected by management, additional inventory write-downs may be required.
Accounts Receivable: Accounts receivable are recorded at the invoice amount and do not bear interest. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable; however, changes in circumstances relating to accounts receivable may result in a requirement for additional allowances in the future. The Company determines the allowance based upon historical write-off experience and known conditions about customers’ current ability to pay. Account balances are charged against the allowance when management determines the potential for recovery is remote.
Revenue Recognition: For sales transactions, we comply with the provisions of the SEC Staff Accounting Bulletin No. 104, Revenue Recognition, which states that revenue should be recognized when all of the following revenue recognition criteria are met: (1) persuasive evidence of an arrangement exists; (2) title transfers and the customer assumes the risk of loss; (3) the selling price is fixed or determinable; and (4) collection of the resulting receivable is reasonably assured. These criteria are satisfied upon shipment of product, and sales are recognized accordingly.
Sales Returns, Rebates and Allowances: Sales are reduced for any anticipated sales returns, rebates and allowances based on historical experience. Since our return policy is only 90 days and our products are not generally susceptible to external factors such as technological obsolescence or significant changes in demand, we are able to make a reasonable estimate for returns. We offer end-user, product-specific and sales volume rebates to select distributors. Our rebates are based on actual sales and are accrued monthly.
Stock-Based Compensation: We record compensation expense for the fair value of stock-based payments determined on the date of grant, including employee stock options.
The fair values of stock option grants are determined using the Black-Scholes option-pricing model and are based on the following assumptions: expected stock price volatility based on historical data and management’s expectations of future volatility, risk-free interest rates from published sources, expected life based on historical data and no dividend yield, as the Board of Directors has no current plans to pay dividends in the near future. The Black-Scholes option-pricing model was developed for use in estimating the fair value of traded options that have no vesting restrictions and that are fully transferable. The option-pricing model requires the input of highly subjective assumptions, including expected stock price volatility. Our stock options have characteristics significantly different from those of traded options, and changes in the subjective input assumptions can materially affect the fair value of such options.
OVERVIEW
Alpha Pro Tech is in the business of protecting people, products and environments. We accomplish this by developing, manufacturing and marketing a line of high-value, disposable protective apparel and infection control products for the cleanroom, industrial, pharmaceutical, medical and dental markets. We also manufacture a line of building supply construction weatherization products. Our products are sold under the "Alpha Pro Tech" brand name, as well as under private label.
Our products are grouped into three business segments: the Building Supply segment, consisting of construction weatherization products such as housewrap and synthetic roof underlayment as well as other woven material; the Disposable Protective Apparel segment, consisting of disposable protective apparel such as shoecovers, bouffant caps, gowns, coveralls, lab coats, frocks and other miscellaneous products; and the Infection Control segment, consisting of face masks and eye shields. All financial information presented herein reflects the current segmentation.
Alpha Pro Tech, Ltd.
Our target markets include pharmaceutical manufacturing, bio-pharmaceutical manufacturing, medical device manufacturing, lab animal research, high technology electronics manufacturing (which includes the semi-conductor market), medical and dental distributors, and construction, building supply and roofing distributors.
Our products are used primarily in cleanrooms, industrial safety manufacturing environments, health care facilities, such as hospitals, laboratories and dental offices, and building and re-roofing sites. Our products are distributed principally in the United States through a network consisting of purchasing groups, national distributors, local distributors, independent sales representatives and our own sales and marketing force.
RESULTS OF OPERATIONS
The following table sets forth certain operational data as a percentage of net sales for the periods indicated:
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||||||
Net sales |
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Gross profit |
39.5 | % | 37.0 | % | 35.9 | % | 36.7 | % | ||||||||
Selling, general and administrative expenses |
31.9 | % | 24.9 | % | 31.4 | % | 28.1 | % | ||||||||
Income from operations |
5.9 | % | 10.6 | % | 3.0 | % | 7.0 | % | ||||||||
Income before provision for income taxes |
4.5 | % | 10.8 | % | 3.2 | % | 8.8 | % | ||||||||
Net income |
2.5 | % | 7.3 | % | 2.1 | % | 6.0 | % |
Three and nine months ended September 30, 2015 compared to three and nine months ended September 30, 2014
Sales. Consolidated sales for the three months ended September 30, 2015 decreased to $12,176,000, from $13,213,000 for the three months ended September 30, 2014, representing a decrease of $1,037,000, or 7.8%. This decrease consisted of decreased sales in the Building Supply segment of $1,110,000, and decreased sales in the Infection Control segment of $160,000, partially offset by increased sales in the Disposable Protective Apparel segment of $233,000.
