Attached files
file | filename |
---|---|
EX-99.1 - EXHIBIT 99.1 - DYNASIL CORP OF AMERICA | v458432_ex99-1.htm |
EX-32.1 - EXHIBIT 32.1 - DYNASIL CORP OF AMERICA | v458432_ex32-1.htm |
EX-31.1(B) - EXHIBIT 31.1(B) - DYNASIL CORP OF AMERICA | v458432_ex31-1b.htm |
EX-31.1(A) - EXHIBIT 31.1(A) - DYNASIL CORP OF AMERICA | v458432_ex31-1a.htm |
EX-10.02 - EXHIBIT 10.02 - DYNASIL CORP OF AMERICA | v458432_ex10-02.htm |
EX-10.01 - EXHIBIT 10.01 - DYNASIL CORP OF AMERICA | v458432_ex10-01.htm |
U. S. SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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 DECEMBER 31, 2016
¨ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 FOR THE TRANSITION PERIOD FROM _______ TO ______.
Commission file number: 001-35011
DYNASIL CORPORATION OF AMERICA
(Exact name of registrant as specified in its charter)
Delaware | 22-1734088 |
(State or other jurisdiction of | (I.R.S. Employer |
incorporation or organization) | Identification No.) |
313 Washington Street, Suite 403, Newton, MA | 02458 |
(Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code: (617) 668-6855
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 past 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.
Large accelerated filer ¨ | Accelerated filer ¨ |
Non-accelerated filer ¨ | Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) Yes ¨ No x
As of February 7, 2017 there were 16,960,329 shares of common stock, par value $.0005 per share, outstanding.
DYNASIL CORPORATION OF AMERICA AND SUBSIDIARIES
INDEX
2 |
PART I – FINANCIAL INFORMATION
DYNASIL CORPORATION OF AMERICA AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
December 31, | September 30, | |||||||
2016 | 2016 | |||||||
Current Assets | ||||||||
Cash and cash equivalents | $ | 1,624,000 | $ | 2,607,000 | ||||
Accounts receivable, net of allowances of $175,000 and $171,000 at December 31, 2016 and September 30, 2016, respectively | 3,835,000 | 3,502,000 | ||||||
Costs in excess of billings and unbilled receivables | 959,000 | 1,208,000 | ||||||
Inventories, net of reserves | 3,916,000 | 3,726,000 | ||||||
Prepaid expenses and other current assets | 1,358,000 | 1,078,000 | ||||||
Total current assets | 11,692,000 | 12,121,000 | ||||||
Property, Plant and Equipment, net | 6,936,000 | 7,223,000 | ||||||
Other Assets | ||||||||
Intangibles, net | 1,033,000 | 1,067,000 | ||||||
Deferred tax asset | 2,726,000 | - | ||||||
Goodwill | 5,822,000 | 5,898,000 | ||||||
Security deposits | 43,000 | 60,000 | ||||||
Total other assets | 9,624,000 | 7,025,000 | ||||||
Total Assets | $ | 28,252,000 | $ | 26,369,000 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current Liabilities | ||||||||
Current portion of long-term debt | $ | 1,950,000 | $ | 2,477,000 | ||||
Capital lease obligations, current | 103,000 | 105,000 | ||||||
Convertible notes | - | 3,085,000 | ||||||
Accounts payable | 1,513,000 | 1,627,000 | ||||||
Deferred revenue | 240,000 | 238,000 | ||||||
Accrued expenses and other liabilities | 2,079,000 | 2,955,000 | ||||||
Total current liabilities | 5,885,000 | 10,487,000 | ||||||
Long-term Liabilities | ||||||||
Long-term debt, net of current portion | 1,545,000 | 736,000 | ||||||
Capital lease obligations, net of current portion | 147,000 | 173,000 | ||||||
Deferred tax liability | 246,000 | 263,000 | ||||||
Other long-term liabilities | 39,000 | 43,000 | ||||||
Total long-term liabilities | 1,977,000 | 1,215,000 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3 |
DYNASIL CORPORATION OF AMERICA AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED) (Continued)
December 31, | September 30, | |||||||
2016 | 2016 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (Continued) | ||||||||
Stockholders' Equity | ||||||||
Common Stock, $0.0005 par value, 40,000,000 shares authorized, 17,720,215 and 17,677,284 shares issued, 16,910,055 and and 16,867,124 shares outstanding at December 31, 2016 and September 30, 2016, respectively. | 9,000 | 9,000 | ||||||
Additional paid in capital | 21,070,000 | 20,128,000 | ||||||
Accumulated other comprehensive income (loss) | (994,000 | ) | (699,000 | ) | ||||
Accumulated deficit | (305,000 | ) | (3,479,000 | ) | ||||
Less 810,160 shares of treasury stock - at cost | (986,000 | ) | (986,000 | ) | ||||
Total Dynasil stockholders' equity | 18,794,000 | 14,973,000 | ||||||
Noncontrolling interest | 1,596,000 | (306,000 | ) | |||||
Total stockholders' equity | 20,390,000 | 14,667,000 | ||||||
Total Liabilities and Stockholders' Equity | $ | 28,252,000 | $ | 26,369,000 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4 |
DYNASIL CORPORATION OF AMERICA AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
Three Months Ended | ||||||||
December 31, | ||||||||
2016 | 2015 | |||||||
Net revenue | $ | 9,143,000 | $ | 11,204,000 | ||||
Cost of revenue | 5,618,000 | 7,239,000 | ||||||
Gross profit | 3,525,000 | 3,965,000 | ||||||
Operating expenses: | ||||||||
Sales and marketing | 266,000 | 334,000 | ||||||
Research and development | 196,000 | 288,000 | ||||||
General and administrative | 2,987,000 | 3,183,000 | ||||||
Gain on sale of assets | - | (4,000 | ) | |||||
Total operating expenses | 3,449,000 | 3,801,000 | ||||||
Income (loss) from operations | 76,000 | 164,000 | ||||||
Interest expense, net | 67,000 | 59,000 | ||||||
Income (loss) before taxes | 9,000 | 105,000 | ||||||
Income taxes (benefit) | (2,730,000 | ) | 36,000 | |||||
Net income (loss) | 2,739,000 | 69,000 | ||||||
Less: Net loss attributable to noncontrolling interest | (69,000 | ) | (37,000 | ) | ||||
Net income (loss) attributable to common stockholders | $ | 2,808,000 | $ | 106,000 | ||||
Net income (loss) | $ | 2,739,000 | $ | 69,000 | ||||
Other comprehensive income (loss): | ||||||||
Foreign currency translation | (295,000 | ) | (114,000 | ) | ||||
Total comprehensive loss | $ | 2,444,000 | $ | (45,000 | ) | |||
Basic net income (loss) per common share | $ | 0.17 | $ | 0.01 | ||||
Diluted net income (loss) per common share | $ | 0.17 | $ | 0.01 | ||||
Weighted average shares outstanding | ||||||||
Basic | 16,808,729 | 16,551,197 | ||||||
Diluted | 16,808,729 | 16,578,634 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5 |
DYNASIL CORPORATION OF AMERICA AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
(UNAUDITED)
Additional | Other | Total | ||||||||||||||||||||||||||||||||||
Common | Common | Paid-in | Comprehensive | Accumulated | Treasury Stock | Noncontrolling | Stockholders' | |||||||||||||||||||||||||||||
Shares | Amount | Capital | Income | Deficit | Shares | Amount | Interest | Equity | ||||||||||||||||||||||||||||
Balance, September 30, 2016 | 17,677,284 | $ | 9,000 | $ | 20,128,000 | $ | (699,000 | ) | $ | (3,479,000 | ) | 810,160 | $ | (986,000 | ) | $ | (306,000 | ) | $ | 14,667,000 | ||||||||||||||||
Issuance of shares of common stock under employee stock purchase plan | 3,790 | - | 4,000 | - | - | - | - | - | 4,000 | |||||||||||||||||||||||||||
Stock-based compensation costs | 39,141 | - | 72,000 | - | - | - | - | 17,000 | 89,000 | |||||||||||||||||||||||||||
Stock options issued to settle liabilities | - | - | 82,000 | - | - | - | - | - | 82,000 | |||||||||||||||||||||||||||
