UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended October 30, 2004
OR
¨ | 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 0-13200
Astro-Med, Inc.
(Exact name of registrant as specified in its charter)
Rhode Island | 05-0318215 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
600 East Greenwich Avenue, West Warwick, Rhode Island | 02893 | |
(Address of principal executive offices) | (Zip Code) |
(401) 828-4000
(Registrants 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 is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act) Yes ¨. No x.
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Common Stock, $.05 Par Value 5,298,639 shares (excluding treasury shares) as of December 6, 2004
INDEX
Page No. | ||
Part I. Financial Information: |
||
Item 1. Financial Statements |
||
Condensed Consolidated Balance Sheets - October 30, 2004 and January 31, 2004 |
3 | |
4 | ||
5 | ||
6 | ||
Notes to Condensed Consolidated Financial Statements - October 30, 2004 |
7-11 | |
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
12-16 | |
Item 3. Quantitative and Qualitative Disclosures about Market Risk |
17 | |
17 | ||
Part II. Other Information |
18 | |
Item 6. Exhibits and Reports on Form 8-K |
18 | |
18 | ||
Management Certifications |
-2-
CONDENSED CONSOLIDATED BALANCE SHEETS
October 30, 2004 |
January 31, 2004 |
|||||||
(Unaudited) | ||||||||
ASSETS |
||||||||
CURRENT ASSETS |
||||||||
Cash and Cash Equivalents |
$ | 6,080,350 | $ | 4,998,643 | ||||
Securities Available for Sale |
7,518,276 | 7,678,684 | ||||||
Accounts Receivable, Net |
9,108,048 | 9,814,784 | ||||||
Inventories |
9,211,843 | 9,110,167 | ||||||
Deferred Tax Assets |
3,720,346 | | ||||||
Prepaid Expenses and Other Current Assets |
874,122 | 414,833 | ||||||
Total Current Assets |
36,512,985 | 32,017,111 | ||||||
PROPERTY, PLANT AND EQUIPMENT |
26,382,092 | 25,166,761 | ||||||
Less Accumulated Depreciation |
(19,041,677 | ) | (18,042,022 | ) | ||||
7,340,415 | 7,124,739 | |||||||
OTHER ASSETS |
||||||||
Goodwill |
2,336,721 | 2,336,721 | ||||||
Amounts Due from Officers |
480,314 | 480,314 | ||||||
Other |
169,761 | 106,072 | ||||||
$ | 46,840,196 | $ | 42,064,957 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
CURRENT LIABILITIES |
||||||||
Accounts Payable |
$ | 2,210,702 | $ | 2,156,896 | ||||
Accrued Compensation |
1,392,070 | 2,509,434 | ||||||
Accrued Expenses |
3,404,493 | 2,817,118 | ||||||
Income Taxes Payable |
197,264 | 34,380 | ||||||
Total Current Liabilities |
7,204,529 | 7,517,828 | ||||||
DEFERRED TAX LIABILITIES |
1,338,954 | | ||||||
SHAREHOLDERS EQUITY |
||||||||
Preferred Stock, $10 Par Value, Authorized 100,000 Shares, None Issued |
| | ||||||
Common Stock, $.05 Par Value, Authorized 13,000,000 Shares, Issued, 6,298,051 and 5,716,061 Shares, respectively (Note 1) |
314,910 | 285,803 | ||||||
Additional Paid-In Capital (Note 1) |
15,847,494 | 8,336,806 | ||||||
Retained Earnings (Note 1) |
28,085,665 | 31,703,077 | ||||||
Treasury Stock, at Cost, 976,695 and 969,695 Shares, respectively |
(6,163,164 | ) | (6,095,755 | ) | ||||
Accumulated Other Comprehensive Income |
211,808 | 317,198 | ||||||
38,296,713 | 34,547,129 | |||||||
$ | 46,840,196 | $ | 42,064,957 | |||||
-3-
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three-Months Ended |
||||||||
October 30, 2004 |
November 1, 2003 |
|||||||
(Unaudited) | ||||||||
Net Sales |
$ | 13,246,011 | $ | 14,385,987 | ||||
Cost of Sales |
8,094,097 | 8,459,608 | ||||||
Gross Profit |
5,151,914 | 5,926,379 | ||||||
Costs and Expenses: |
||||||||
Selling, General and Administrative |
4,075,779 | 3,912,614 | ||||||
Research and Development |
1,069,344 | 954,997 | ||||||
5,145,123 | 4,867,611 | |||||||
Operating Income |
6,791 | 1,058,768 | ||||||
Other Income (Expense): |
||||||||
Investment Income |
115,503 | 38,597 | ||||||
Other, Net |
(40,351 | ) | (37,841 | ) | ||||
75,152 | 756 | |||||||
Income Before Income Taxes |
81,943 | 1,059,524 | ||||||
Income Tax Provision |
(29,497 | ) | (158,929 | ) | ||||
Net Income |
$ | 52,446 | $ | 900,595 | ||||
Net Income Per Common Share: |
||||||||
Basic |
$ | .01 | $ | 0.18 | ||||
Diluted |
$ | .01 | $ | 0.16 | ||||
Weighted Average Number of Common Shares Outstanding: |
||||||||
Basic |
5,311,738 | 4,878,698 | ||||||
