SECURITIES AND EXCHANGE COMMISSION Washington, D.C. |
||
FORM 10-Q ----------------------------------- |
||
( Mark One)X |
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 (Fee Required) |
|
For the quarter ended January 31, 2005 |
||
Transition Report Pursuant to Section 13 or 15(d) of the Security Exchange Act of 1934 (No Fee Required) |
||
For the quarter ended January 31, 2005 |
||
Commission File Number 0-1678 |
||
|
||
Kansas |
41-0834293 |
|
19920 West 161st Street, Olathe, Kansas 66062 |
||
Registrant's telephone number, including area code: (913) 780-9595 |
||
Former name, former address and former fiscal year if changed since last report: |
||
Common Stock $.01 Par Value |
||
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 twelve months and (2) has been subject to such filing requirements for the past ninety days: Yes X No ____ |
||
The number of shares outstanding of the Registrant's Common Stock, $0.01 par value, as of February 25, 2005 was 40,415,871 shares. |
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||||||||||||||||||||||||||||
ASSETS |
01/31/05 |
4/30/04 |
LIABILITIES AND SHAREHOLDERS' EQUITY |
01/31/05 |
4/30/04 |
|||||||||||||||||||||||||||||
unaudited |
audited |
unaudited |
audited |
|||||||||||||||||||||||||||||||
CURRENT ASSETS: |
CURRENT LIABILITIES: |
|||||||||||||||||||||||||||||||||
Cash |
$ |
1,143,141 |
$ |
1,160,914 |
Bank overdraft payable |
$ |
444,689 |
$ |
401,674 |
|||||||||||||||||||||||||
Accounts receivable, net of allowance for |
1,111,017 |
646,762 |
Promissory notes payable |
3,308,015 |
2,460,998 |
|||||||||||||||||||||||||||||
doubtful accounts of $11,576 at Jan. 31, 2005 and |
Current maturities of long-term debt and capital lease |
417,583 |
440,254 |
|||||||||||||||||||||||||||||||
$25,576 at April 30, 2004 |
obligations |
|||||||||||||||||||||||||||||||||
Accounts payable |
1,042,575 |
448,204 |
||||||||||||||||||||||||||||||||
Customer deposits |
140,000 |
134,985 |
||||||||||||||||||||||||||||||||
Inventories - |
Accrued liabilities - |
|||||||||||||||||||||||||||||||||
Raw materials |
4,197,999 |
2,576,432 |
Compensation and compensated absences |
385,791 |
370,689 |
|||||||||||||||||||||||||||||
Work in process |
1,978,521 |
1,226,586 |
Other |
389,779 |
223,961 |
|||||||||||||||||||||||||||||
Finished goods |
28,920 |
66,803 |
-------------- |
-------------- |
||||||||||||||||||||||||||||||
Aircraft |
2,782,223 |
2,607,387 |
Total current liabilities |
6,128,432 |
4,480,765 |
|||||||||||||||||||||||||||||
-------------- |
-------------- |
|||||||||||||||||||||||||||||||||
8,987,663 |
6,477,208 |
LONG-TERM DEBT, AND CAPITAL LEASE NET |
2,264,666 |
1,528,267 |
||||||||||||||||||||||||||||||
OF CURRENT MATURITIES |
||||||||||||||||||||||||||||||||||
Prepaid expenses and other current assets |
4,261 |
126,667 |
||||||||||||||||||||||||||||||||
-------------- |
-------------- |
-------------- |
-------------- |
|||||||||||||||||||||||||||||||
Total current assets |
11,246,082 |
8,411,551 |
Total liabilities |
8,393,098 |
6,009,032 |
|||||||||||||||||||||||||||||
COMMITMENTS AND CONTINGENCIES |
||||||||||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT: |
SHAREHOLDERS' EQUITY: |
|||||||||||||||||||||||||||||||||
Land and building |
2,164,388 |
952,800 |
Preferred stock, par value $5 |
|||||||||||||||||||||||||||||||
Machinery and equipment |
1,437,883 |
1,294,249 |
Authorized 50,000,000 shares, all classes |
|||||||||||||||||||||||||||||||
Office furniture and fixtures |
680,300 |
669,813 |
Designated Classes A and B, 200,000 shares |
|||||||||||||||||||||||||||||||
Leasehold improvements |
4,249 |
4,249 |
$1,000 Class A, 9.8%, cumulative if earned |
|||||||||||||||||||||||||||||||