Recapitalization of Xcede | - | - | 784,000 | - | 366,000 | - | - | 1,954,000 | 3,104,000 | |||||||||||||||||||||||||||
Foreign currency translation adjustment | - | - | - | (295,000 | ) | - | - | - | - | (295,000 | ) | |||||||||||||||||||||||||
Net income (loss) | - | - | - | - | 2,808,000 | - | - | (69,000 | ) | 2,739,000 | ||||||||||||||||||||||||||
Balance, December 31, 2016 | 17,720,215 | $ | 9,000 | $ | 21,070,000 | $ | (994,000 | ) | $ | (305,000 | ) | 810,160 | $ | (986,000 | ) | $ | 1,596,000 | $ | 20,390,000 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6 |
DYNASIL CORPORATION OF AMERICA AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
Three Months Ended | ||||||||
December 31, | ||||||||
2016 | 2015 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | 2,739,000 | $ | 69,000 | ||||
Adjustments to reconcile net income (loss) to net cash: | ||||||||
Stock compensation expense | 89,000 | 119,000 | ||||||
Foreign exchange loss (gain) | 41,000 | 26,000 | ||||||
Depreciation and amortization | 311,000 | 325,000 | ||||||
Deferred income taxes | (2,730,000 | ) | (24,000 | ) | ||||
Provision for inventory reserves | (3,000 | ) | 6,000 | |||||
Other | 76,000 | 34,000 | ||||||
Other changes in assets and liabilities: | ||||||||
Accounts receivable, net | (374,000 | ) | (1,101,000 | ) | ||||
Inventories | (280,000 | ) | (218,000 | ) | ||||
Costs in excess of billings and unbilled receivables | 249,000 | 231,000 | ||||||
Prepaid expenses and other assets | 189,000 | (32,000 | ) | |||||
Accounts payable | (99,000 | ) | 34,000 | |||||
Accrued expenses and other liabilities | (790,000 | ) | (303,000 | ) | ||||
Deferred revenue | 2,000 | 136,000 | ||||||
Net cash from operating activities | (580,000 | ) | (698,000 | ) | ||||
Cash flows from investing activities: | ||||||||
Purchases of property, plant and equipment | (111,000 | ) | (603,000 | ) | ||||
Net cash from investing activities | (111,000 | ) | (603,000 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of common stock | 4,000 | 4,000 | ||||||
Net proceeds from issuance of convertible notes | - | 390,000 | ||||||
Principal payments on capital leases | (28,000 | ) | (46,000 | ) | ||||
Proceeds from (payments of) line of credit, net | - | 798,000 | ||||||
Proceeds from (payments of) bank and subordinated debt, net | (219,000 | ) | (25,000 | ) | ||||
Net cash from financing activities | (243,000 | ) | 1,121,000 | |||||
Effect of exchange rates on cash and cash equivalents | (49,000 | ) | (14,000 | ) | ||||
Net change in cash and cash equivalents | (983,000 | ) | (194,000 | ) | ||||
Cash and cash equivalents, beginning | $ | 2,607,000 | $ | 1,295,000 | ||||
Cash and cash equivalents, ending | $ | 1,624,000 | $ | 1,101,000 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Non cash activities: | ||||||||
Assets purchased under capital leases | $ | - | $ | 134,000 | ||||
Recapitalization of Xcede - conversion of non controlling notes payable to preferred stock | 3,104,000 | - | ||||||
Subsidiary stock options issued to settle liabilities | 82,000 | - | ||||||
Subsidiary debt issued to fund research activities | 500,000 | - |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
7 |
DYNASIL CORPORATION OF AMERICA
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Note 1 - Basis of Presentation
The accompanying consolidated balance sheet as of December 31, 2016, the consolidated statements of operations and comprehensive income (loss) for the three months ended December 31, 2016 and 2015, changes in stockholders’ equity for the three months ended December 31, 2016 and cash flows for the three months ended December 31, 2016 and 2015 of Dynasil Corporation of America and subsidiaries (the “Company”), and the related information contained in these notes have been prepared by management and are unaudited. Xcede Technologies, Inc. (“Xcede”) is a joint venture between Dynasil Biomedical and Mayo Clinic to spin out and separately fund the development of a tissue sealant technology. As of December 31, 2016, Dynasil Biomedical owned 59% of Xcede’s stock and, as a result, Xcede is included in the Company’s consolidated balance sheets, results of operations and cash flows. The remaining 41% of Xcede’s stock owned by others and accounted for under the rules applicable to non-controlling interest. Certain prior year balances have been reclassified to conform to the current year presentation. These reclassifications did not affect previously reported net income or stockholders’ equity. In the opinion of management, all adjustments (which include normal recurring and nonrecurring items) necessary to present fairly the Company’s financial position, results of operations and cash flows in conformity with generally accepted accounting principles for the periods presented have been made. Interim operating results are not necessarily indicative of operating results for a full year.
The preparation of our unaudited consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the unaudited consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Certain information and note disclosures normally included in the Company's annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted. These consolidated financial statements should be read in conjunction with the financial statements and notes thereto included in the Company's September 30, 2016 Annual Report on Form 10-K previously filed by the Company with the Securities and Exchange Commission.
The Company considers events or transactions that have occurred after the unaudited consolidated balance sheet date of December 31, 2016, but prior to the filing of the unaudited consolidated financial statements with the SEC on this Quarterly Report on Form 10-Q, to provide additional evidence relative to certain estimates or to identify matters that require additional disclosure, as applicable. Subsequent events have been evaluated through the date of the filing of this Quarterly Report on Form 10-Q with the SEC.
Note 2 – Recent Accounting Pronouncements
Effective October 1, 2016, the Company adopted the guidance issued in Accounting Standards Update 2014-12, Compensation—Stock Compensation (Topic 718) Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period (“ASU 2014-12”), which clarifies the proper method of accounting for share-based payments when the terms of an award provide that a performance target could be achieved after the requisite service period. Under the new guidance, a performance target that affects vesting and could be achieved after completion of the service period should be treated as a performance condition under FASB Accounting Standards Codification (ASC) 718 and, as a result, should not be included in the estimation of the grant-date fair value of the award. An entity should recognize compensation cost for the award when it becomes probable that the performance target will be achieved. In the event that an entity determines that it is probable that a performance target will be achieved before the end of the service period, the compensation cost of the award should be recognized prospectively over the remaining service period. The adoption of this ASU did not have an impact on the Company’s financial statements.