Diluted |
5,770,227 | 5,685,307 | ||||||
Dividends Declared Per Common Share |
$ | .04 | $ | .04 |
-4-
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Nine-Months Ended |
||||||||
October 30, 2004 |
November 1, 2003 |
|||||||
(Unaudited) | ||||||||
Net Sales |
$ | 41,478,310 | $ | 41,623,471 | ||||
Cost of Sales |
24,612,457 | 24,830,984 | ||||||
Gross Profit |
16,865,853 | 16,792,487 | ||||||
Costs and Expenses: |
||||||||
Selling, General and Administrative |
12,013,507 | 11,537,837 | ||||||
Research and Development |
2,992,905 | 2,731,379 | ||||||
15,006,412 | 14,269,216 | |||||||
Operating Income |
1,859,441 | 2,523,271 | ||||||
Other Income (Expense): |
||||||||
Investment Income |
314,112 | 133,232 | ||||||
Other, Net |
(119,058 | ) | (48,749 | ) | ||||
195,054 | 84,483 | |||||||
Income Before Income Taxes |
2,054,495 | 2,607,754 | ||||||
Income Tax Benefit (Provision) |
198,700 | (391,163 | ) | |||||
Net Income |
$ | 2,253,195 | $ | 2,216,591 | ||||
Net Income Per Common Share: |
||||||||
Basic |
$ | 0.43 | $ | 0.47 | ||||
Diluted |
$ | 0.39 | $ | 0.43 | ||||
Weighted Average Number of Common Shares Outstanding: |
||||||||
Basic |
5,288,064 | 4,731,636 | ||||||
Diluted |
5,812,773 | 5,132,824 | ||||||
Dividends Declared Per Common Share |
$ | 0.12 | $ | 0.12 |
-5-
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine-Months Ended |
||||||||
October 30, 2004 |
November 1, 2003 |
|||||||
(Unaudited) | ||||||||
Cash Flows from Operating Activities: |
||||||||
Net Income |
$ | 2,253,195 | $ | 2,216,591 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: |
||||||||
Depreciation and Amortization |
950,623 | 971,975 | ||||||
Deferred Income Taxes |
(938,917 | ) | | |||||
Changes in Assets and Liabilities: |
||||||||
Accounts Receivable |
706,736 | (1,620,987 | ) | |||||
Inventories |
(373,652 | ) | (432,198 | ) | ||||
Other |
147,072 | 275,410 | ||||||
Income Taxes Payable |
162,884 | 122,693 | ||||||
Accounts Payable and Accrued Expenses |
(828,783 | ) | 507,839 | |||||
Total Adjustments |
(174,037 | ) | (175,268 | ) | ||||
Net Cash Provided by Operating Activities |
2,079,158 | 2,041,323 | ||||||
Cash Flows from Investing Activities: |
||||||||
Proceeds from Maturities of Securities Available for Sale |
2,774,655 | 1,573,173 | ||||||
Purchases of Securities Available for Sale |
(2,712,310 | ) | (3,086,154 | ) | ||||
Additions to Property, Plant and Equipment |
(899,223 | ) | (416,450 | ) | ||||
Net Cash Used by Investing Activities |
(836,878 | ) | (1,929,431 | ) | ||||
Cash Flows from Financing Activities: |
||||||||
Principal Payments on Capital Leases |
| (4,483 | ) | |||||
Proceeds from Common Shares Issued Under Employee Benefit Plans and Exercises of Stock Options |
521,311 | 1,884,269 | ||||||
Shares Repurchased |
(67,409 | ) | (235,146 | ) | ||||
Dividends Paid |
(614,475 | ) | (516,528 | ) | ||||
Net Cash Provided (Used) by Financing Activities |
(160,573 | ) | 1,128,112 | |||||
Net Increase in Cash and Cash Equivalents |
1,081,707 | 1,240,004 | ||||||
Cash and Cash Equivalents, Beginning of Period. |
4,998,643 | 3,217,035 | ||||||
Cash and Cash Equivalents, End of Period |
$ | 6,080,350 | $ | 4,457,039 | ||||
Supplemental Disclosures of Cash Flow Information: |
||||||||
Cash Paid During the Period for: |
||||||||
Income Taxes |
$ | 162,732 | $ | 268,470 | ||||
Non-cash Transfer from Retained Earnings to Capital Stock and Additional Paid in Capital Due to the Issuance of the 10% Stock Dividend |
$ | 5,256,132 | $ | |
-6-
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
October 30, 2004
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) The accompanying condensed financial statements have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission, and reflect all adjustments consisting of normal recurring adjustments which, in the opinion of management, are necessary for a fair statement of the results of the interim periods presented. These financial statements do not include all disclosures associated with annual financial statements and, accordingly, should be read in conjunction with footnotes contained in the Companys annual report on Form 10-K for the year ended January 31, 2004. Certain reclassifications have been made to conform to the current period reporting format.
