---

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

 

Form 10-Q

 

x   Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the quarterly period ended June 30, 2013 or

 

¨   Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Commission File Number:   000-28383

 

Table Trac, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

Nevada		88-0336568
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification Number)

 

6101 Baker Road, Suite 206, Minnetonka, Minnesota 55345

(Address of Principal Executive Offices) (Zip Code)

 

Registrant’s telephone number, including area code: (952) 548-8877

 

N/A 

---

(Former name, former address and former fiscal year, if changed since last report)

 

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 xNo ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, 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 ¨No x

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ¨	Accelerated filer ¨
Non-accelerated filer ¨ (Do not check if a smaller reporting company)	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

 

As of August 13, 2013, the registrant had outstanding 4,767,305 shares of common stock, $.001 par value per share.

  

---

 

 

Table Trac, Inc.

 

Index

 

	Page
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements	2
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	10
Item 4. Controls and Procedures	15
PART II. OTHER INFORMATION
Item 6. Exhibits	16
SIGNATURES	17

  

 

PART I. FINANCIAL INFORMATION

  

Item 1. Financial Statements

  

TABLE TRAC, INC.

 

CONTENTS

 

	Page
CONDENSED FINANCIAL STATEMENTS
Condensed Balance Sheets	3
Condensed Statements of Operations	4
Condensed Statements of Cash Flows	5
Notes to Condensed Financial Statements	6

  

 

TABLE TRAC, INC.

CONDENSED BALANCE SHEETS (Unaudited)

		June 30,  2013				December 31, 2012
ASSETS
CURRENT ASSETS
Cash		$	722,887			$	609,690
Accounts receivable, net of allowance for doubtful accounts of $663,511 at June 30, 2013 and December 31, 2012			2,913,488				2,946,468
Inventory			358,579				194,652
Prepaid expenses			120,702				125,849
Other current assets			6,232				7,175
Income taxes receivable			83,906				82,656
TOTAL CURRENT ASSETS			4,205,794				3,966,490
LONG-TERM ASSETS
Patent, net			5,050				5,732
Property and equipment, net			16,764				27,744
System under rental program, net			19,765				34,771
Other long term assets			413,196				358,980
Deferred tax asset			21,000				20,000
Long-term accounts receivable – financed contracts			588,378				732,376
TOTAL LONG-TERM ASSETS			1,064,153				1,179,603
TOTAL ASSETS		$	5,269,947			$	5,146,093
LIABILITIES AND  STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses		$	294,804			$	359,018
Payroll liabilities			37,647				31,115
Current portion of note payable			10,907				10,907
Deferred revenue - short term			5,509				22,409
Deferred tax liability			758,447				638,947
TOTAL CURRENT LIABILITIES			1,107,314				1,062,396
LONG-TERM LIABILITIES
Note payable, net of current portion			2,726				8,180
Deferred revenue - long term			1,343,099				1,457,793
TOTAL LIABILITIES			2,453,139				2,528,369
STOCKHOLDERS' EQUITY
Common stock, 0.001 par value; 25,000,000 shares authorized:   4,767,305 shares issued and outstanding at June 30, 2013 and 4,759,805 at December 31, 2012			4,767				4,760
Additional paid-in capital			1,878,675				1,874,857
Retained earnings			934,788				739,529
			2,818,230				2,619,146
Treasury stock, 1,000 shares (at cost) at June 30, 2013 and December 31, 2012			(1,422	)			(1,422	)
TOTAL STOCKHOLDERS’ EQUITY			2,816,808				2,617,724
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY		$	5,269,947			$	5,146,093

 

See notes to condensed financial statements.

 

 

TABLE TRAC, INC.

CONDENSED STATEMENTS OF OPERATIONS (Unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2013				2012				2013				2012
Revenues		$	1,425,043			$	981,637			$	2,334,366			$	1,777,125
Cost of sales			421,306				268,654				625,892				423,594
Gross profit			1,003,737				712,983				1,708,474				1,353,531
Operating Expenses:
Selling, general and administrative			711,169				875,551				1,433,004				1,691,728
Income (loss) from operations			292,568				(162,568	)			275,470				(338,197	)
Interest income			16,447				26,749				38,289				52,223
Income (loss) before taxes			309,015				(135,819	)			313,759				(285,974	)
Income tax expense (benefit)			113,500				(38,775	)			118,500				(91,775	)
Net income (loss)		$	195,515			$	(97,044	)		$	195,259			$	(194,199	)
Basic earnings (loss) per common share		$	0.04			$	(0.02	)		$	0.04			$	(0.04	)
Weighted-average basic shares outstanding			4,760,794				4,707,821				4,760,302				4,706,063
Diluted earnings (loss) per common share		$	0.04			$	(0.02	)		$	0.04			$	(0.04	)
Weighted-average diluted shares outstanding			4,760,794				4,707,821				4,760,302				4,706,063

 

See notes to condensed financial statements.