Effective October 1, 2016, the Company adopted the guidance issued in Accounting Standards Update 2015-01, Income Statement - Extraordinary and Unusual Items (Subtopic 225-20): Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items (“ASU 2015-01”), which eliminates the concept of extraordinary items in an entity’s income statement. Extraordinary classification outside of income from continuing operations was previously considered only when evidence clearly supported its classification as an extraordinary item. Extraordinary items were events and transactions that were distinguished by their unusual nature and by the infrequency of their occurrence. The ASU eliminates the need to separately classify, present and disclose extraordinary events. The adoption of this ASU did not have an impact on the Company’s financial statements.
8 |
Effective October 1, 2016, the Company adopted the guidance issued in Accounting Standards Update 2015-16, Business Combinations (Topic 805), Simplifying the Accounting for Measurement-Period Adjustments (“ASU No. 2015-16”), which requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The acquirer needs to record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. In addition, an entity is required to present, separately on the face of the income statement or disclose in the notes, the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The adoption of this ASU did not have an impact on the Company’s financial statements.
Revenue from Contracts with Customers (Topic 606) Section A—Summary and Amendments That Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs—Contracts with Customers (Subtopic 340-40). In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers, which supersedes the revenue recognition requirements in “Revenue Recognition (Topic 605),” and requires entities to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In March 2016, the FASB issued ASU 2016-08, Revenue from Contracts with Customers - Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which clarifies gross versus net revenue reporting when another party is involved in the transaction. In April 2016, the FASB issued ASU 2016-10, Identifying Performance Obligations and Licensing, which amends the revenue guidance on identifying performance obligations and accounting for licenses of intellectual property. There are two transition methods available under the new standard, either cumulative effect or retrospective. The new guidance is effective for the Company beginning in fiscal 2019. In May 2016, the FASB issued ASU 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients, which clarifies the revenue guidance. In December 2016, the FASB issued ASU 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers, which provides technical corrections and improvements to Topic 606 and other Topics amended by ASU 2014-09. The Company is currently in the process of assessing the impact of these ASUs on its consolidated financial statements.
Preparation of Financial Statements – Going Concern (Subtopic 205-40), Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. In August 2014, the FASB issued ASU No. 2014-15, which states that under GAAP, continuation of a reporting entity as a going concern is presumed as the basis for preparing financial statements unless and until the entity’s liquidation becomes imminent. If and when an entity’s liquidation becomes imminent, financial statements should be prepared under the liquidation basis of accounting. Even when an entity’s liquidation is not imminent, there may be conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern. In those situations, financial statements should continue to be prepared under the going concern basis of accounting, but the amendments in this ASU should be followed to determine whether to disclose information about the relevant conditions and events. The new guidance is effective for the Company’s annual reporting for fiscal 2017, and for annual periods and interim periods thereafter. Early adoption is permitted. The Company is assessing the impact of this ASU on its consolidated financial statements and plans to adopt it in the fourth quarter of fiscal year 2017.
Business Combinations (Topic 805): Clarifying the Definition of a Business: In January 2017, the FASB issued ASU 2017-01, which clarifies the definition of a business for determining whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The guidance is effective for the Company beginning October 1, 2018. The Company is currently in the process of assessing the impact of this ASU on its consolidated financial statements.
Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment: In January 2017, the FASB issued ASU 2017-04, which simplifies the test for goodwill impairment. This new guidance is effective for the Company beginning in fiscal year 2021. The Company is currently in the process of assessing the impact of this ASU on its consolidated financial statements.
9 |
Note 3 – Xcede Technologies, Inc. Joint Venture
In October 2013, the Company, through its subsidiary Dynasil Biomedical (“DBM”) formed Xcede, a joint venture with Mayo Clinic, in order to spin out and separately fund the development of its hemostatic tissue sealant technology, which formerly comprised the majority of its expense within the biomedical segment.
Beginning at its inception and through November 2016, Xcede funded its pre-clinical research activities through the issuance of convertible notes bearing interest at 5% (“the Notes”) pursuant to a note purchase agreement dated October 2013 and most recently amended in November 2016 that provided for the issuance of up to $5.2 million in the aggregate principal amount of the Notes from external investors and certain directors and officers of the Company. The Notes were convertible into equity of Xcede.
In November 2016, Dynasil committed to invest $1.2 million of cash into Xcede over the following 18 months in exchange for Series B convertible preferred stock of Xcede (“Series B Preferred”). The value of the Series B Preferred, as it is wholly owned by DBM, was eliminated in consolidation. In conjunction with Dynasil’s committed investment, all $5.5 million in existing Notes and accrued interest were converted into 5,394,120 shares of Series A convertible preferred stock of Xcede (“Series A Preferred”) at a 20% discount to the price per share of the Series B Preferred, in accordance with the amended provisions of the Notes. The original conversion terms of the Notes were amended to require conversion into Series A Preferred rather than the class of stock issued in conjunction with the financing (Series B Preferred). Because the original conversion terms of the Notes were amended and as a result of assessing the impact of the rights and features of the Note amendment and their effect on the value to the issuer and holders, the transaction is recorded at fair value with a resulting gain on extinguishment of debt. Fair value was determined by management based on an independent valuation using a market and income approach and an option pricing model to allocate value to the respective shares. The fair value of the Series A Preferred was approximately $3.5 million on the date of issuance, as compared to the carrying value of the convertible principal and accrued interest of $5.5 million, resulting in a gain of approximately $2.0 million. Due to the related party nature of the transaction, this gain was recorded within the equity of Xcede. Of that $2.0 million, approximately $1.7 million was attributed to DBM and eliminated in consolidation, and approximately $0.3 million was attributed to noncontrolling interest.
Series A Preferred participants include both outside investors (accounted for as noncontrolling interest) and DBM. The outside investors converted $3.1 million of Notes and accrued interest into 3,055,551 shares of Series A Preferred. DBM converted the remaining $2.4 million of Notes and accrued interest into 2,338,569 shares of Series A Preferred, the value of which is eliminated in consolidation.
Each share of Series A Preferred and Series B Preferred (together “the Preferred Stock”) shall be convertible, at the option of the holder, into such number of fully paid and non-assessable shares of Xcede common stock (“Common Stock”) as determined by dividing the original issue price, as defined, by the conversion price in effect on the date of conversion, which is 1:1. Each holder of the Preferred Stock shall have one vote for each share of Common Stock that the holder of the Preferred Stock would be entitled to receive upon the conversion of the holder’s Preferred Stock into Common Stock. Upon any liquidation event, which includes certain change of control events, following payment of pre-equity distributions, the remaining proceeds or net assets of Xcede shall be paid and distributed in the following amounts and order of priority: (1) to satisfy the liquidation preference payment due to each holder of Series B Preferred, (2) to satisfy the liquidation preference payment due to each holder of Series A Preferred, (3) payment in full of any acquisition transaction payment, and (4) the remaining assets available to be distributed ratably among the holders of the Common Stock. If a liquidation event were to occur, the Series A Preferred’s liquidation value would be $1.016 per share and Series B Preferred’s liquidation value would be $1.27 per share. As of December 31, 2016, the liquidation value of the Series B Preferred would be approximately $0.2 million and the Series A Preferred would be approximately $5.5 million, of which $2.4 million is DBM’s portion and $3.1 million would be attributed to noncontrolling shareholders.