-------------- |
-------------- |
liquidation and redemption value $100, |
||||||||||||||||||||||||||||||||
Total cost |
4,286,820 |
2,921,111 |
no shares issued and outstanding |
- |
- |
|||||||||||||||||||||||||||||
Accumulated depreciation |
(2,009,619) |
(1,947,111) |
$1,000 Class B, 6%, convertible cumulative, |
|||||||||||||||||||||||||||||||
-------------- |
-------------- |
liquidation and redemption value $1,000 |
||||||||||||||||||||||||||||||||
2,277,201 |
974,000 |
no shares issued and outstanding |
- |
- |
||||||||||||||||||||||||||||||
Common stock, par value $.01: |
||||||||||||||||||||||||||||||||||
SUPPLEMENTAL TYPE CERTIFICATES |
1,190,266 |
1,190,266 |
Authorized 100,000,000 shares |
|||||||||||||||||||||||||||||||
issued and outstanding 41,015,871 shares at |
||||||||||||||||||||||||||||||||||
INDIAN GAMING: |
at Jan. 31, 2005 and 40,305,871 at April 30, 2004 |
410,158 |
403,059 |
|||||||||||||||||||||||||||||||
ADVANCES FOR INDIAN GAMING DEVELOPMENTS |
2,006,551 |
2,006,551 |
||||||||||||||||||||||||||||||||
(net of reserves of $2,712,440 at Jan. 31, 2005 and |
||||||||||||||||||||||||||||||||||
at April 30, 2004) |
-------------- |
-------------- |
Capital contributed in excess of par |
10,439,462 |
10,384,687 |
|||||||||||||||||||||||||||||
Total Indian Gaming |
2,006,551 |
2,006,551 |
||||||||||||||||||||||||||||||||
Treasury stock at cost (600,000 shares) |
(732,000) |
(732,000) |
||||||||||||||||||||||||||||||||
OTHER ASSETS |
63,400 |
83,400 |
Retained earnings |
(1,727,218) |
(3,399,010) |
|||||||||||||||||||||||||||||
|
-------------- |
-------------- |
||||||||||||||||||||||||||||||||
Total shareholders' equity |
8,390,402 |
6,656,736 |
||||||||||||||||||||||||||||||||
-------------- |
-------------- |
-------------- |
-------------- |
|||||||||||||||||||||||||||||||
Total assets |
$ |
16,783,500 |
$ |
12,665,768 |
Total liabilities and shareholders' equity |
$ |
16,783,500 |
$ |
12,665,768 |
|||||||||||||||||||||||||
======== |
======== |
======== |
======== |
|||||||||||||||||||||||||||||||
The accompanying notes are an integral part of these financial statements |
||||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||
THREE MONTHS ENDED |
||||||||||
January 31, |
||||||||||
2005 |
2004 |
|||||||||
(unaudited) |
(unaudited) |
|||||||||
NET SALES |
$ |
7,011,117 |
$ |
2,626,047 |
||||||
COST OF SALES |
5,331,619 |
1,674,543 |
||||||||
--------------- |
--------------- |
|||||||||
1,679,498 |
951,504 |
|||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
910,941 |
732,094 |
||||||||
--------------- |
--------------- |
|||||||||
OPERATING INCOME (LOSS) |
768,557 |
219,410 |
||||||||
OTHER INCOME (EXPENSE): |
||||||||||
Interest expense |
(81,886) |
(41,874) |
||||||||
Interest revenue |
- |
- |
||||||||
Other |
- |
360 |
||||||||
--------------- |
--------------- |
|||||||||
Other expense |
(81,886) |
(41,514) |
||||||||
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES |
686,671 |
177,896 |
||||||||
PROVISION FOR INCOME TAXES |
20,500 |
- |
||||||||
--------------- |
--------------- |
|||||||||
NET INCOME (LOSS) |
$ |
666,171 |
$ |
177,896 |
||||||
========= |
========= |
|||||||||
BASIC EARNINGS (LOSS) PER COMMON SHARE |
$ |
0.02 |
$ |
0.00 |
||||||
========= |
========= |
|||||||||
Shares used in per share calculation |
39,898,681 |
38,613,390 |
||||||||
DILUTED EARNINGS (LOSS) PER COMMON SHARE |
$ |
0.01 |
$ |
0.00 |
||||||
========= |
========= |
|||||||||
Shares used in per share calculation |
48,505,192 |
50,237,790 |
||||||||
The accompanying notes are an integral part of these statements. |
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||
NINE MONTHS ENDED |
||||||||||
January 31, |