 

 

TABLE TRAC, INC.

CONDENSED STATEMENTS OF CASH FLOW (Unaudited)

  

		For the Six Months Ended June 30,
		2013				2012
OPERATING ACTIVITIES
Net income (loss)		$	195,259			$	(194,199	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization			26,668				29,657
Deferred income taxes			118,500				(92,250	)
Stock issued for future services			0				24,000
Stock issued for services			3,825				40,800
Changes in operating assets and liabilities:
Accounts receivable			176,978				615,865
Inventory			(163,927	)			(90,794	)
Prepaid expenses and other assets			(48,126	)			(21,246	)
Accounts payable and accrued expenses			(64,214	)			100,135
Payroll liabilities			6,532				3,125
Deferred revenue			(131,594	)			(90,050	)
Income taxes receivable / payable			(1,250	)			(3,985	)
Net cash provided by operating activities			118,651				321,058
FINANCING ACTIVITIES
Payments on note payable			(5,454	)			(5,454	)
Net cash used in financing activities			(5,454	)			(5,454	)
NET INCREASE IN CASH			113,197				315,604
CASH
Beginning of period			609,690				834,665
End of period		$	722,887			$	1,150,269
Cash received from (paid for) income taxes		$	0			$	(4,460	)

 

See notes to condensed financial statements.

  

 

TABLE TRAC, INC.

 

NOTES TO CONDENSED FINANCIAL STATEMENTS

 

1.	Nature of Business and Summary of Significant Accounting Policies –

 

Basis of Presentation

 

The accompanying unaudited condensed financial statements of Table Trac have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. The balance sheet as of June 30, 2013 and the statements of operations and cash flows for the three and six months ended June 30, 2013 and 2012 are unaudited but include all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial position at such date and the operating results and cash flows for those periods. Certain information normally included in financial statements and related footnotes prepared in accordance with generally accepted accounting principles has been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. The accompanying financial statements should be read in conjunction with the financial statements and notes included in the Table Trac Annual Report on Form 10-K for the year ended December 31, 2012.

 

Nature of Business

 

Table Trac, Inc. (the Company) was formed under the laws of the State of Nevada in June 1995. The Company has its offices in Minnetonka, Minnesota. The Company has developed and sells an information and management system that automates and monitors various aspects of the operations of casinos.

 

Table Trac provides system sales and technical support to casinos. System sales include installation, custom casino system configuration, and training. In addition, license and technical support are provided under separate license and service contracts.

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Revenue Recognition

 

The Company derives revenues from the sales of systems, licenses and maintenance fees, and services.

 

System Sales

 

Revenue from systems that have been demonstrated to meet customer specifications during installation is recognized when evidence of an arrangement exists, the product has been installed, title and risk of loss have transferred to the customer and collection of the resulting receivable is reasonably assured. System sales, which are accounted for as multiple-element arrangements, include multiple products and/or services. For multiple-element arrangements, the Company allocates the revenue to each element based on their relative fair estimated value based on vendor specific objective evidence (VSOE) and recognizes the associated revenue when all revenue recognition criteria have been met for each element. If there are contracts the Company does not have VSOE of fair value of all elements, revenue is deferred until the earlier of VSOE being determined or when all elements have been delivered.

 

 

The Company does offer its customers contracts with extended payment terms.  The Company must evaluate if any extended payment terms in the contract is an indicator of the revenue not being fixed or determinable.  Provided all other revenue recognition criteria have been satisfied, the Company recognizes the revenue if payment of a significant portion of the systems sales is due within 12 months of the delivery of the product.  The Company also analyzes its standard business practice of using long-term contracts and the history of collecting on extended payment term contracts without making concessions for determining if revenue should be recognized.  Revenue and associated set-up costs are deferred if contract terms exceed historical collection results or if a substantial portion of the contract is not due within 12 months after delivery of the product.  The Company analyzes each contract for proper revenue recognition based on that contracts facts and circumstances.  Interest is recorded upon receipt to “other income” on the statements of operations. 