As of December 31, 2016, DBM owned approximately 59% of Xcede’s outstanding Common Stock and Preferred Stock and, as a result, Xcede is included in the Company’s consolidated balance sheets, results of operations and cash flows. Due to the Series A Preferred having a liquidation preference and therefore not representing a residual interest, cumulative net losses of Xcede are attributed only to common stockholders in accordance with common stock ownership. Noncontrolling interest represents the value of the Series A Preferred and common stock not owned by DBM plus 17% of cumulative losses of Xcede based on the 17% common stock ownership held by noncontrolling interests.
10 |
Due to the issuance of Preferred Stock, DBM’s ownership percentage in Xcede decreased to less than 80%. Based on this ownership percentage, beginning in fiscal year 2017, Xcede will no longer be included in the Dynasil consolidated federal tax return and the Company will no longer be able to offset taxable income or benefit from net operating losses and other tax attributes related to Xcede. (See Note 11 – Income Taxes.)
As previously disclosed, in January 2016, Xcede announced that it had signed three agreements with Cook Biotech Inc. of West Lafayette, Indiana (“Cook”), including a Development Agreement, a License Agreement and a Supply Agreement, in connection with the development, regulatory approval and production of Xcede’s resorbable hemostatic patch (“Xcede’s Patch”). In November 2016, Xcede entered into another Services Agreement, a Secured Promissory Note, a Loan Agreement, a Security Agreement and an Intellectual Property Security Agreement (collectively the “Note Agreement”) with Cook, in which Cook committed to fund the pre-clinical testing of, and subject to the receipt of applicable regulatory approvals to initiate first in human clinical trials for, the Xcede Patch. Under the terms of the Note Agreement, in exchange for the services performed by Cook, Xcede has committed to a multiple draw credit facility in the aggregate amount not to exceed $1.5 million. Three draws of principal will be available, each in the amount of $500,000, upon satisfaction of conditions identified in the Note Agreement. The principal amounts outstanding bear interest at a fixed rate of 2% and are secured by all the rights of Xcede under the Development Agreement, Supply Agreement, and License Agreement, all the rights to the data and work product arising from the clinical trial being performed under the Services Agreement, all regulatory approvals for the Xcede Patch, all patent and patent applications owned or controlled by Xcede, and all trademark and service mark registrations and applications. The outstanding principal and unpaid interest are due and payable in full at the earlier of closing of an acquisition transaction or December 31, 2025. Xcede will recognize research and development expense as the related services are performed by Cook. There was approximately $38,000 of research and development expense recognized during the three months ended December 31, 2016.
Note 4 - Inventories
Inventories, net of reserves, consists of the following:
December 31, | September 30, | |||||||
2016 | 2016 | |||||||
Raw Materials | $ | 2,024,000 | $ | 1,938,000 | ||||
Work-in-Process | 690,000 | 834,000 | ||||||
Finished Goods | 1,202,000 | 954,000 | ||||||
$ | 3,916,000 | $ | 3,726,000 |
Note 5 – Intangible Assets
Intangible assets at December 31, 2016 and September 30, 2016 consist of the following:
Useful | Gross | Accumulated | ||||||||||||
December 31, 2016 | Life (years) | Amount | Amortization | Net | ||||||||||
Acquired Customer Base | 5 to 15 | $ | 683,000 | $ | 467,000 | $ | 216,000 | |||||||
Know How | 15 | 512,000 | 290,000 | 222,000 | ||||||||||
Trade Names | Indefinite | 258,000 | - | 258,000 | ||||||||||
Patents | 20 | 345,000 | 8,000 | 337,000 | ||||||||||
Biomedical Technologies | 5 | 260,000 | 260,000 | - | ||||||||||
$ | 2,058,000 | $ | 1,025,000 | $ | 1,033,000 |
Useful | Gross | Accumulated | ||||||||||||
September 30, 2016 | Life (years) | Amount | Amortization | Net | ||||||||||
Acquired Customer Base | 5 to 15 | $ | 718,000 | $ | 473,000 | $ | 245,000 | |||||||
Know How | 15 | 512,000 | 282,000 | 230,000 | ||||||||||
Trade Names | Indefinite | 272,000 | - | 272,000 | ||||||||||
Patents | 20 | 326,000 | 6,000 | 320,000 | ||||||||||
Biomedical Technologies | 5 | 260,000 | 260,000 | - | ||||||||||
$ | 2,088,000 | $ | 1,021,000 | $ | 1,067,000 |
11 |
Amortization expense for the three months ended December 31, 2016 and 2015 was $26,000 and $44,000, respectively.
Estimated amortization expense for each of the next five fiscal years and thereafter is as follows:
2017 (9 months) | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | ||||||||||||||||||||||
Acquired Customer Base | $ | 60,000 | $ | 80,000 | $ | 76,000 | $ | - | $ | - | $ | - | $ | 216,000 | ||||||||||||||
Know How | 26,000 | 34,000 | 34,000 | 34,000 | 34,000 | 60,000 | 222,000 | |||||||||||||||||||||
Patents | 6,000 | 9,000 | 9,000 | 9,000 | 9,000 | 79,000 | 121,000 | |||||||||||||||||||||
$ | 92,000 | $ | 123,000 | $ | 119,000 | $ | 43,000 | $ | 43,000 | $ | 139,000 | $ | 559,000 |
As of December 31, 2016, Xcede had $216,000 in patents that have not been granted, therefore, the amortization related to these patents is not included in the five-year amortization table above.
The Company continually assesses whether events or changes in circumstances have occurred that may warrant revision of the estimated useful lives of its long-lived assets or whether the remaining balances of those assets should be evaluated for possible impairment. There were no changes, aside from foreign exchange rate fluctuations, in the carrying value of long-lived assets, during the three months ended December 31, 2016.
Note 6 – Goodwill
Goodwill is subject to an annual impairment test. The Company considers many factors which may indicate the requirement to perform additional, interim impairment tests. These include:
· | A significant adverse long term outlook for any of its industries; |
· | An adverse finding or rejection from a regulatory body involved in new product regulatory approvals; |
· | Failure of an anticipated commercialization of a product or product line; |
· | Unanticipated competition or the introduction of a disruptive technology; |
· | The testing for recoverability under the Impairment or Disposal of Long-Lived Assets Subsections of Subtopic 360-10 of a significant asset group within a reporting unit; |
· | A loss of key personnel; and |
· | An expectation that a reporting unit carrying goodwill, or a significant portion of a reporting unit, will be sold or otherwise disposed of. |
There were no changes, aside from foreign exchange rate fluctuations, in the carrying value of goodwill, during the three months ended December 31, 2016.