||||||||||
2005 |
2004 |
|||||||||
(unaudited) |
(unaudited) |
|||||||||
NET SALES |
$ |
18,113,456 |
$ |
7,013,130 |
||||||
COST OF SALES |
13,831,920 |
4,374,539 |
||||||||
--------------- |
--------------- |
|||||||||
4,281,536 |
2,638,591 |
|||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
2,345,644 |
2,049,443 |
||||||||
--------------- |
--------------- |
|||||||||
OPERATING INCOME (LOSS) |
1,935,892 |
589,148 |
||||||||
OTHER INCOME (EXPENSE): |
||||||||||
Interest expense |
(217,246) |
(110,289) |
||||||||
Interest revenue |
- |
4,724 |
||||||||
Other |
3,645 |
360 |
||||||||
--------------- |
--------------- |
|||||||||
Other expense |
(213,601) |
(105,205) |
||||||||
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES |
1,722,291 |
483,943 |
||||||||
PROVISION FOR INCOME TAXES |
50,500 |
- |
||||||||
--------------- |
--------------- |
|||||||||
NET INCOME (LOSS) |
$ |
1,671,791 |
$ |
483,943 |
||||||
========= |
========= |
|||||||||
BASIC EARNINGS (LOSS) PER COMMON SHARE: |
$ |
0.04 |
$ |
0.01 |
||||||
========= |
========= |
|||||||||
Shares used in per share calculation |
39,898,681 |
38,613,390 |
||||||||
DILUTED EARNINGS (LOSS) PER COMMON SHARE |
$ |
0.03 |
$ |
0.01 |
||||||
========= |
========= |
|||||||||
Shares used in per share calculation |
48,505,192 |
50,237,790 |
||||||||
The accompanying notes are an integral part of these statements. |
BUTLER NATIONAL CORPORATION AND SUBSIDIARIES |
||||||||||||
NINE MONTHS ENDED |
||||||||||||
January 31, |
||||||||||||
2005 |
2004 |
|||||||||||
(unaudited) |
(unaudited) |
|||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||||||
Net income (loss) |
$ |
1,671,791 |
$ |
483,943 |
||||||||
Adjustments to reconcile net income (loss) to net cash provided by |
||||||||||||
(used in) operations - |
||||||||||||
Depreciation |
62,508 |
64,335 |
||||||||||
Changes in assets and liabilities- |
||||||||||||
Accounts receivable |
(370,778) |
94,555 |
||||||||||
Inventories |
(2,510,455) |
(928,749) |
||||||||||
Prepaid expenses and other current assets |
48,928 |
22,226 |
||||||||||
Accounts payable |
637,386 |
299,201 |
||||||||||
Customer deposits |
5,015 |
- |
||||||||||
Accrued liabilities |
180,920 |
63,528 |
||||||||||
-------------- |
-------------- |
|||||||||||
Cash provided by (used in) operating activities |
(274,685) |
99,039 |
||||||||||
-------------- |
-------------- |
|||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||||||
Capital expenditures, net |
(1,365,708) |
(61,192) |
||||||||||
Advances for Indian Gaming Developments |
- |
(33,049) |
||||||||||
Supplemental Type Certificates |
- |
(55,000) |
||||||||||
-------------- |
-------------- |
|||||||||||
Cash provided by (used in) investing activities |
(1,365,708) |
(149,241) |
||||||||||
-------------- |
-------------- |
|||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||||||
Proceeds from stock option exercise |
61,874 |
63,000 |
||||||||||
Borrowings under promissory note, net |
847,018 |
(276,520) |
||||||||||
Borrowings under long-term debt and capital lease obligations, net |
713,728 |
814,829 |
||||||||||
-------------- |
-------------- |
|||||||||||
Cash provided by (used in) financing activities |
1,622,620 |
601,309 |
||||||||||
-------------- |
-------------- |
|||||||||||
NET INCREASE (DECREASE) IN CASH |
(17,773) |
551,107 |
||||||||||
CASH, beginning of period |
1,160,914 |
378,255 |
||||||||||
-------------- |
-------------- |
|||||||||||
CASH, end of period |
$ |
1,143,141 |
$ |
929,362 |
||||||||
======== |
======== |
|||||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |
||||||||||||
Interest paid |
$ |
217,246 |
$ |
110,289 |
||||||||
Income taxes paid |
10,500 |
- |
||||||||||