Building Supply segment sales for the three months ended September 30, 2015 decreased by $1,110,000, or 13%, to $7,436,000, compared to $8,546,000 for the same period of 2014. This segment decrease was primarily due to an 8.8% decrease in sales of housewrap and a 13.3% decrease in sales of synthetic roof underlayment (including REX™, TECHNOply™ and our new TECHNO SB) in addition to sales of other woven material being basically flat. Although overall segment sales were down in the third quarter of 2015, they are being compared to a record third quarter of 2014. The decrease was primarily due to lower sales of synthetic roof underlayment but is being compared to a record quarter. Synthetic roof underlayment sales have increased quarter over quarter this year. The sales mix of the Building Supply segment for the three months ended September 30, 2015 was 63% for synthetic roof underlayment, 32% for housewrap and 5% for other woven material. This compared to 65% for synthetic roof underlayment, 31% for housewrap and 4% for other woven material for the three months ended September 30, 2014.
Affecting Building Supply segment sales is the competitive environment in the synthetic roof underlayment market which has led to a change in product mix from our premium to lower priced economy products. As the Company continues to see the proliferation of lower priced economy products entering the market, we continue to see an adjustment in the product mix from the premium REX™ synthetic underlayment to the lower priced TECHNO family (TECHNOply™ and TECHNO SB) of products. Management is optimistic about the continued opportunities of the TECHNO family of products and in addition we believe we will see a rebound in the REX™ synthetic roof underlayment family going into the first quarter of 2016 as we believe that customers are realizing that the cheap imports do not offer true cost savings in the long run.
Alpha Pro Tech, Ltd.
Sales for the Disposable Protective Apparel segment for the three months ended September 30, 2015 increased by $233,000, or 6.7%, to $3,689,000, compared to $3,456,000 for the same period of 2014. The increase was primarily due to a significant increase in sales to our major international supply chain partner and an increase in sales to national and regional distributors.
Infection Control segment sales for the three months ended September 30, 2015 decreased by $160,000, or 13.2%, to $1,051,000, compared to $1,211,000 for the same period of 2014. Mask sales were down by 4.1%, or $33,000, to $775,000, and shield sales were down by 31.5%, or $127,000, to $276,000. The Infection Control segment was positively affected by the international fight against the spread of Ebola late in the third quarter last year.
Consolidated sales for the nine months ended September 30, 2015 decreased to $34,925,000, from $35,421,000 for the nine months ended September 30, 2014, representing a decrease of $496,000, or 1.4%. This decrease consisted of decreased sales in the Building Supply segment of $1,162,000, partially offset by increased sales in the Disposable Protective Apparel segment of $562,000 and increased sales in the Infection Control segment of $104,000.
Building Supply segment sales for the nine months ended September 30, 2015 decreased by $1,162,000, or 5.4%, to $20,320,000, as compared to $21,482,000 for the same period of 2014. This segment decrease was primarily due to a 2.7% decrease in sales of housewrap, a 4.3% decrease in sales of synthetic roof underlayment (including REX™, TECHNOply™ and our new TECHNO SB) and an increase in sales of other woven material. Although total sales for the Building Supply segment were down, our TECHNO family of synthetic roof underlayment products (including TECHNOply™ and our new TECHNO SB) showed growth, with an increase of 43.1%. Sales of REX™ Wrap Fortis (breathable housewrap) continue to be slower than anticipated but were up 11.2% for the first nine months of 2015 as compared to the same period of 2014. The sales mix of the Building Supply segment for the nine months ended September 30, 2015 was 63% for synthetic roof underlayment, 32% for housewrap and 5% for other woven material. This compared to 64% for synthetic roof underlayment, 32% for housewrap and 4% for other woven material for the nine months ended September 30, 2014.