Note 7 – Debt
Senior Debt
The Bank Loan Agreement between the Company and Middlesex Savings Bank was amended on December 2, 2016 to permit the Company to invest up to $1.2 million in its Xcede Technologies subsidiary during the period from the quarter ended December 31, 2016 through the quarter ending September 30, 2018.
Subordinated Debt
On December 15, 2016, the Company amended the Note Purchase Agreement with Massachusetts Capital Resource Company to reinstate the interest only payment requirements of the loan and defer principal repayment requirements to November 30, 2017. Such amendment also extended the maturity date from July 31, 2018 to July 31, 2019.
Subsidiary Debt
In November 2016, the Xcede convertible notes along with related accrued interest were converted into 5,394,120 shares of Xcede’s Series A preferred stock. See Note 3 – Xcede Technologies, Inc. Joint Venture.
12 |
Note 8 – Earnings (Loss) Per Common Share
Basic earnings (loss) per common share is computed by dividing the net income or loss attributable to common shares by the weighted average number of common shares outstanding. Diluted earnings per common share adjusts basic earnings per share for the effects of common stock options, common stock warrants, convertible preferred stock and other potential dilutive common shares outstanding during the periods.
For purposes of computing diluted earnings per share for the three months ended December 31, 2016 and 2015, no common stock options were included in the calculation of dilutive shares as all of the 123,147 and 58,212 common stock options outstanding, respectively, had exercise prices above the applicable quarterly average market price per share and their inclusion would be anti-dilutive.
For the three months ended December 31, 2016, 90,000 shares of restricted common stock were excluded from the calculation of dilutive shares, as the effect of their inclusion would be anti-dilutive. For the three months ended December 31, 2015, 27,437 restricted common stock were included in the denominator used to calculate diluted earnings per share.
The computation of the weighted shares outstanding for the three months ended December 31 is as follows:
December 31, 2016 | December 31, 2015 | |||||||
Weighted average shares outstanding | ||||||||
Basic | 16,808,729 | 16,551,197 | ||||||
Effect of dilutive securities | ||||||||
Stock Options | - | - | ||||||
Restricted Stock | - | 27,437 | ||||||
Dilutive Average Shares Outstanding | 16,808,729 | 16,578,634 |
Note 9 - Stock Based Compensation
The fair value of the stock options granted is estimated at the date of grant using the Black-Scholes option pricing model.
The expected volatility was determined with reference to the historical volatility of the Company's stock. The Company uses historical data to estimate option exercise and employee termination within the valuation model. The expected term of options granted represents the period of time that the options granted are expected to be outstanding. The risk-free interest rate for periods within the contractual life of the option is based on the U.S. Treasury rate in effect at the time of grant. The dividend yield is expected to be zero because historically the Company has not paid dividends on common stock.
The Company’s Xcede joint venture adopted an Equity Incentive Plan in 2013 which provides for, among other incentives, the granting of options to purchase shares in Xcede’s common stock to officers, directors, employees and consultants. The options granted generally vest over a three year period. The fair value of the stock options granted is estimated at the date of grant using the Black-Scholes option pricing model using assumptions generally consistent with those used for Company stock options. Because Xcede is not publicly traded, the expected volatility is estimated with reference to the average historical volatility of a group of publicly traded companies that are believed to have similar characteristics to Xcede.
13 |
Stock compensation expense for the three months ended December 31, 2016 and 2015 is as follows:
Three Months Ended | Three Months Ended | |||||||
Stock Compensation Expense | December 31, 2016 | December 31, 2015 | ||||||
Stock Grants | $ | 39,000 | $ | 83,000 | ||||
Restricted Stock Grants | 13,000 | 8,000 | ||||||
Option Grants | 12,000 | 6,000 | ||||||
Employee Stock Purchase Plan | 1,000 | 1,000 | ||||||
Subsidiary Option Grants | 24,000 | 21,000 | ||||||
Total | $ | 89,000 | $ | 119,000 |
At December 31, 2016, there was approximately $140,000 in unrecognized stock compensation cost for Dynasil, which is expected to be recognized over a weighted average period of fourteen months.
Restricted Stock Grants
A summary of restricted stock activity for the three months ended December 31, 2016 is presented below:
Restricted Stock Activity for the Three Months ended December 31, 2016 | Shares | Weighted-Average Grant-Date Fair Value | ||||||
Nonvested at September 30, 2016 | 100,000 | $ | 1.73 | |||||
Granted | - | - | ||||||
Vested | (10,000 | ) | $ | 1.70 | ||||
Cancelled | - | - | ||||||
Nonvested and expected to vest at December 31, 2016 | 90,000 | $ | 1.73 |
Stock Option Grants
During the three months ended December 31, 2016, no Dynasil stock options were granted. A summary of stock option activity for the three months ended December 31, 2016 is presented below:
Options Outstanding | Weighted Average Exercise Price per Share | Weighted Average Remain Contractual Term (in Years) | ||||||||||
Balance at September 30, 2016 | 123,147 | $ | 2.30 | 1.69 | ||||||||
Outstanding and exercisable at September 30, 2016 | 123,147 | $ | 2.30 | 1.69 | ||||||||
Granted | - | - | ||||||||||
Exercised | - | - | ||||||||||
Cancelled | - | - | ||||||||||
Balance at December 31, 2016 | 123,147 | $ | 2.30 | 1.43 | ||||||||
Outstanding and exercisable at December 31, 2016 | 123,147 | $ | 2.30 | 1.43 |
Subsidiary Stock Option Grants
During the three months ended December 31, 2016, 428,000 Xcede stock options were granted at an exercise price of $1.00 per share. Of the stock options granted, 228,000 options were given to satisfy deferred compensation in the amount of $75,000 and vested immediately. The remaining 200,000 stock options granted during the three months ended December 31, 2016 vest over the next three years and expire ten years from the grant date. These options were valued using the Black-Scholes option pricing model and the assumptions for that were as follows:
14 |
Expected term in years | 10 years | |||
Risk-free interest rate | 2.37 | % | ||
Expected volatility | 83.12 | % | ||
Expected dividend yield | 0.00 | % |
A summary of Xcede stock option activity for the three months ended December 31, 2016 is presented below:
Options Outstanding | Weighted Average Exercise Price per Share | Weighted Average Remain Contractual Term (in Years) | ||||||||||
Balance at September 30, 2016 | 613,653 | 1.00 | 8.35 | |||||||||
Outstanding and exercisable at September 30, 2016 | 320,586 | 1.00 | 8.01 | |||||||||
Granted | 428,000 | 1.00 | ||||||||||
Exercised | - | - | ||||||||||
Cancelled | - | - | ||||||||||
Balance at December 31, 2016 | 1,041,653 | 1.00 | 8.84 | |||||||||
Outstanding and exercisable at December 31, 2016 | 629,126 | 1.00 | 8.74 |
At December 31, 2016, the Company’s Xcede joint venture had $163,000 of unrecognized stock compensation expense associated with stock options expected to be recognized over a weighted average period of seventeen months.