 

Maintenance revenue

 

Maintenance revenue is recognized ratably over the contract period. The VSOE for maintenance is based upon the renewal rate for contracted services.

 

Service revenue

 

Service revenue is recognized after the services are performed and collection of the resulting receivable is reasonably assured. The VSOE for service revenue is established based upon prices for the services.

 

Rental revenue

 

The Company offers certain new customers a rental contract.  Revenues are billed monthly based on a per-game per-day basis.  There is an option to purchase the system after the termination of the rental agreement at a pre-determined residual value.

 

Accounts Receivable / Allowance for Doubtful Accounts

 

Accounts receivable are recorded at the invoiced amount. Accounts receivable include regular customer receivables and amounts from financed contracts coming due within 12 months. Amounts from financed contracts due beyond 12 months are recorded as "Long-term accounts receivable – financed contracts."  Interest is recorded upon receipt to other income on the statements of operations. An allowance for doubtful accounts is recorded when the Company believes the amounts may not be collected. Management believes that receivables, net of the allowance for doubtful accounts, are fully collectible. While the ultimate result may differ, management believes that any write-off not allowed for will not have a material impact on the Company's financial position.

 

Major Customers

 

The following tables summarize significant customer information for the three and six months ended June 30, 2013 and 2012:

 

		For the Six Months Ended June 30
		2013								2012
			% Sales				% AR				% Sales				% AR
A			9.1	%			7.9	%			12.1	%			19.4	%
B			0.0	%			15.2	%			16.5	%			38.5	%
C			0.5	%			0.6	%			10.3	%			4.9	%
D			0.9	%			0.0	%			18.8	%			0.0	%
E			11.2	%			13.1	%			0.0	%			0.0	%
F			48.4	%			34.3	%			7.8	%			2.1	%
G			3.7	%			10.4	%			0.0	%			0.0	%
All Others			26.2	%			18.5	%			34.5	%			35.1	%
Total			100.0	%			100.0	%			100.0	%			100.0	%

 

 

For the Three Months Ended June 30
		2013				2012
			% Sales				% Sales
A			9.5	%			15.5	%
B			0.0	%			12.5	%
C			0.4	%			0.2	%
D			0.7	%			34.0	%
E			9.2	%			0.0	%
F			53.1	%			7.8	%
G			3.0	%			0.0	%
All Others			24.1	%			30.0	%
Total			100.0	%			100.0	%

 

Inventory

 

Inventory, consisting of finished goods, is stated at the lower of cost or market. The average cost method is used to value inventory. Inventory is reviewed annually for the lower of cost or market and obsolescence. Any material cost found to be above market value or considered obsolete is written down accordingly. The Company had no obsolescence reserve as of June 30, 2013 and December 31, 2012.

 

Research and Development

 

The Company expenses all costs related to research and development as incurred. Research and development expense was $6,457 and $144,770 for the three months ended June 30, 2013 and 2012, and $8,761 and $297,676 for the six months ended June 30, 2013 and 2012. Research and development expenses are included in selling, general and administrative expenses on the statements of operations.

 

Deferred System Sales Costs

 

Deferred system sales costs consist of installed system costs incurred on participation-based contracts. These costs are recognized on a straight-line basis over the term of the contract which is generally 18-48 months beginning when revenues are generated. At the end of the contract period, the customer will typically receive title to the system.

 

   

2.	Accounts Receivable –

 

Accounts receivable consisted of the following as of June 30, 2013 and December 31, 2012:

 

		June 30, 2013				December 31, 2012
Accounts receivable under normal 30 day terms		$	1,189,933			$	2,047,563
Financed contracts:
Short-term			449,334				266,375
Current portion of long-term			1,937,732				1,296,041
Long-term, net of current portion			588,378				732,376
Total accounts receivable			4,165,377				4,342,355
Less allowance for doubtful accounts			(663,511	)			(663,511	)
Accounts receivable, net		$	3,501,866			$	3,678,844

 

 

The allowance for financed and trade receivable represents management’s estimate of probable losses in our trade and financed receivables as of the date of the financial statements. The allowance provides for probable losses that have been identified with specific customer relationships and for probable losses believed to be inherent of the trade and financed receivables but have not been specifically identified.