The accompanying notes are an integral part of these statements. |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
1. The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of Regulation S-X and do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. Therefore, these financial statements should be read in conjunction with the annual report on Form 10-K dated April 30, 2004. In our opinion, all adjustments (consisting of normal recurring accruals) necessary for a fair presentation have been included. Operating results for the three months and nine months ended January 31, 2005 are not indicative of the results of operations that may be expected for the year ending April 30, 2005. |
2. Advances for Indian Gaming: We are advancing funds for the establishment of Indian gaming. These funds have been capitalized in accordance with Statements of Financial Accounting Standards (SFAS) 67 "Accounting for Costs and Initial Rental Operations of Real Estate Projects." Such standard requires costs associated with the acquisition, development, and construction of real estate and real estate related projects to be capitalized as part of that project. The realization of these advances is predicated on the ability of the Company and their Indian gaming clients to successfully open and operate the proposed casinos. There is no assurance that we will be successful. The inability to recover these advances could have a material adverse effect on our financial position and results of operations. |
3. Earnings Per Share: Earnings per common share is based on the weighted average number of common shares outstanding during the year. Stock options are considered in the dilutive earnings per share calculation. |
4. Research and Development: We charge to operations research and development costs. The amount charged in the quarters ended January 31, 2005 and 2004 were approximately $283,152 and $314,118 respectively. The amount charged for the nine months ended January 31, 2005 and 2004 were $914,469 and $1,043,125 respectively. |
5. Acquisitions: We purchased the leased building in Tempe, Arizona for approximately $1,211,500. The purchase was funded by a bank loan and cash. |
6. Subsequent Events: We extended our Butler National Services, Inc. lease for another three years beginning April 2005. |
AND RESULTS OF OPERATIONS |
RESULTS OF OPERATIONS |
FORWARD LOOKING INFORMATION End of third quarter fiscal 2005 compared to end of third quarter fiscal 2004 Our sales for the nine months ended January 31, 2005 were $18,113,456 compared to $7,013,130 for the nine months ended January 31, 2004, an increase of 158%. Our operating income for the nine months ended January 31, 2005 was $1,935,892 compared to $589,148 for the nine months ended January 31, 2004, an increase of 228%. CAUTION: Modification and Avionics currently contribute to this increase. There is no assurance that activity will continue at this level. Our sales for the quarter ended January 31, 2005 were $7,011,117 compared to $2,626,047 for the three months ended January 31, 2004, an increase of 167%. Our operating income for the three months ended January 31, 2005 was $768,557 compared to $219,410 for the three months ended January 31, 2004 an increase of 250%. CAUTION: Modification and Avionics currently contribute to this increase. There is no assurance that activity will continue at this level. |