Sales for the Disposable Protective Apparel segment for the nine months ended September 30, 2015 increased by $562,000, or 5.3%, to $11,174,000, compared to $10,612,000 for the same period of 2014. The increase was primarily due to a significant increase in sales to our major international supply chain partner, partially offset by a decrease in sales to national and regional distributors.
Infection Control segment sales for the nine months ended September 30, 2015 increased by $104,000, or 3.1%, to $3,431,000, compared to $3,327,000 for the same period of 2014. Mask sales were up by 12.3%, or $277,000, to $2,525,000, and shield sales were down by 16.0%, or $173,000, to $906,000.
Gross Profit. Gross profit decreased by $80,000, or 1.6%, to $4,806,000 for the three months ended September 30, 2015, from $4,886,000 for the same period of 2014. The gross profit margin was 39.5% for the three months ended September 30, 2015, compared to 37.0% for the same period of 2014. Gross profit margin was positively affected by the U.S. Customs and Border Protection issuing a retroactive Generalized System of Preferences (GSP) refund for duty paid on eligible products. The GSP duty refund positively affected the gross profit margin in the third quarter 2015 by 5.0%. The GSP is a U.S. trade program designed to promote economic growth in the developing world by providing preferential duty-free entry for products from designated beneficiary countries. The GSP provides retroactive duty refund to be applied to eligible goods entered after July 31, 2013 through July 28, 2015. Certain Building Supply and Disposable Apparel segment products were eligible for this refund and will remain duty free under this program until at least December 31, 2017. Management expects gross profit margin to improve under this GSP duty free program.
Gross profit decreased by $459,000, or 3.5%, to $12,546,000 for the nine months ended September 30, 2015, from $13,005,000 for the same period of 2014. The gross profit margin was 35.9% for the nine months ended September 30, 2015, compared to 36.7% for the same period of 2014. Year to date, the GSP duty refund positively affected the gross profit margin by 1.7%.
Gross profit margin was also affected by competitive pricing pressures and increased rebates in the Building Supply and Disposable Protective Apparel segments and increased manufacturing costs, especially in the Disposable Protective Apparel segment. Management is working to reduce product costs in order to achieve its goal of improved gross profit margin in future periods.
Alpha Pro Tech, Ltd.
Selling, General and Administrative Expenses. Selling, general and administrative expenses increased by $594,000, or 18.1%, to $3,882,000 for the three months ended September 30, 2015, from $3,288,000 for the three months ended September 30, 2014. As a percentage of net sales, selling, general and administrative expenses increased to 31.9% for the three months ended September 30, 2015, from 24.9% for the same period of 2014. The increase in expenses was primarily due to an accrual of $601,000 related to the retirement of our former CEO, in the latter part of the third quarter 2015, as well as increased legal fees. The $601,000 accrual amounted to 4.9% of net sales.
The change in expenses for the third quarter by segment was as follows: Building Supply was down $75,000, or 6.3%, Disposable Protective Apparel was up $39,000, or 4.6%, Infection Control was up $2,000, or 1.7%, and corporate unallocated expenses were up $27,000, or 2.4% and $601,000 was recorded for the retirement accrual in the third quarter.
Selling, general and administrative expenses increased by $1,021,000, or 10.3%, to $10,979,000 for the nine months ended September 30, 2015, from $9,958,000 for the nine months ended September 30, 2014. As a percentage of net sales, selling, general and administrative expenses increased to 31.4% for the nine months ended September 30, 2015, from 28.1% for the same period of 2014. The increase in selling, general and administrative expenses was primarily due to a $601,000 accrual for retirement, increased legal costs and an increase in foreign exchange losses due to a weaker Canadian dollar.
The change in expenses for the nine months by segment was primarily as follows: Building Supply was up $19,000, or 0.5%, Disposable Protective Apparel was up $189,000, or 7.2%, Infection Control was up $32,000, or 8.0%, and corporate unallocated expenses were up $180,000, or 5.3% and $601,000 was recorded for the retirement accrual.