Note 10 – Segment, Customer and Geographical Reporting
Segment Financial Information
Dynasil reports three reportable segments: contract research (“Contract Research”), optics (“Optics”) and biomedical (“Biomedical”). Within these segments, there is a segregation of operating segments based upon the organizational structure used to evaluate performance and make decisions on resource allocation, as well as availability and materiality of separate financial results consistent with that structure. The Optics segment aggregates four operating segments – Dynasil Fused Silica, Optometrics, Hilger Crystals, and Evaporated Metal Films – that manufacture commercial products, including optical crystals for sensing in the security and medical imaging markets, as well as optical components, optical coatings and optical materials for scientific instrumentation and other applications. The Contract Research segment is one of the largest small business participants in U.S. government-funded research. The Biomedical segment consists of a single operating segment, Dynasil Biomedical Corporation (“Dynasil Biomedical”), a medical technology incubator which owns rights to certain early stage medical technologies. Dynasil Biomedical holds common and preferred stock in the Xcede joint venture which is developing a tissue sealant technology and currently has no other operations.
15 |
The Company’s segment information for the three months ended December 31, 2016 and 2015 is summarized below:
Results of Operations for the Three Months Ended December 31, | ||||||||||||||||
2016 | ||||||||||||||||
Optics | Contract Research | Biomedical | Total | |||||||||||||
Revenue | $ | 4,405,000 | $ | 4,738,000 | $ | - | $ | 9,143,000 | ||||||||
Gross profit | 1,574,000 | 1,951,000 | - | 3,525,000 | ||||||||||||
GM % | 36 | % | 41 | % | - | 39 | % | |||||||||
SG&A | 1,328,000 | 1,740,000 | 381,000 | 3,449,000 | ||||||||||||
Operating income (loss) | 246,000 | 211,000 | (381,000 | ) | 76,000 | |||||||||||
Depreciation and amortization | 234,000 | 74,000 | 3,000 | 311,000 | ||||||||||||
Capital expenditures | 91,000 | - | 20,000 | 111,000 | ||||||||||||
Intangibles, net | 474,000 | 222,000 | 337,000 | 1,033,000 | ||||||||||||
Goodwill | 883,000 | 4,939,000 | - | 5,822,000 | ||||||||||||
Total assets | $ | 18,785,000 | $ | 8,407,000 | $ | 1,060,000 | $ | 28,252,000 |
Results of Operations for the Three Months Ended December 31, | ||||||||||||||||
2015 | ||||||||||||||||
Optics | Contract Research | Biomedical | Total | |||||||||||||
Revenue | $ | 6,214,000 | $ | 4,990,000 | $ | - | $ | 11,204,000 | ||||||||
Gross profit | 2,110,000 | 1,855,000 | - | 3,965,000 | ||||||||||||
GM % | 34 | % | 37 | % | - | 35 | % | |||||||||
SG&A | 1,751,000 | 1,706,000 | 348,000 | 3,805,000 | ||||||||||||
Gain on sale of assets | 4,000 | - | - | 4,000 | ||||||||||||
Operating income (loss) | 363,000 | 149,000 | (348,000 | ) | 164,000 | |||||||||||
Depreciation and amortization | 228,000 | 80,000 | 17,000 | 325,000 | ||||||||||||
Capital expenditures | 565,000 | 7,000 | 31,000 | 603,000 | ||||||||||||
Intangibles, net | 644,000 | 256,000 | 297,000 | 1,197,000 | ||||||||||||
Goodwill | 1,155,000 | 4,939,000 | - | 6,094,000 | ||||||||||||
Total assets | $ | 16,506,000 | $ | 8,273,000 | $ | 857,000 | $ | 25,636,000 |
Customer Financial Information
For the three months ended December 31, 2016, no customer in the Optics segment represented more than 10% of the total segment revenue. For the three months ended December 31, 2015, one customer in the Optics segment represented more than 10% of the total segment revenue.
For the three months ended December 31, 2016, three customers of the Contract Research segment, all various agencies of the U.S. Government, each represented more than 10% of the total segment revenue. For the three months ended December 31, 2015, five customers of the Contract Research segment, all various agencies of the U.S. Government, each represented more than 10% of the total segment revenue.
16 |
Geographic Financial Information
Revenue by geographic location in total and as a percentage of total revenue, for the three months ended December 31, 2016 and 2015 are as follows:
Three Months Ended | Three Months Ended | |||||||||||||||
December 31, 2016 | December 31, 2015 | |||||||||||||||
Geographic Location | Revenue | % of Total | Revenue | % of Total | ||||||||||||
United States | $ | 7,189,000 | 79 | % | $ | 8,235,000 | 74 | % | ||||||||
Europe | 1,086,000 | 12 | % | 2,041,000 | 18 | % | ||||||||||
Other | 868,000 | 9 | % | 928,000 | 8 | % | ||||||||||
$ | 9,143,000 | 100 | % | $ | 11,204,000 | 100 | % |
Note 11 - Income Taxes
The Company uses the asset and liability approach to account for income taxes. Under this approach, deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes and net operating loss and tax credit carry forwards. The amount of deferred taxes on these temporary differences is determined using the tax rates that are expected to apply to the period when the asset is realized or the liability is settled, as applicable, based on tax rates, and tax laws, in the respective tax jurisdiction then in effect.
Dynasil Corporation of America and its wholly-owned U.S. subsidiaries file a consolidated federal income tax return and various state returns. The Company’s U.K. subsidiary files tax returns in the U.K. Prior to November 18, 2016, the Company’s subsidiary, Xcede was included in the federal and state tax returns filed by Dynasil. As of November 18, 2016, Dynasil’s ownership in Xcede was reduced to approximately 59%. As a result, Xcede will no longer be included in Dynasil’s federal consolidated tax return and will file a separate federal return. Xcede will continue to be included in the Dynasil consolidated state tax filings pursuant to the respective state tax requirements.
In assessing the ability to realize the net deferred tax assets, management considers various factors including taxable income in carryback years, future reversals of existing taxable temporary differences, tax planning strategies and projections of future taxable income, to determine whether it is more likely than not that some portion or all of the net deferred tax assets will not be realized.
As a result of Xcede’s de-consolidation from the Company’s federal tax returns, the Company will no longer be able to offset taxable income with Xcede’s current or cumulative operating losses. Upon review of relevant criteria for the new Dynasil federal consolidated group, it was determined that it is more likely than not that the federal, deferred tax assets of the new Dynasil federal consolidated group will be realized based upon positive earnings history and expected future profits of the group. As a result, the federal deferred tax asset valuation allowance associated with the Dynasil federal consolidated group has been reversed resulting in an income tax benefit in the amount of $2.7 million during the quarter ending December 31, 2016. Going forward, as the company records income, it will be able to utilize the NOLs (net operating losses) within its deferred tax assets. Based upon the Company’s recent losses and uncertainty of future profits, the Company has determined that the uncertainty regarding the realization of the Company’s state and separate Xcede deferred tax assets is sufficient to warrant the continued need for a valuation allowance against these deferred tax assets.
The Company applies the authoritative provisions related to accounting for uncertainty in income taxes. As required by these provisions, the Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more-likely-than-not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being reached upon ultimate settlement with the relevant tax authority. As of December 31, 2016 and September 30, 2016, the Company has no liabilities for uncertain tax positions. Interest and penalty charges, if any, related to uncertain tax positions would be classified as income tax expense in the accompanying consolidated statement of operations. As of December 31, 2016 and September 30, 2016, the Company had no accrued interest or penalties related to uncertain tax positions. The Company currently has no federal or state tax examinations in progress.