(b) 10% Stock Dividend: On April 19, 2004, the Company declared a 10% stock dividend to shareholders of record on May 4, 2004 that was distributed to shareholders on May 26, 2004. An amount equal to the fair value of the additional shares was transferred from Retained Earnings to Additional Paid in Capital and Common Stock as of the declaration date. All income per share and weighted average share amounts for all periods have been restated to reflect the impact of the 10% stock dividend.
(c) Net income per common share has been computed and presented pursuant to the provisions of Statement of Financial Accounting Standards (SFAS) No. 128, Earnings Per Share. Net income per share is based on the weighted average number of shares outstanding during the period. Net income per share assuming dilution is based on the weighted average number of shares and, if dilutive, common equivalent shares for stock options outstanding during the period.
Three-Months Ended |
Nine-Months Ended | |||||||
October 30, 2004 |
November 1, 2003 |
October 30, 2004 |
November 1, 2003 | |||||
Weighted Average Common Shares Outstanding Basic |
5,311,738 | 4,878,698 | 5,288,064 | 4,731,636 | ||||
Diluted Effect of Options Outstanding |
458,489 | 806,609 | 524,709 | 401,188 | ||||
Weighted Average Common Shares Outstanding Diluted |
5,770,227 | 5,685,307 | 5,812,773 | 5,132,824 | ||||
For the three-months ended October 30, 2004, the diluted per share amounts do not reflect options outstanding of 251,350. These outstanding options were not included in the weighted average common shares outstanding because the exercise price of the option was greater than the average market price. For the three-months ended November 1, 2003, all options outstanding were reflected in the per share amounts.
For the nine-months ended October 30, 2004 and November 1, 2003, respectively, the diluted per share amounts do not reflect options outstanding of 251,350 and 880,030, respectively. These outstanding options were not included in the weighted average common shares outstanding because the exercise price of the option was greater than the average market price or their effect was anti-dilutive.
-7-
ASTRO-MED, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
October 30, 2004
We follow Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees and related Interpretations in accounting for our stock-based compensation plans and we have elected to continue to use the intrinsic value-based method to account for stock option grants. We have adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation Transition and Disclosure, an amendment of Statement of Financial Accounting Standards No. 123. Accordingly, no compensation expense has been recognized for our stock-based compensation plans.
Three-Months Ended |
Nine-Months Ended | ||||||||||||
October 30, 2004 |
November 1, 2003 |
October 30, 2004 |
November 1, 2003 | ||||||||||
Net Income |
|||||||||||||
As Reported |
$ | 52,446 | $ | 900,595 | $ | 2,253,195 | $ | 2,216,591 | |||||
Less: Total Stock-Based Employee Compensation Expense Determined Under Fair Value Based Method |
71,982 | 57,485 | 153,561 | 140,759 | |||||||||
Pro Forma |
$ | (19,536 | ) | $ | 843,110 | $ | 2,099,634 | $ | 2,075,832 | ||||
Net Income Per Share |
|||||||||||||
As Reported, Basic |
$ | 0.01 | $ | 0.18 | $ | 0.43 | $ | 0.47 | |||||
Pro Forma, Basic |
$ | | $ | 0.17 | $ | 0.40 | $ | 0.44 | |||||
As Reported, Diluted |
$ | 0.01 | $ | 0.16 | $ | 0.39 | $ | 0.43 | |||||
Pro forma, Diluted |
$ | | $ | 0.15 | $ | 0.36 | $ | 0.40 |
The fair value of each option granted was estimated on the grant date using the Black-Scholes option-pricing model.
(c) Revenue Recognition: The majority of the Companys product sales are recorded at the time of shipment and when persuasive evidence of an arrangement exists, the sellers price to the buyer is fixed or determinable and collectibility is reasonably assured. Provisions are made at the time the related revenue is recognized for the cost of any installation or training obligations. When a sale arrangement involves training or installation the deliverables in the arrangement are evaluated to determine whether they represent separate units of accounting. This evaluation occurs at inception of the arrangement and as each item in the arrangement is delivered. The total fee from the arrangement is allocated to each unit of accounting based on its relative fair value. Fair value for each element is established generally based on the sales price charged when the same or similar element is sold separately. Revenue is recognized when revenue recognition criteria for each unit of accounting are met. When other significant obligations remain after products are delivered, revenue is recognized only after such obligations are fulfilled.