The Company’s Chief Executive Officer (CEO) and President are each entitled to a bonus equal to 5% of the pre-tax profits of the Company, excluding bonus expense. The recently retired CEO is entitled to bonus on a prorated basis. Executive bonuses of $62,000 were accrued for the three months ended September 30, 2015, as compared to $157,000 for the same period of 2014. Executive bonuses of $123,000 were accrued for the nine months ended September 30, 2015, as compared to $346,000 for the same period of 2014.
Depreciation and Amortization. Depreciation and amortization expense increased by $8,000, or 4.0%, to $206,000 for the three months ended September 30, 2015, from $198,000 for the same period of 2014. Depreciation and amortization expense decreased by $35,000, or 6.2%, to $527,000 for the nine months ended September 30, 2015, from $562,000 for the same period of 2014. The decrease for the nine months was primarily attributable to decreased depreciation for computer equipment and decreased depreciation in the Building Supply segment.
Income from Operations. Income from operations decreased by $682,000, or 48.7%, to $718,000 for the three months ended September 30, 2015, compared to $1,400,000 for the three months ended September 30, 2014. The decreased income from operations was primarily due to a decrease in gross profit of $80,000 and an increase in selling, general and administrative expenses of $594,000 and an increase in depreciation and amortization expense of $8,000.
Income from operations decreased by $1,445,000, or 58.1%, to $1,040,000 for the nine months ended September 30, 2015, compared to $2,485,000 for the nine months ended September 30, 2014. The decreased income from operations was primarily due to a decrease in gross profit of $459,000 and an increase in selling, general and administrative expenses of $1,021,000, partially offset by a decrease in depreciation and amortization expense of $35,000.
Other Income. Other income decreased by $191,000 to a loss of $165,000 for the three months ended September 30, 2015, from $26,000 for the same period of 2014. Other income consists of equity in income (loss) of unconsolidated affiliate, gains on sale of marketable securities and investments in common stock warrants, and interest income. Other income consisted of equity in loss of unconsolidated affiliate of $165,000 for the three months ended September 30, 2015. Other income consisted of equity in income of unconsolidated affiliate of $22,000 and interest income of $4,000 for the three months ended September 30, 2014. The equity in loss of unconsolidated affiliate for the third quarter 2015 of $165,000 was primarily due to a non-recurring revised Indian government incentives on the export of Building products over the past two years.
Alpha Pro Tech, Ltd.
Other income decreased by $573,000 to $65,000 for the nine months ended September 30, 2015, from $638,000 for the same period of 2014. Other income consisted of equity in income of unconsolidated affiliate of $50,000 and interest income of $15,000 for the nine months ended September 30, 2015. Other income consisted of equity in income of unconsolidated affiliate of $216,000, a gain on sale of marketable securities of $379,000, a gain on investment in common stock warrants of $30,000 and interest income of $13,000 for the nine months ended September 30, 2014. The $573,000 decrease was primarily due to the $409,000 of gains on sale of marketable securities in the first nine months of 2014, which were not repeated in the first nine months of 2015 and a decrease in equity in income of unconsolidated affiliate of $166,000.
Income before Provision for Income Taxes. Income before provision for income taxes for the three months ended September 30, 2015 was $553,000, compared to income before provision for income taxes of $1,426,000 for the three months ended September 30, 2014, representing a decrease of $873,000, or 61.2%. The decrease in income before provision for income taxes was due primarily to a decrease in income from operations of $682,000 and a decrease in other income of $191,000.
Income before provision for income taxes for the nine months ended September 30, 2015 was $1,105,000, compared to income before provision for income taxes of $3,123,000 for the nine months ended September 30, 2014, representing a decrease of $2,018,000, or 64.6%. The decrease in income before provision for income taxes was due primarily to a decrease in income from operations of $1,445,000 and a decrease in other income of $573,000. As mentioned above, the decrease in other income was primarily due to gains on sale of marketable securities in 2014 that were not repeated in 2015, as well as a decrease in equity in income of unconsolidated affiliate in 2015.
Provision for Income Taxes. The provision for income taxes for the three months ended September 30, 2015 was $247,000, compared to $460,000 for the same period of 2014. The estimated effective tax rate was 44.7% for the three months ended September 30, 2015, compared to 32.3% for the same period of 2014. The Company does not record a tax provision or benefit on equity in income (loss) of unconsolidated affiliate.