 

Included in Accounts receivable – Financed contracts as of June 30, 2013 and December 31, 2012 is $2,975,444 and $2,294,792 with an offset to deferred revenues on the balance sheet of $1,343,099 and $1,457,793 as of June 30, 2013 and December 31, 2012.

  

A roll-forward of the Company’s allowance for doubtful accounts is as follows:

 

		June 30, 2013				December 31, 2012
Accounts receivable allowance, beginning of period		$	663,511			$	237,844
Provision adjustment during period			0				425,667
Accounts receivable allowance, end of period		$	663,511			$	663,511

 

The allowance for doubtful accounts is $339,308 for the trade receivables and $324,203 for the financed contracts as of both June 30, 2013 and December 31, 2012.

  

3.	Stockholders’ Equity –

 

As of June 30, 2013, the Company holds 1,000 common shares in treasury at a total cost of $1,422 for future employee issuances under the bonus program which was part of the 2009 repurchase of shares.

  

4.	Income Tax –

 

The Company accounts for income taxes by following the asset and liability approach to accounting for income taxes. Deferred tax assets and liabilities represent the future tax consequences of the differences between the financial statement carrying amounts of assets and liabilities versus the tax basis of assets and liabilities. Under this method, deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards. Deferred tax liabilities are recognized for taxable temporary differences. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The impact of the tax rate changes on deferred tax assets and liabilities is recognized in the year that the change is enacted. The federal net operating loss carryforward as of June 30, 2013 was approximately $234,000 expiring in 2031 and the state net operating loss carryforward is approximately $256,000 which starts expiring in 2025. An allowance for net operating loss carryforward is recorded when the Company believes the amount may not be collected. Management believes the net operating loss carryforward, net of the allowance, is fully collectible. Management believes that any write-off not allowed for will not have a material impact on the Company's financial position.

 

The Company files income tax returns in the U.S. federal jurisdiction and various state jurisdictions. Based on its evaluation, it has concluded that there are no significant unrecognized tax positions. The Company’s evaluation was performed for the tax years ended December 31, 2009 through 2012, the tax years that remain subject to examination by major tax jurisdictions as of June 30, 2013. The Company does not believe there will be any material changes in its unrecognized tax positions over the next twelve months.

 

The Company may from time to time be assessed interest or penalties by major tax jurisdictions, although any such assessments historically have been minimal and immaterial to its financial results. In accordance with current guidance, the Company classifies interest and penalties as income tax expense is incurred.

 

 

5.	Earnings (Loss) Per Share –

 

The Company computes earnings (loss) per share under two different methods, basic and diluted, and presents per-share data for all periods in which statements of operations are presented. Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock and common stock equivalents outstanding.

 

The following table provides a reconciliation of the numerators and denominators used in calculating basic and diluted loss per share for the three and six months ended June 30, 2013 and 2012:

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2013				2012				2013				2012
Basic earnings (loss) per share calculation:
Net income (loss) to common stockholders		$	195,515			$	(97,044	)		$	195,259			$	(194,199	)
Weighted average number of common shares outstanding			4,760,794				4,707,821				4,760,302				4,706,063
Basic net income (loss) per share		$	0.04			$	(0.02	)		$	0.04			$	(0.04	)
Diluted earnings (loss) per share calculation:
Net income (loss)		$	195,515			$	(97,044	)		$	195,259			$	(194,199	)
Weighted average number of common shares outstanding			4,760,794				4,707,821				4,760,302				4,706,063
Common stock equivalents:
Stock options			(1	)			(1	)			(1	)			(1	)
Weighted average diluted shares outstanding			4,760,794				4,707,821				4,760,302				4,706,063
Diluted net income (loss) per share		$	0.04			$	(0.02	)		$	0.04			$	(0.04	)

 

(1) Stock options outstanding of 60,000 were not included in the calculation as they would have been anti-dilutive.

  

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth below should be read in conjunction with our audited financial statements, and notes thereto, contained in our Form 10-K filed with the SEC on March 28, 2013 relating to our year ended December 31, 2012.