NOTE 2 COMPREHENSIVE INCOME
The Companys total comprehensive income is as follows:
Three-Months Ended |
Nine-Months Ended |
||||||||||||||
October 30, 2004 |
November 1, 2003 |
October 30, 2004 |
November 1, 2003 |
||||||||||||
Comprehensive Income: |
|||||||||||||||
Net Income |
$ | 52,446 | $ | 900,595 | $ | 2,253,195 | $ | 2,216,591 | |||||||
Other Comprehensive Income (Loss): |
|||||||||||||||
Foreign currency translation adjustments, net of tax |
81,588 | 101,102 | (52,118 | ) | 136,119 | ||||||||||
Unrealized gain (loss) in securities: |
|||||||||||||||
Unrealized holding gain (loss) arising during the period, net of tax |
15,023 | (24,199 | ) | (53,272 | ) | (26,871 | ) | ||||||||
Other Comprehensive Income (Loss) |
96,611 | 76,903 | (105,390 | ) | 109,248 | ||||||||||
Comprehensive Income |
$ | 149,057 | $ | 977,498 | $ | 2,147,805 | $ | 2,325,839 | |||||||
-8-
ASTRO-MED, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
October 30, 2004
NOTE 3 INVENTORIES
Inventories, net of reserves are stated at the lower of cost (first-in, first-out) or market and include material, labor and manufacturing overhead. The components of inventories were as follows:
October 30, 2004 |
January 31, 2004 | |||||
Raw Materials |
$ | 5,187,435 | $ | 4,775,796 | ||
Work-In-Process |
1,209,853 | 734,374 | ||||
Finished Goods |
2,814,555 | 3,599,997 | ||||
$ | 9,211,843 | $ | 9,110,167 | |||
NOTE 4 INCOME TAXES
An income tax expense of $29,000 and $159,000 were recorded for the three-months ending October 30, 2004 and November 1, 2003, respectively. The effective tax rate for the three-months ending October 30, 2004 and November 1, 2003 were 36% and 15%, respectively. For the nine-months ending October 30, 2004, a $199,000 income tax benefit was incurred as a result of the recording of 1) an income tax expense on the current years income of $740,000 which is equal to an effective rate of 36% and 2) a $939,000 one-time non-cash tax benefit recorded in the first quarter of the current fiscal year related to the release of the valuation allowance on the net deferred tax asset that was established in fiscal year 2003. In fiscal year 2003, as required by SFAS 109 Accounting for Income Taxes, the Company established a full valuation allowance on its net deferred tax asset as a result of the uncertainty as to whether these deferred tax assets would more likely than not be realized in the future. Based on the facts and circumstances at that time, it was determined that a full valuation allowance was required and it was stated that until an appropriate level of profitability could be sustained no tax benefits would be realized. As of the first quarter of fiscal year 2005, Management believes that an appropriate level of profitability has been established and maintained and it is more likely than not the deferred tax assets will be realized in the future. Management made this determination based on a review of the facts and circumstances as of May 1, 2004. This review consisted of an analysis of the Companys performance, the market environment in which the Company currently operates, the length of carryforward periods, the existing sales backlog and the future sales projections.
For the nine months ending November 1, 2003, an income tax expense of $391,000 was recorded which equaled a 15% effective tax rate. The effective tax rate for the nine-months ending November 1, 2003 reflected the favorable impact of the net operating loss carryforward and the utilization of certain other deferred tax assets which were fully reserved. The effective income tax rates used in the interim condensed financial statements are estimates of the full years rates.
-9-
ASTRO-MED, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
October 30, 2004
NOTE 5 SEGMENT INFORMATION
Summarized below are the sales and segment operating profit for each reporting segment for three-months ended October 30, 2004 and November 1, 2003:
Sales |
Segment Operating Profit | ||||||||||||
October 30, 2004 |
November 1, 2003 |
October 30, 2004 |
November 1, 2003 | ||||||||||
T&M |
$ | 2,554,000 | $ | 3,380,000 | $ | (276,000 | ) | $ | 512,000 | ||||
QLS |
6,931,000 | 6,210,000 | 691,000 | 567,000 | |||||||||
G-T |
3,761,000 | 4,796,000 | 242,000 | 705,000 | |||||||||
Total |
$ | 13,246,000 | $ | 14,386,000 | 657,000 | 1,784,000 | |||||||
Corporate Expenses |
651,000 | 725,000 | |||||||||||
Operating Income |
6,000 | 1,059,000 | |||||||||||
Other Income Net |
75,000 | 1,000 | |||||||||||
Income Before Income Taxes |
81,000 | 1,060,000 | |||||||||||
Income Tax Provision |
29,000 | 159,000 | |||||||||||
Net Income |
$ | 52,000 | $ | 901,000 | |||||||||
Summarized below are the sales and segment operating profit (loss) for each reporting segment for the nine-months ended October 30, 2004 and November 1, 2003:
Sales |
Segment Operating Profit (Loss) |
|||||||||||||
October 30, 2004 |
November 1, 2003 |
October 30, 2004 |
November 1 2003 |
|||||||||||
T&M |