The provision for income taxes for the nine months ended September 30, 2015 was $364,000, compared to $993,000 for the same period of 2014. The estimated effective tax rate was 32.9% for the nine months ended September 30, 2015, compared to 31.8% for the same period of 2014. The Company does not record a tax provision on equity in income of unconsolidated affiliate. Going forward, management expects the effective tax rate to be in the mid-30% range on taxable income.
Net Income. Net income for the three months ended September 30, 2015 was $306,000, compared to net income of $966,000 for the three months ended September 30, 2014, a decrease of $660,000, or 68.3%. The net income decrease was primarily due to a decrease in income before provision for income taxes of $873,000, partially offset by a decrease in provision for income taxes of $213,000. Net income as a percentage of net sales for the three months ended September 30, 2015 was 2.5%, and net income as a percentage of net sales for the same period of 2014 was 7.3%. Basic and diluted earnings per common share for the three months ended September 30, 2015 and 2014 were $0.02 and $0.05, respectively.
Net income for the nine months ended September 30, 2015 was $741,000, compared to net income of $2,130,000 for the nine months ended September 30, 2014, a decrease of $1,389,000, or 65.2%. The net income decrease was primarily due to a decrease in income before provision for income taxes of $2,018,000, partially offset by a decrease in income taxes of $629,000. Net income as a percentage of net sales for the nine months ended September 30, 2015 was 2.1%, and net income as a percentage of net sales for the same period of 2014 was 6.0%. Basic earnings per common share for the nine months ended September 30, 2015 and 2014 were $0.04 and $0.12, respectively. Diluted earnings per common share for the nine months ended September 30, 2015 and 2014 were $0.04 and $0.11, respectively.
Alpha Pro Tech, Ltd.
LIQUIDITY AND CAPITAL RESOURCES
As of September 30, 2015, we had cash of $6,574,000 and working capital of $31,452,000, representing a decrease in working capital of 5.3%, or $1,757,000, from December 31, 2014. Working capital was down primarily due to a decrease of $2,014,000 in investments. As of September 30, 2015 and December 31, 2014, our current ratio (current assets/current liabilities) was 15:1. Cash increased by 19.6%, or $1,079,000, to $6,574,000 as of September 30, 2015, compared to $5,495,000 as of December 31, 2014. The increase in cash was due to cash provided by operating activities of $2,057,000, offset by cash used in investing activities of $225,000 and cash used in financing activities of $753,000.
We have a $3,500,000 credit facility with Wells Fargo Bank, consisting of a line of credit with interest at prime plus 0.5%. As of September 30, 2015, the prime interest rate was 3.25%. This credit line was renewed in May 2014 and expires in May 2016. The available line of credit is based on a formula of eligible accounts receivable and inventories. Our borrowing capacity on the line of credit was $3,500,000 as of September 30, 2015. As of September 30, 2015, we did not have any borrowings under this credit facility and do not anticipate using it in the near future.
Net cash provided by operating activities of $2,057,000 for the nine months ended September 30, 2015 was due to net income of $741,000, adjusted primarily by the following: amortization of stock-based compensation expense of $18,000, depreciation and amortization of $527,000, equity in income of unconsolidated affiliate of $50,000, a decrease in accounts receivable of $457,000, an increase in inventory of $1,317,000, a decrease in prepaid expenses and other current assets of $1,761,000 and a decrease in accounts payable and accrued liabilities of $80,000.
Accounts receivable decreased by $457,000, or 8.1%, to $5,209,000 as of September 30, 2015 from $5,666,000 as of December 31, 2014. The decrease in accounts receivable was primarily related to normal credit terms during the current quarter compared to extended payment terms that we provided on most Building Supply segment sales in the latter part of the fourth quarter of 2014 to remain competitive, as our competition also offers these extended terms. The number of days that sales remained outstanding as of September 30, 2015, calculated by using an average of accounts receivable outstanding, was 41 days, compared to 40 days as of December 31, 2014.