  

Forward-Looking Statements

 

Some of the statements made in this section of our report are forward-looking statements. These forward-looking statements generally relate to and are based upon our current plans, expectations, assumptions and projections about future events.  Our management currently believes that the various plans, expectations, and assumptions reflected in or suggested by these forward-looking statements are reasonable.  Nevertheless, all forward-looking statements involve risks and uncertainties and our actual actions or future results may be materially different from the plans, objectives or expectations, or our assumptions and projections underlying our present plans, objectives and expectations, which are expressed in this report.

 

 

In light of the foregoing, prospective investors are cautioned that the forward-looking statements included in this filing may ultimately prove to be inaccurate—even materially inaccurate.  Because of the significant uncertainties inherent in such forward-looking statements, the inclusion of such information should not be regarded as a representation or warranty by Table Trac, Inc. or any other person that our objectives, plans, expectations or projections that are contained in this filing will be achieved in any specified time frame, if ever.

  

General Overview

 

Table Trac is a Nevada corporation, formed on June 27, 1995, with principal offices in Minnetonka, Minnesota. The Company has developed and patented (U. S. patent number 5,957,776) a proprietary information and management system (Table Trac) that automates and monitors the operations of casino table games.

 

In the second quarter 2013, Table Trac announced a customer expansion and the installation of a contract signed during the first quarter. The Cheyenne and Arapaho Tribes of Oklahoma delivered additional games for its travel plaza in Concho, Oklahoma during the second quarter. Table Trac has been providing casino management systems to the Cheyenne and Arapaho Tribe since 2008. The Company also completed the installation of its casino management system with one of its two new California casinos, and placed two CountR cash redemption kiosks with customers in the U.S.

 

The Company also signed a contract with the Turtle Mountain Band of Chippewas to install a casino management system at their newest casino in North Dakota. This installation will take place in the third quarter and is one of two projects in backlog at June 30, 2013.

 

In the second quarter of 2013, the Company attended the Southern Gaming Summit in Biloxi, Mississippi and exhibited at the Midwest Gaming Summit in Chicago.

  

Discussion of Critical Accounting Policies

 

There were no changes to our accounting policies for the quarter. For our existing policies, see Note 1 in our financial statements in our Annual Report on Form 10-K for the year ended December 31, 2012.

 

Results of Operations - Three Months Ended June 30, 2013 Compared to Three Months Ended June 30, 2012

 

During the three months ended June 30, 2013, income from operations was $292,568 compared to a loss $162,568 for the three months ended June 30, 2012. The major components of revenues, cost of sales and selling, general and administrative expenses are discussed below.

 

Revenues

 

Revenues totaled $1,425,043 for the three months ended June 30, 2013 compared to $981,637 for the three months ended June 30, 2012.  The following table summarizes our revenues for the three months ended June 30, 2013 and 2012, respectively:

   

 

		Three Months Ended June 30,
		2013				2012				2013				2012
										(percent of revenues)
System sales		$	983,174			$	537,520				69.0	%			54.8	%
License and maintenance fees			232,834				258,259				16.3	%			26.3	%
Other sales			209,035				185,858				14.7	%			18.9	%
Total revenues		$	1,425,043			$	981,637				100.0	%			100.0	%

  

During the three months ended June 30, 2013, the Company delivered two systems compared to one system during the same period in 2012.  Other sales, which include sales of printers, kiosk software, mailing services and rental sales, increased over 2012 as a result of increased rental sales.

  

Cost of Sales

 

Cost of sales for the three months ended June 30, 2013 increased to $421,306 from $268,654 for the three months ended June 30, 2012.  The following table summarizes our cost of sales for the three months ended June 30, 2013 and 2012, respectively:

 

		Three Months Ended June 30,
		2013				2012				2013				2012
										(percent of revenues)
System sales		$	238,405			$	125,848				16.7	%			12.8	%
License and maintenance fees			49,734				34,500				3.5	%			3.5	%
Other sales			133,167				108,306				9.4	%			11.0	%
Total cost of sales		$	421,306			$	268,654				29.6	%			27.4	%
Gross profit			1,003,737				712,983				70.4	%			72.6	%

 

The Company's gross profit was 70.4% and 72.6% for the three months ended June 30, 2013 and 2012, respectively. This decrease is primarily due to the concentration of hardware on the systems sales during the quarter.