$ | 8,135,000 | $ | 8,443,000 | $ | (65,000 | ) | $ | 478,000 | |||||
QLS |
21,132,000 | 18,325,000 | 2,711,000 | 1,903,000 | ||||||||||
G-T |
12,211,000 | 14,855,000 | 1,321,000 | 2,277,000 | ||||||||||
Total |
$ | 41,478,000 | $ | 41,623,000 | 3,967,000 | 4,658,000 | ||||||||
Corporate Expenses |
2,108,000 | 2,135,000 | ||||||||||||
Operating Income |
1,859,000 | 2,523,000 | ||||||||||||
Other Income, Net |
195,000 | 85,000 | ||||||||||||
Income Before Income Taxes. |
2,054,000 | 2,608,000 | ||||||||||||
Income Tax Benefit (Provision) |
199,000 | (391,000 | ) | |||||||||||
Net Income |
$ | 2,253,000 | $ | 2,217,000 | ||||||||||
-10-
ASTRO-MED, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
NOTE 6 PRODUCT WARRANTY LIABILITY
Changes in the Companys product warranty liability during the period ending October 30, 2004 and November 1, 2003, respectively are as follows:
October 30, 2004 |
November 1, 2003 |
|||||||
Balance, beginning of the period |
$ | 176,000 | $ | 170,000 | ||||
Warranties issued during the period |
389,000 | 214,000 | ||||||
Settlements made during the period |
(339,000 | ) | (214,000 | ) | ||||
Balance, end of the period |
$ | 226,000 | $ | 170,000 | ||||
-11-
ASTRO-MED, INC.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
Business Overview
This section should be read in conjunction with the Condensed Consolidated Financial Statements of the Company included elsewhere herein and the Companys January 31, 2004 Form 10-K.
Astro-Med, Inc. is a multi-national enterprise, which designs, develops, manufactures, distributes and services a broad range of products that acquire, store, analyze and present data in multiple formats. The Company organizes its structure around a core set of competencies, including research and development, manufacturing, service, marketing and distribution. It markets and sells its products and services through the following three business segments:
Test and Measurement Product Group (T&M) represents a suite of telemetry recorder products sold to the aerospace and defense industries, as well as portable data acquisition recorders, which offer diagnostic and test functions to a wide range of manufacturers, including paper, energy, automotive and steel fabrication.
QuickLabel Systems Product Group (QLS) offers hardware, software and media products that create digital images, store the images and present the images in color or non-color formats on a broad range of media substrates.
Grass-Telefactor Product Group (G-T) encompasses diagnostic and monitoring products that serve the clinical neurophysiology markets as well as a range of biomedical instrumentation products and supplies focused on the life sciences markets.
The Company markets and sells its products and services globally through a diverse distribution structure of sales personnel, manufacturing representatives and dealers that deliver a full complement of branded products and services to customers in several markets.
In the first nine-months of fiscal year 2005, the Companys sales were approximately flat with last year. The T&M product groups sales decline is a result of declining Everest sales resulting from the shift in defense spending from research to armaments. QuickLabels customers continued to respond positively to color printer systems as an effective solution to product identification, product control (barcode) and product promotion (color) needs. The Grass-Telefactor product group sales were impacted by seasonal delays of clinical and research product purchases in the third quarter of the current fiscal year.
Results of Operations
Three-Months Ending October 30, 2004 vs. Three-Months Ending November 1, 2003
October 30, 2004 |
Sales as a % of |
November 1, 2003 |
Sales as a % of |
% Increase Prior Year |
|||||||||||
T&M |
$ | 2,554,000 | 19.2 | % | $ | 3,380,000 | 23.4 | % | (24.4 | )% | |||||
QuickLabel |
6,931,000 | 52.3 | % | 6,210,000 | 43.1 | % | 11.6 | % | |||||||
G-T |
3,761,000 | 28.5 | % | 4,796,000 | 33.5 | % | (21.5 | )% | |||||||
Total |
$ | 13,246,000 | 100.0 | % | $ | 14,386,000 | 100.0 | % | (7.9 | )% | |||||
-12-
ASTRO-MED, INC.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
Results of Operations (continued):
Three-Months Ending October 30, 2004 vs. Three-Months Ending November 1, 2003
Sales in the quarter were $13,246,000, down approximately 8% from the prior years third quarter sales of $14,386,000. Domestic sales were $9,459,000, down 12% from $10,719,000 for the third quarter of the prior fiscal year. Sales through the Companys international channels were $3,786,000, up 3% over previous the years third quarter sales of $3,669,000 and related primarily to the change in foreign exchange rates.
Gross profit dollars were $5,152,000 which generated a margin yield of 38.8% for the quarter as compared to a margin yield in last years third quarter of 41.1%. This quarters decline in the gross profit percentage can be attributed to product mix and lower manufacturing absorption rates.