EARNINGS LIQUIDITY AND CAPITAL RESOURCES Borrowed funds have been used primarily for working capital. Bank (Industrial State Bank) debt related to our operating line was $364,546 at January 31, 2005, and was $145,463 at January 31, 2004. Our unused line of credit was approximately $135,454 as of January 31, 2005 and approximately $354,537 as of January 31, 2004. The interest rate on our line of credit is prime plus two (with a floor of 7%). As of February 25, 2005, the interest rate is 7.0%. We opened a new line of credit at ISB February 10, 2004 to support the additional inventory requirements of the RVSM product line. The current debt relating to this line of credit was $1,500,000 at January 31, 2005. As of February 25, 2005, the interest rate is 7.0% We have additional short-term promissory notes with two other banks to finance the increased RVSM and Lear twenty-first century upgrade activities. The current balance of these loans was $1,500,000 at January 31, 2005. As of February 25, 2005 the interest rates ranged from 5% to 6%. We plan to continue using the promissory notes payable to fund working capital. We believe the extensions will continue and does not anticipate the repayment of these notes in fiscal 2005. The extension of the promissory notes-payable is consistent with prior years. If the Bank were to demand repayment of the notes payable we currently do not have enough cash to pay off the notes without materially adversely affecting the financial condition of the Company. We do not, as of January 31, 2005 have any material commitments for other capital expenditures. FORWARD LOOKING INFORMATION The information set forth below includes "forward-looking" information as outlined in the Private Securities Litigation Reform Act of 1995. The Cautionary Statements, filed by us as Exhibit 99 to our Form 10-K, are incorporated herein by reference and you are specifically referred to such Cautionary Statements for a discussion of factors which could affect our operations and forward-looking statements contained herein. Part I Item 3 Quantitative and Qualitative Disclosures about Market Risk None Part I Item 4 Controls and Procedures We maintain a set of disclosure controls and procedures and internal controls designed to ensure that information required to be disclosed in our filings under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. Our principal executive and financial officers have evaluated our disclosure controls and procedures within 90 days prior to the filing of this Quarterly Report on Form 10-Q and have determined that such disclosure controls and procedures are effective. Subsequent to our evaluation, there were no significant changes in internal controls or other factors that could significantly affect internal controls, including any corrective actions with regard to significant deficiencies and material weaknesses. |
PART II.
|
||
Item 2. |
Changes in Securities. |
|
Item 4. |
Submission of Matters to Vote of Security Holders. |
|
Election of Director: William A. Griffith. |
||
Item 6. |
Exhibits and reports on Form 8-K. |
|
(A) Exhibits .3.1 Articles of Incorporation, as amended and restated are incorporated by reference to Exhibit 3.1 of the our Form DEF 14A filed on December 26, 2001. |
||
3.2 Bylaws, as amended, are incorporated by reference to Exhibit A of our Form DEF 14A filed on December 15, 2003. |
||
Exhibit 99. |
||
Cautionary Statements for Purposes of the "Safe Harbor" Provisions of the Private Securities Litigation Reform Act of 1995, are incorporated by reference to Exhibit 99 of the Form 10-K for the fiscal year ended April 30, 2004. |
||
27.1 Financial Data Schedule (EDGAR version only). Filed herewith. |
||
We agree to file with the Commission any agreement or instrument not filed as an exhibit upon the request of the Commission. |
||
(B) Reports on Form 8-K. |
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. |
|
BUTLER NATIONAL CORPORATION |
|
February 28, 2005 |
/S/ Clark D. Stewart |
February 28, 2005 |
/S/ Angela D. Seba |