  

Selling, General and Administrative Expenses

 

For the three months ended June 30, 2013, selling, general and administrative expenses were $711,169 compared to $875,551 for the same period in 2012.  Our most significant changes in operating expenses from the three-month interim periods related to research and development programming costs and professional fees - consulting. A discussion of the various components of our operating expenses for the three months ended June 30, 2013 and 2012 appears below:

 

Research and development programming costs. Research and development programming costs decreased for the three months ended June 30, 2013, to $6,457 compared to $144,770 for the same period in 2012.  The decrease is related primarily to the absence of 2013 costs associated with the Tipping Point interface.

 

Professional Fees – Consulting. Professional fees – consulting decreased for the three months ended June 30, 2013 to $0 compared to $15,901 for the same period in 2012.  The decrease is mostly related to the absence of costs associated with GLI review and approval during the current quarter.

  

 

Interest Income

 

For the three months ended June 30, 2013, interest income was $16,447 compared to $26,749 for 2012.  This decrease is primarily related to contracts being further along their amortization schedules along with variances of interest rates through the Company in 2013 compared to the same period in 2012.

 

Tax Provision

 

The income tax expense for the three months ended June 30, 2013 was $113,500 which was calculated at a 36.7% effective rate, compared to the tax benefit of $38,775 for the same period in 2012, which was calculated at a 28.5% effective rate. The increase in the quarterly effective rate is primarily related to the annual tax impact affected by the current quarterly results.

 

Net Income (loss)

 

Income before taxes for the three months ended June 30, 2013, was $309,015 compared to net loss before taxes of $135,819 for same period in 2012. Net income for the three months ended June 30, 2013 was $195,515 compared to net loss of $97,044 for the same period in 2012. The basic earnings per share was $0.04 compared to basic loss per share of $0.02 for the three months ended June 30, 2013 and 2012, respectively.

 

 

Results of Operations - Six Months Ended June 30, 2013 Compared to Six Months Ended June 30, 2012

 

During the six months ended June 30, 2013, income from operations was $275,470 compared to a loss of $338,197 for the six months ended June 30, 2012. The major components of revenues, cost of sales and selling, general and administrative expenses are discussed below.

  

Revenues

 

Revenues totaled $2,334,366 for the six months ended June 30, 2013 compared to $1,777,125 for the six months ended June 30, 2012.  The following table summarizes our revenues for the six months ended June 30, 2013 and 2012, respectively:

 

		Six Months Ended June 30,
		2013				2012				2013				2012
										(percent of revenues)
System sales		$	1,526,767			$	954,132				65.4	%			53.7	%
License and maintenance fees			468,553				518,061				20.1	%			29.2	%
Other sales			339,046				304,932				14.5	%			17.1	%
Total revenues		$	2,334,366			$	1,777,125				100.0	%			100.0	%

  

During the six months ended June 30, 2013, the Company sold three larger systems compared to three smaller systems installed during the same period in 2012.  Other sales, which include sales of printers, kiosk software, mailing services and rental sales, increased over 2012 as a result of increased rental sales.

 

Cost of Sales

 

Cost of sales for the six months ended June 30, 2013 increased to $625,892 from $423,594 for the six months ended June 30, 2012.  The following table summarizes our cost of sales for the six months ended June 30, 2013 and 2012, respectively:

 

 

		Six Months Ended June 30,
		2013				2012				2013				2012
										(percent of revenues)
System sales		$	337,351			$	175,881				14.4	%			9.9	%
License and maintenance fees			99,384				69,000				4.3	%			3.9	%
Other sales			189,157				178,713				8.1	%			10.0	%
Total cost of sales		$	625,892			$	423,594				26.8	%			23.8	%
Gross profit		$	1,708,474			$	1,353,531				73.2	%			76.2	%

  

The Company's gross profit was 73.2% and 76.2% for the six months ended June 30, 2013 and 2012, respectively. This decrease is primarily due to the concentration of hardware on the systems sales during the first 6 months of 2013 compared to the first six months of 2012.

  

Selling, General and Administrative Expenses

 

For the six months ended June 30, 2013, selling, general and administrative expenses were $1,433,004 compared to $1,691,728 for the same period in 2012.  Our most significant changes in operating expenses from the six-month interim periods related to research and development programming costs and professional fees - consulting. A discussion of the various components of our operating expenses for the six months ended June 30, 2013 and 2012 appears below:

 

Research and development programming costs. Research and development programming costs decreased for the six months ended June 30, 2013, to $8,761 compared to $297,676 for the same period in 2012.  The decrease is related primarily to the absence of 2013 costs associated with the Tipping Point interface.