Operating expenses in the quarter were $5,145,000. Selling and general administrative (SGA) spending increased 4% from last year to $4,076,000 as a result of increased personnel costs from the addition of field sales staff and foreign exchange conversion rates. Research & Development spending increased 12% from last year to $1,069,000. The increase in research & development spending can be attributed to an increase in personnel and project spending.
An income tax expense of $29,000 and $159,000 was recorded for the three-months ending October 30, 2004 and November 1, 2003, respectively. The effective tax rate for the three-months ending October 30, 2004 and November 1, 2003 was 36% and 15%, respectively. The effective tax rate for the three-months ending November 1, 2003 reflected the favorable impact of a net operating loss carryforward and the utilization of certain other deferred tax assets which were fully reserved.
The Company reports three reporting segments consistent with its sales product groups: Test & Measurement (T&M), QuickLabel Systems (QLS) and Grass-Telefactor (G-T). The Company evaluates segment performance based on the segment profit (loss) before corporate and financial administration expenses.
Summarized below are the sales and segment operating profit for each reporting segment for three-months ended October 30, 2004 and November 1, 2003:
Sales |
Segment Operating Profit | ||||||||||||
October 30, 2004 |
November 1, 2003 |
October 30, 2004 |
November 1, 2003 | ||||||||||
T&M |
$ | 2,554,000 | $ | 3,380,000 | $ | (276,000 | ) | $ | 512,000 | ||||
QLS |
6,931,000 | 6,210,000 | 691,000 | 567,000 | |||||||||
G-T |
3,761,000 | 4,796,000 | 242,000 | 705,000 | |||||||||
Total |
$ | 13,246,000 | $ | 14,386,000 | 657,000 | 1,784,000 | |||||||
Corporate Expenses |
651,000 | 725,000 | |||||||||||
Operating Income |
6,000 | 1,059,000 | |||||||||||
Other Income, Net |
75,000 | 1,000 | |||||||||||
Income Before Income Taxes |
81,000 | 1,060,000 | |||||||||||
Income Tax Provision |
29,000 | 159,000 | |||||||||||
Net Income |
$ | 52,000 | $ | 901,000 | |||||||||
T&Ms sales were $2,554,000, down 24% from the $3,380,000 in the third quarter of the previous year. This decrease in T&Ms sales can be attributed to delays in Everest Telemetry Workstation orders tempered by increases in Dash 18 and Dash 8X Recorder sales. T&Ms segment operating profit declined from the previous year as result of lower gross profit margins due to sales mix and under absorption rates in manufacturing.
-13-
ASTRO-MED, INC.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
Results of Operations (continued):
Three-Months Ending October 30, 2004 vs. Three-Months Ending November 1, 2003
QLSs sales increased to $6,931,000, a 12% increase over the $6,210,000 of sales reported in the third quarter of the previous year. Printer and media sales increased 5% and 15%, respectively. However, growth through the domestic channels was up 17% and 13%, respectively. This increase in QLSs printer sales can be attributed to the sales generated from the 4100Xe and the 8100Xe printers. QLSs third quarter segment operating profit margin improved to 10% up from 9% in the previous year. The increase in margin is attributed to the higher sales volume and lower manufacturing costs.
G-T sales in the quarter were $3,761,000, down 21% from $4,796,000 reported in the third quarter of the previous year. The lower sales are traceable to lower Long-term Epilepsy Monitoring (LTM) sales, as well as other clinical and research instrumentation product sales. However, this segments Comet EEG and PSG products, as well as Auro EEG products all reported sales growth. The G-T segment operating profit margin decreased to 6% in the third quarter from 14% in the previous year. The decrease can be attributed to the lower sales.
Nine-Months Ending October 30, 2004 vs. Nine-Months Ending November 1, 2003
October 30, 2004 |
Sales as a % of |
November 1, 2003 |
Sales as a% of Total Sales |
% Increase Prior Year |
|||||||||||
T&M |
$ | 8,135,000 | 19.6 | % | $ | 8,443,000 | 20.2 | % | (3.6 | )% | |||||
QuickLabel |
21,132,000 | 50.9 | % | 18,325,000 | 44.0 | % | 15.3 | % | |||||||
G-T |
12,211,000 | 29.5 | % | 14,855,000 | 35.8 | % | (17.8 | )% | |||||||
Total |
$ | 41,478,000 | 100.0 | % | $ | 41,623,000 | 100.0 | % | (0.3 | )% | |||||
Sales for the first nine-months of the current year were $41,478,000, approximately flat with $41,623,000 from the first nine-months of the prior year. Domestic sales were $29,142,000, down 2% from $29,810,000 for the nine-months of the prior fiscal year. Sales through the Companys international channels were $12,334,000, up 4% over previous years nine-months sales of $11,814,000. Excluding the favorable impact of foreign exchange rates, international sales were down 2% from the prior year.