The results for the three months ending December 31, 2016 result in an overall effective rate for the quarter of 679% mainly driven by the tax benefit of $2.7 million recorded for the release of the valuation allowance. The effective tax rates excluding the impact of the valuation allowance were (25%) and 34% for the three months ended December 31, 2016 and 2015, respectively. The rates differ from the U.S. federal statutory income tax rate of 34% primarily due to a full valuation allowance against certain U.S. deferred tax assets of the Company.
17 |
The Company files its tax returns as prescribed by the tax laws of the jurisdictions in which it operates. The Company’s tax filings for federal and state jurisdictions for the tax years beginning with 2013 are still subject to examination.
Note 12 – Subsequent Events
The Company has evaluated subsequent events through the date the financial statements were released.
18 |
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following management's discussion and analysis should be read in conjunction with our financial statements and the notes thereto contained herein and in the Dynasil Corporation of America ("Dynasil", the "Company" or "we") Form 10-K for the fiscal year ended September 30, 2016.
General Business Overview
Operations
Consolidated revenue for the first quarter December 31, 2016 was $9.1 million, compared to revenue of $11.2 million for the first quarter of fiscal year 2016. This 18% decrease in revenue was largely attributable to a $1.8 million decrease in the Optics segment, which was largely the result of a one-time safety stock order to a large U.K. customer shipped in the first quarter of fiscal year 2016. The first quarter of fiscal year 2017 represents a more normalized shipping schedule for the U.K. customer. The remaining $0.3 million decrease in revenue was attributable to the Contract Research segment.
Cost of revenue for the first quarter of 2017 was $5.6 million or 61% of revenue, a decrease of 22% compared to $7.2 million or 65% of revenue for the quarter ended December 31, 2015. The $1.6 million decrease was primarily the result of the lower revenue within the current quarter ended December 31, 2016. Cost as a percent of revenue improved by 4% as the Company continues to improve the components of its revenue and cost structures.
Total operating expenses were $3.4 million for the three month period ended December 31, 2016 as compared to $3.8 million for the same period in fiscal year 2016. Expenses within the first quarter of 2017 were curtailed to be more in line with the reduced fiscal year 2017 revenue.
Our Biomedical segment primarily consists of the results of our majority owned joint venture, Xcede Technologies, Inc. (“Xcede”). Xcede incurred $2.1 million in research expenses in fiscal 2016 and $0.4 million in the current quarter as Xcede continues to develop its hemostatic tissue sealant technology. We expect Xcede will incur similar or increasing amounts of expenses in each quarter in fiscal year 2017 as it continues its development activities. In November 2016, the Company entered into an agreement with Xcede pursuant to which it agreed to invest up to $1.2 million of cash into Xcede over the following 18 months. We expect Xcede will continue to need additional external investor funding in order to pursue clinical trials and regulatory approvals of its tissue sealant technology.
Income from operations for the quarter ended December 31, 2016 was $0.1 million compared with income of $0.2 million for the quarter ended December 31, 2015, as a result of the lower revenue in 2017.
The provision for income taxes for the first quarter of 2017 was a benefit of $2.7 million. As a result of Xcede’s de-consolidation, the Company will no longer be able to offset taxable income with Xcede’s net operating loss results or carryforwards. Upon review of relevant criteria for the new Dynasil federal consolidated group, it was determined that it is more likely than not that the federal, deferred tax assets, such as NOLs (net operating losses), of the new Dynasil federal consolidated group will be realized based upon positive earnings history and expected future profits of the group. As a result, the valuation allowance associated with the Dynasil federal consolidated group has been reversed resulting in an income tax benefit in the amount of $2.7 million during the quarter ending December 31, 2016. Based upon the Company’s recent losses and uncertainty of future profits, the Company has determined that the uncertainty regarding the realization of the Company’s state and separate Xcede deferred tax assets is sufficient to warrant the continued need for a full valuation allowance against these deferred tax assets.
Net income was $2.8 million, or $0.17 per share, for the quarter ended December 31, 2016, compared with net income of approximately $0.1 million or $0.01 per share for the same quarter last year as a result of the U.S. income tax credit.
19 |
Results of Operations
Results of Operations for the Three Months Ended December 31, | ||||||||||||||||
2016 | ||||||||||||||||
Optics | Contract Research | Biomedical | Total | |||||||||||||
Revenue | $ | 4,405,000 | $ | 4,738,000 | $ | - | $ | 9,143,000 | ||||||||
Gross profit | 1,574,000 | 1,951,000 | - | 3,525,000 | ||||||||||||
GM % | 36 | % | 41 | % | - | 39 | % | |||||||||
SG&A | 1,328,000 | 1,740,000 | 381,000 | 3,449,000 | ||||||||||||
Operating income (loss) | 246,000 | 211,000 | (381,000 | ) | 76,000 | |||||||||||
Depreciation and amortization | 234,000 | 74,000 | 3,000 | 311,000 | ||||||||||||
Capital expenditures | 91,000 | - | 20,000 | 111,000 | ||||||||||||
Intangibles, net | 474,000 | 222,000 | 337,000 | 1,033,000 | ||||||||||||
Goodwill | 883,000 | 4,939,000 | - | 5,822,000 | ||||||||||||
Total assets | $ | 18,785,000 | $ | 8,407,000 | $ | 1,060,000 | $ | 28,252,000 |
Results of Operations for the Three Months Ended December 31, | ||||||||||||||||
2015 | ||||||||||||||||
Optics | Contract Research | Biomedical | Total | |||||||||||||
Revenue | $ | 6,214,000 | $ | 4,990,000 | $ | - | $ | 11,204,000 | ||||||||
Gross profit | 2,110,000 | 1,855,000 | - | 3,965,000 | ||||||||||||
GM % | 34 | % | 37 | % | - | 35 | % | |||||||||
SG&A | 1,751,000 | 1,706,000 | 348,000 | 3,805,000 | ||||||||||||
Gain on sale of assets | 4,000 | - | - | 4,000 | ||||||||||||
Operating income (loss) | 363,000 | 149,000 | (348,000 | ) | 164,000 | |||||||||||
Depreciation and amortization | 228,000 | 80,000 | 17,000 | 325,000 | ||||||||||||
Capital expenditures | 565,000 | 7,000 | 31,000 | 603,000 | ||||||||||||
Intangibles, net | 644,000 | 256,000 | 297,000 | 1,197,000 | ||||||||||||
Goodwill | 1,155,000 | 4,939,000 | - | 6,094,000 | ||||||||||||
Total assets | $ | 16,506,000 | $ | 8,273,000 | $ | 857,000 | $ | 25,636,000 |
Consolidated revenue for the first quarter of fiscal year 2017, which ended December 31, 2016, was $9.1 million, a decrease of 18%, compared with revenue of $11.2 million for the quarter ended December 31, 2015.
The Optics segment revenue decreased $1.8 million, or 29%, for the three months ended December 31, 2016 compared with the same period in the prior year, primarily as a result of a one-time safety stock sale to a large U.K. customer in the first quarter of fiscal year 2016. The first quarter of fiscal year 2017 represented a more normalized shipping schedule for this customer. The devaluation in British currency also had an impact on revenue.