 

Professional Fees – Consulting. Professional fees – consulting decreased for the three months ended June 30, 2013 to $0 compared to $30,339 for the same period in 2012.  The decrease is mostly related to the absence of costs associated with GLI review and approval.

  

Interest Income

 

For the six months ended June 30, 2013, interest income was $38,289 compared to $52,223 for 2012.  This decrease is primarily related to contracts being further along their amortization schedules along with variances of interest rates through the Company in 2013 compared to the same period in 2012.

 

Tax Provision

 

The income tax expense for the six months ended June 30, 2013 was $118,500 which was calculated at a 37.8% effective rate, compared to the tax benefit of $91,775 for the same period in 2012, which was calculated at a 32.1% effective rate. The increase in the quarterly effective rate is primarily related to the annual tax impact affected by the current quarterly results.

 

Net Income (loss)

 

Income before taxes for the six months ended June 30, 2013, was $313,759 compared to net loss before taxes of $285,974 for same period in 2012. Net income for the six months ended June 30, 2013 was $195,259 compared to net loss of $194,199 for the same period in 2012. The basic earnings per share was $0.04 compared to basic loss per share of $0.04 for the six months ended June 30, 2013 and 2012, respectively.

 

 

Backlog

 

The Company’s backlog generally consists of incomplete system installations and expansion of offerings for currently installed and supported systems.

 

The Company has two installation projects for casino management systems in its backlog at June 30, 2013.

 

The Company is currently serving gaming establishments in eight US states, as well as countries in Central and South America, and the Caribbean. The Company has a pipeline of opportunities and strategic partnerships that it is pursuing.

  

Liquidity and Capital Resources

 

Summary cash flow data is as follows

 

		For the Six Months Ended June 30,
		2013				2012
Cash flows provided by (used in):
Operating activities		$	118,651			$	321,058
Investing activities			0				0
Financing activities			(5,454	)			(5,454	)
Net increase in cash			113,197				315,604
Cash, beginning of period			609,690				834,665
Cash, end of period		$	722,887			$	1,150,269

 

As of June 30, 2013, the Company had cash of $722,887 compared to cash of $1,150,269 on June 30, 2012. Changes in cash flows provided by operating activities related primarily to deferred income taxes, and changes in operating assets and liabilities, including accounts receivable, inventory, income taxes receivable, deferred system sales costs, accrued payroll and related withholding liabilities, and deferred revenue.  

 

There are no known trends, events or uncertainties that are likely to have a material impact on our short or long-term liquidity. We expect that our primary source of liquidity in both the short and long-term will be system sales and the resulting license and maintenance fees generated from existing systems. We anticipate the ability to manage expenses and cash flow so monthly obligations will be satisfied by cash flow from operations. We believe the Company has adequate cash to meet its obligations and continue operations for both existing and future customers as well as ongoing sales efforts and product development.

  

Off-Balance Sheet Arrangements

 

The Company had no off-balance sheet arrangements as of June 30, 2013.

  

Item 4. Controls and Procedures

  

Evaluation of Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in our reports filed pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

 

 

As of June 30, 2013, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of our disclosure controls and procedures as such term is defined in Rule 13a-15(e) under the Securities and Exchange Act of 1934. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded our disclosure controls and procedures are effective as of June 30, 2013.

 

Changes in Internal Control over Financial Reporting

 

There were no changes in our internal control over financial reporting during the quarterly period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

  

PART II. OTHER INFORMATION

 

Item 6. Exhibits 

  

Exhibit		Description
31.1		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith ).
31.2		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith ).
32		Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith ).
101.INS*		XBRL Instance Document
101.SCH*		XBRL Taxonomy Extension Schema Document
101.CAL*		XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*		XBRL Taxonomy Definition Linkbase Document
101.LAB*		XBRL Taxonomy Extension Label Linkbase Document
101.PRE*		XBRL Taxonomy Extension Presentation Linkbase Document

 

* Furnished herewith. XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections

 

 

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.

 

Dated:  August 13, 2013	Table Trac, Inc.
	(Registrant)
	By:	/s/ Glenn Goulet
		Glenn Goulet (Principal Executive Officer)
	By:	/s/ Brian Hinchley
		Brian Hinchley (Principal Financial and Accounting Officer)