Gross profit dollars were $16,866,000, which generated a margin yield of 40.6% for the nine-months of the current year as compared to a margin yield for the first nine-months of last year of 40.3%. The higher margin percentage for the first nine-months of this year can be attributed to the change in sales mix, the completion and delivery on a non-recurring engineering development contract and lower manufacturing costs.
Operating expenses for the nine-months were $15,006,000. Selling and general administrative spending was up 4% from last year to $12,014,000. The increase in selling and general administrative spending can be attributed to the increase in field sales personnel costs and increases in advertising expenses. Research and development funding increased 9% from the prior year to $2,993,000. This increase can be attributed primarily to the increase in personnel costs.
-14-
ASTRO-MED, INC.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
Results of Operations (continued):
Nine-Months Ending October 30, 2004 vs. Nine-Months Ending November 1, 2003
For the nine-months ending October 30, 2004, a $199,000 income tax benefit was incurred as a result of 1) an income tax expense on the current years income of $740,000 which is equal to an effective rate of 36% and 2) a $939,000 one-time non-cash tax benefit recorded in the first quarter of the current fiscal year related to the release of the valuation allowance on the net deferred tax asset that was established in fiscal year 2003. In fiscal year 2003, as required by SFAS 109 Accounting for Income Taxes, the Company established a full valuation allowance on its net deferred tax asset as a result of the uncertainty as to whether these deferred tax assets would more likely than not be realized in the future. Based on the facts and circumstances at that time, it was determined that a full valuation allowance was required and it was stated that until an appropriate level of profitability could be sustained no tax benefits would be realized. As of the first quarter of fiscal year 2005, Management believes that an appropriate level of profitability has been established and maintained and it is more likely than not the deferred tax assets will be realized in the future. Management made this determination based on a review of the facts and circumstances as of May 1, 2004. This review consisted of an analysis of the Companys performance, the market environment in which the Company currently operates, the length of carryforward periods, the existing sales backlog and the future sales projections.
For the nine months ending November 1, 2003, an income tax expense of $391,000 was recorded which equaled a 15% effective tax rate. The effective tax rate for the nine-months ending November 1, 2003 reflected the favorable impact of the net operating loss carryforward and the utilization of certain other deferred tax assets which were fully reserved. The effective income tax rates used in the interim condensed financial statements are estimates of the full years rates.
The Company reports three reporting segments consistent with its sales product groups: Test & Measurement (T&M); QuickLabel Systems (QLS) and Grass-Telefactor (G-T). The Company evaluates segment performance based on the segment profit (loss) before corporate and financial administration expenses.
Summarized below are the sales and segment operating profit (loss) for each reporting segment for the nine-months ended October 30, 2004 and November 1, 2003:
Sales |
Segment Operating Profit (Loss) |
|||||||||||||
October 30, 2004 |
November 1, 2003 |
October 30, 2004 |
November 1, 2003 |
|||||||||||
T&M |
$ | 8,135,000 | $ | 8,443,000 | $ | (65,000 | ) | $ | 478,000 | |||||
QLS |
21,132,000 | 18,325,000 | 2,711,000 | 1,903,000 | ||||||||||
G-T |
12,211,000 | 14,855,000 | 1,321,000 | 2,277,000 | ||||||||||
Total |
$ | 41,478,000 | $ | 41,623,000 | 3,967,000 | 4,658,000 | ||||||||
Corporate Expenses |
2,108,000 | 2,135,000 | ||||||||||||
Operating Income |
1,859,000 | 2,523,000 | ||||||||||||
Other Income, Net |
195,000 | 85,000 | ||||||||||||
Income Before Income Taxes. |
2,054,000 | 2,608,000 | ||||||||||||
Income Tax Benefit (Provision) |
199,000 | (391,000 | ) | |||||||||||
Net Income |
$ | 2,253,000 | $ | 2,217,000 | ||||||||||
-15-
ASTRO-MED, INC.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
Results of Operations (continued):
Nine-Months Ending October 30, 2004 vs. Nine-Months Ending November 1, 2003 (Continued)
T&Ms product sales were $8,135,000, down 4% from the $8,443,000 in the first nine-months of the previous year. This decrease in T&Ms sales can be attributed to a decrease in Everest Telemetry Workstation sales from the prior year. T&Ms segment profit margin decreased to a loss of approximately (1%) in the period from a profit of 6% in the previous year. The decrease in T&Ms margin is attributed to the lower sales and higher selling and R&D expenses.
QLSs sales increased to $21,132,000, a 15% increase over the $18,325,000, of sales reported in the first nine-months of the previous year. This increase is attributed to a 19% growth in printer sales and a 14% increase in media sales. The increase in printer sales can be attributed primarily to the increased sales of the 4100Xe and 8100Xe printers. QLSs segment profit margin increased to 13% in the first nine-months, up from 10% from the previous year. The increase in margin is primarily attributed to the higher sales volume and the change in sales mix within the group.