Inventory increased by $1,317,000, or 8.0%, to $17,861,000 as of September 30, 2015, from $16,544,000 as of December 31, 2014. The increase was primarily due to an increase in inventory for the Disposable Protective Apparel segment of $1,344,000, or 29.5%, to $5,903,000 and an increase in inventory for the Building Supply segment of $203,000, or 2.3%, to $8,881,000, partially offset by a decrease in inventory for the Infection Control segment of $229,000, or 6.9%, to $3,077,000. Inventory as of the end of the third quarter of 2015 was down $1,357,000 compared to the end of the second quarter of 2015. Inventory in all three segments were down in the third quarter as compared to the second quarter 2015, with Building Supply down $1,013,000, Disposable Apparel down $220,000 and Infection Control down $124,000. Overall inventory is expected to decline in the fourth quarter 2015, which should have a positive impact on our cash position.
Prepaid expenses and other current assets decreased by $1,761,000, or 39.4%, to $2,711,000 as of September 30, 2015 from $4,472,000 as of December 31, 2014. The decrease was primarily due to a decrease in deposits for the purchase of inventory.
Accounts payable and accrued liabilities as of September 30, 2015 decreased by $79,000, or 3.4%, to $2,215,000, from $2,294,000 as of December 31, 2014. The change was primarily due to a decrease in trade payables of $306,000, partially offset by an increase in accrued liabilities of $227,000. The decrease in trade payables was primarily due to a decrease in inventory purchases. The increase in accrued liabilities was due to an increase in the payroll accrual of $695,000, partially offset by a decrease in accrued bonuses of $468,000.
Net cash used in investing activities was $225,000 for the nine months ended September 30, 2015, compared to net cash used in investing activities of $586,000 for the same period of 2014. Our investing activities for the nine months ended September 30, 2015 consisted of the purchase of property and equipment of $189,000 and the purchase of marketable securities of $36,000. Our investing activities for the nine months ended September 30, 2014 consisted primarily of the purchase of property and equipment of $892,000, the purchase of marketable securities of $134,000, and proceeds from the sale of marketable securities of $440,000.
Alpha Pro Tech, Ltd.
Net cash used in financing activities was $753,000 for the nine months ended September 30, 2015, compared to net cash used in financing activities of $1,549,000 for the same period of 2014. The net cash used in financing activities for the nine months ended September 30, 2015 was primarily due to the payment of $1,518,000 for the repurchase of shares of our common stock, partially offset by the proceeds of $765,000 from the exercise of stock options. Our net cash used in financing activities for the nine months ended September 30, 2014 was primarily due to the payment of $2,034,000 for the repurchase of shares of our common stock, partially offset by the proceeds of $450,000 from the exercise of stock options and the tax benefit of $35,000 on stock options exercised.
As of September 30, 2015, we had $1,870,000 available for additional stock purchases under our stock repurchase program. During the nine months ended September 30, 2015, we repurchased 664,100 shares of common stock at a cost of $1,518,000. As of September 30, 2015, we had repurchased a total of 12,208,631 shares of common stock at a cost of $17,651,000 through our repurchase program. We retire all stock upon its repurchase. Future repurchases are expected to be funded from cash on hand and cash flows from operating activities.
We believe that our current cash balance and the funds available under our credit facility will be sufficient to satisfy our projected working capital and planned capital expenditures for the foreseeable future.
Recent Accounting Pronouncements
Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”), is a comprehensive new revenue recognition model requiring a company to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration that it expects to receive in exchange for those goods or services. In adopting ASU 2014-09, companies may use either a full retrospective or a modified retrospective approach. ASU 2014-09 is effective for the first interim period within an annual reporting period beginning after December 15, 2017, and early adoption is not permitted. The Company will adopt ASU 2014-09 during the first quarter of 2018. Management is evaluating the provisions of this update and has not determined the impact that its adoption will have on the Company’s financial position or results of operations.
ASU 2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory (“ASU 2015-11”), applies to inventory that is measured using first-in, first-out ("FIFO") or average cost. Under the updated guidance, a company should measure inventory that is within scope at the lower of cost and net realizable value, which is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation, instead of at the lower of cost or market. ASU 2015-11 is effective for annual and interim periods beginning after December 15, 2016, and is applied prospectively with early adoption permitted at the beginning of an interim or annual reporting period. Management is evaluating the provisions of this update and has not determined the impact that its adoption will have on the Company’s financial position or results of operations.