G-T sales decreased to $12,211,000, down 18% from $14,855,000 reported in the first nine-months of the previous year. The lower sales are traceable to the lower Long-term Epilepsy Monitoring (LTM), PSG (sleep monitoring) and research instrumentation product sales. The G-T segment operating profit margin declined to 11% for the first nine-months of this year from 15% in the previous year. The decline in margin is attributed to the lower sales volume.
Financial Condition:
The Companys Statements of Cash Flows for the nine-months ending October 30, 2004 and November 1, 2003 are included on page 6. Net cash flow provided by operating activities for the nine-months ending October 30, 2004 and November 1, 2003 were $2,079,000 and $2,041,000 respectively.
Cash and securities available for sale at the end of the third quarter totaled $13,599,000, up from $12,677,000 at year-end. The accounts receivable collection cycle accelerated by two days to 55 net days sales outstanding at the end of the quarter as compared to the 57 net days outstanding at year-end. Inventory increased to $9,212,000 from year-end. Inventory turns remained at 3.0 times consistent with year-end.
Capital expenditures were $899,000 for the nine-months ended October 30, 2004 as the Company purchased machinery and equipment, information technology, tools and dies.
The Company paid cash dividends for the nine-months ending October 30, 2004 of $614,000 or $0.12 per common share. On April 19, 2004, the Company declared a 10% stock dividend payable to shareholders of record on May 4, 2004. The stock dividend was distributed on May 26, 2004.
For the nine-months ended October 30, 2004 the Company received $523,000 equal to 100,218 shares from the exercise of stock options and other employee stock benefit purchases.
In the third quarter ending October 30, 2004, the Company repurchased 5,000 shares of its common stock at a cost of $47,000. As of October 30, 2004, the Company has Board authorization to acquire an additional 595,000 of its common stock.
-16-
Critical Accounting Policies, Commitments and Certain Other Matters:
In the Companys Form 10-K for the year ended January 31, 2004, the Companys most critical accounting policies and estimates upon which our financial status depends were identified as those relating to revenue recognition, warranty claims, bad debt, customer returns, inventories and long-lived assets. We considered the disclosure requirements of Financial Release (FR) 60 (FR-60) regarding critical accounting policies and FR-61, as amended by FR-67, regarding liquidity and capital resources, certain trading activities and related party/certain other disclosures, and concluded that nothing materially changed during the quarter that would warrant further disclosure under these releases.
Safe Harbor Statement
This document contains forward-looking statements based on current expectations that involve a number of risks and uncertainties. Factors which could cause actual results to differ materially from those anticipated include, but are not limited to, general economic, financial and business conditions; declining demand in the test and measurement markets, especially defense and aerospace; competition in the specialty printer industry; ability to develop market acceptance of the QLS color printer products and effective design of customer required features; competition in the data acquisition industry; competition in the neurophysiology industry; the impact of changes in foreign currency exchange rates on the results of operations; the ability to successfully integrate acquisitions; the business abilities and judgment of personnel and changes in business strategy.
Item 3. Quantitative and Qualitative Disclosure about Market Risk
The Companys exposure to market risk has not changed materially from its exposure at January 31, 2004 as set forth in Item 7A in its Form 10K for the fiscal year ended January 31, 2004.
Item 4. Disclosure Controls and Procedures
As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the Exchange Act), the Company conducted an evaluation under the supervision and with the participation of the Companys management, including the Chairman of the Board (serving as the principal executive officer) and the Chief Financial Officer, of the effectiveness of the Companys disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Chairman of the Board and the Chief Financial Officer concluded that the disclosure controls and procedures are effective in ensuring that all information required to be disclosed in reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms. There was no significant change in the Companys internal control over financial reporting that occurred during the Companys most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.
-17-
Item 6. Exhibits and Reports on Form 8-K
(a) | Exhibits: |
The following exhibits are filed as part of this report on Form 10-Q:
31.1 | Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) | |
31.2 | Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) | |
32.1 | Certification of Chief Executive Officer Pursuant to Rule 13a-14(b) and 18 U.S.C. 1350 | |
32.2 | Certification of Chief Financial Officer Pursuant to Rule 13a-14(b) and 18 U.S.C. 1350 |
(b) | Reports on Form 8-K: |
Current Report on Form 8-K dated August 17, 2004, regarding a press release which disclosed unaudited financial information related to fiscal 2005 second quarter earnings.
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.
ASTRO-MED, INC. | ||||
(Registrant) | ||||
Date: December 10, 2004 |
By |
/s/ A. W. Ondis | ||
A. W. Ondis, Chairman | ||||
(Principal Executive Officer) | ||||
Date: December 10, 2004 |
By |
/s/ Joseph P. OConnell | ||
Joseph P. OConnell, | ||||
Vice President and Treasurer | ||||
(Principal Financial Officer) |
-18-