Management periodically reviews new accounting standards that are issued. Management has not identified any other new standards that it believes merit further discussion at this time.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As a smaller reporting company, we are not required to provide the information otherwise required by this Item.
Alpha Pro Tech, Ltd.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures.
Under the supervision and with the participation of our management, including our Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer), we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and Rule 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)), as of September 30, 2015, pursuant to the evaluation of these controls and procedures required by Rule 13a-15 of the Exchange Act. Disclosure controls and procedures are the controls and other procedures that we have designed to ensure that we record, process, summarize and report in a timely manner the information that we must disclose in reports that we file with or submit to the SEC under the Exchange Act.
In designing and evaluating our disclosure controls and procedures, we recognize that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and that we are required to apply our judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Based on the evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.
Changes in Internal Control Over Financial Reporting
During the quarter to which this report relates, there was no change in our internal control over financial reporting (as such term is defined in Rule 13a-15(f) and Rule 15d-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
ISSUER PURCHASES OF EQUITY SECURITIES
The following table sets forth purchases made by or on behalf of the Company or any “affiliated purchaser,” as defined in Rule 10b-18(a)(3) of the Exchange Act:
Issuer Purchases of Equity Securities |
||||||||||||||||
Period |
Total Number of Shares Purchased |
Weighted Average Price Paid per Share |
Total Number of Shares Purchased as Part of Publicly Announced Program (1) |
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program (1) |
||||||||||||
July 1 - 31, 2015 |
85,000 | $ | 2.18 | 85,000 | $ | 2,232,000 | ||||||||||
August 1 - 31, 2015 |
76,600 | 2.11 | 76,600 | 2,069,000 | ||||||||||||
September 1 - 30, 2015 |
93,400 | 2.11 | 93,400 | 1,870,000 | ||||||||||||
255,000 | 2.13 | 255,000 |
(1) On June 22, 2015, the Company announced that the Board of Directors had authorized a $2,000,000 expansion of the Company’s existing share repurchase program.
SECURITIES SOLD
We did not sell unregistered equity securities during the period covered by this report.
Alpha Pro Tech, Ltd.
ITEM 6. EXHIBITS
|
3.1.1 |
Certificate of Incorporation of Alpha Pro Tech, Ltd., incorporated by reference to Exhibit 3(f) to Form 10-K for the year ended December 31, 1994, filed on March 31, 1995 (File No. 000-19893). |
|
3.1.2 |
Certificate of Amendment of Certificate of Incorporation of Alpha Pro Tech, Ltd., incorporated by reference to Exhibit 3(j) to Form 10-K for the year ended December 31, 1994, filed on March 31, 1995 (File No. 000-19893). |
|
3.1.3 |
Certificate of Ownership and Merger (BFD Industries, Inc. into Alpha Pro Tech, Ltd.), incorporated by reference to Exhibit 3(l) to Form 10-K for the year ended December 31, 1994, filed on March 31, 1995 (File No. 000-19893). |
|
3.2 |
Bylaws of Alpha Pro Tech, Ltd., incorporated by reference to Exhibit 3(g) to Form 10-K for the year ended December 31, 1994, filed on March 31, 1995 (File No. 000-19893). |
|
31.1 |
Certification Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Exchange Act, signed by Chief Executive Officer (filed herewith). |
|
31.2 |
Certification Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Exchange Act, signed by Chief Financial Officer (filed herewith). |
|
32.1 |
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, signed by Chief Executive Officer (filed herewith). |
|
32.2 |
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, signed by Chief Financial Officer (filed herewith). |
|
101 |
Interactive Data Files for Alpha Pro Tech, Ltd’s Form 10-Q for the period ended September 30, 2015. |
Alpha Pro Tech, Ltd.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
ALPHA PRO TECH, LTD. |
|
|
| |
|
|
|
| ||
DATE: |
November 5, 2015 |
BY: |
/s/ Alexander Millar |
| |
|
Alexander Millar |
| |||
|
Chief Executive Officer / President |
|
DATE: |
November 5, 2015 |
BY: |
/s/ Lloyd Hoffman |
| |
|
Lloyd Hoffman |
| |||
|
Chief Financial Officer |
|
23