Contract Research segment revenues decreased approximately $0.3 million, or 5%, compared with the same period in the prior year, primarily as a result of fewer billable hours due to holiday and year end schedules. The lower research revenue was somewhat offset by increased commercial product revenue for items originally developed by the research teams. In the current quarter our commercial revenue included shipments of our CLYC scintillation crystals to Thermo Fisher Scientific for use in their RadEye SPRD-GN spectroscopic personal radiation detectors. The research backlog for the Contracts Research segment has increased slightly to approximately $31 million at December 31, 2016, of which approximately $9.0 million is currently funded and in process, compared to $30 million at September 30, 2016.
20 |
The Biomedical segment has no revenues as it is currently developing a hemostatic and sealant product to control bleeding in surgical applications based on Xcede’s innovative adhesive technology.
Cost of revenue for the first quarter of 2017 was 61%, or $5.6 million, a decrease of 22% compared with the 65%, or $7.2 million, for the quarter ended December 31, 2015. The $1.6 million decrease is primarily a result of lower revenues. As stated previously, cost as a percent of revenue improved by 4% as the Company continues to review and improve the components of its revenue and cost structures in most areas.
Gross profit for the three months ended December 31, 2016 was $3.5 million, or 39% of revenues, compared to $4.0 million, or 35% of revenues, for the three months ended December 31, 2015. Gross profit for the Optics segment increased by 2% to 36% of revenue, or $1.6 million, at December 31, 2016 compared to 34% of revenues for the quarter ended December 31, 2015, as a result of a focus within the segment to improve yields and pricing on certain products. Gross profit increased $0.1 million to 41% in the Contract Research segment compared to 37%, or $1.9 million, in the first quarter of 2016, as a result of the mix in business with an increase in the commercial product revenue portion of the contract research business.
The Biomedical segment, through Xcede, is developing a hemostatic tissue sealant technology which has not been approved for commercial use and consequently has no gross profit.
Total operating expenses decreased to $3.4 million for the three months ended December 31, 2016 from $3.8 million for the same quarter in fiscal year 2016. Operating expenses for the Optics segment decreased $0.4 million due to all business units controlling spending within the quarter. Contract Research segment expenses remained close to the same level of spending in the first quarter of fiscal year 2017 as in the same period last year. Biomedical segment expenses increased slightly in the three months ended December 31, 2016, compared to the three months ended December 31, 2015.
As a result of the items discussed above, income from operations for the three months ended December 31, 2016 was $0.1 million compared to income from operations of $0.2 million for the same period in fiscal year 2016.
Net interest expense was approximately $0.1 million for the three months ended December 31, 2016 and 2015.
The provision for income taxes for the first quarter of 2017 was a benefit of $2.7 million. As a result of Xcede’s de-consolidation for Federal income tax reporting purposes, the Company will no longer be able to offset taxable income with Xcede’s net operating loss results or carryforwards. Upon review of relevant criteria for the new Dynasil federal consolidated group, it was determined that it is more likely than not that the federal, deferred tax assets (NOLs), such as net operating losses, of the new Dynasil federal consolidated group will be realized based upon positive earnings history and expected future profits of the group. As a result, the valuation allowance associated with the Dynasil federal consolidated group has been reversed resulting in an income tax benefit in the amount of $2.7 million during the quarter ending December 31, 2016. Based upon the Company’s recent losses and uncertainty of future profits, the Company has determined that the uncertainty regarding the realization of the Company’s state and separate Xcede deferred tax assets is sufficient to warrant the continued need for a full valuation allowance against these deferred tax assets.
Net income for the three months ended December 31, 2016 was $2.8 million, or $0.17 in basic earnings per share, compared with income of approximately $0.1 million, or $0.01 in basic earnings per share for the quarter ended December 31, 2015.
Liquidity and Capital Resources
Liquidity Overview and Outlook
Net cash as of December 31, 2016 was $1.6 million, or approximately $1.0 million less than the net cash of $2.6 million at September 30, 2016.
As of December 31, 2016, the Company was in compliance with the terms of all its outstanding indebtedness which consisted of $1.7 million of senior debt borrowed under the $2.0 million fixed rate, five-year term note that was established in February 2016 with Middlesex Savings Bank and $0.8 million of subordinated debt owed to the Massachusetts Capital Resources Company.The Company has $4.0 million of additional availability under its Middlesex Savings Bank line of credit based on its collateral calculations as of December 31, 2016. Management believes that the cash and availability under the line of credit discussed above are adequate to meet the Company’s current liquidity requirements for the next twelve months.
21 |
On December 15, 2016, the Company amended the Note Purchase Agreement with Massachusetts Capital Resource Company to reinstate the interest only payment requirements of the loan and defer principal repayment requirements to November 30, 2017. Such amendment also extended the maturity date from July 31, 2018 to July 31, 2019.
During the first quarter ended December 31, 2016, the Company’s Xcede subsidiary converted all of its approximately $5.5 million of convertible notes and accrued interest into 5,394,120 shares of Xcede Series A preferred stock (as more fully described in Note 3, “Xcede Technologies, Inc. Joint Venture”).
As of December 31, 2016, Xcede had $0.5 million of outstanding indebtedness, which consisted of a promissory note issued to Cook Biotech Inc. (“Cook”) in November 2016 and due on December 31, 2025. Xcede has agreed to use the proceeds from the note to fund its planned first in human trial for its hemostatic tissue sealant product. Also in November 2016, Dynasil agreed to invest $1.2 million in Xcede over the next two fiscal years to fund Xcede’s non-clinical operations. With the committed resources from the Company and Cook, Xcede’s management believes it has sufficient funding to complete its planned first in human trial, but it is continuing to seek various financing alternatives to fund further development activities and its pursuit of regulatory approval.
Cash From Operating Activities
In total, including the changes in accounts receivable, inventories, pre-paid expenses, accounts payable and accrued expenses, operating activities used cash of $0.6 million for the three months ended December 31, 2016. Approximately $0.3 million of the cash was used for inventory increases to ensure the proper supply of raw materials is available, the remaining $0.3 million was used due to the decrease in the year end accrued expenses and accounts payable.
Cash From Investing and Financing Activities
The Company used cash of approximately $0.1 million for the purchase of property, plant, equipment and patents for the three months ended December 31, 2016.
Total outstanding bank debt as of December 31, 2016 decreased approximately $0.2 million to $2.6 million from $2.8 million at September 30, 2016. Net cash used from financing activities during the three months ended December 31, 2016 was approximately $0.2 million for the three months ended December 31, 2016 as a result of principal payments to both Middlesex Savings Bank and the Massachusetts Capital Resources Corporation.
Critical Accounting Policies and Estimates
There have been no material changes in our critical accounting policies or critical accounting estimates since September 30, 2016. For further discussion of our accounting policies see the “Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements in our Annual Report on Form 10-K for the fiscal year ended September 30, 2016 as well as the notes to the financial statements contained in this Quarterly Report on Form 10-Q.
The accounting policies that reflect our more significant estimates, judgments and assumptions and which we believe are the most critical to aid in fully understanding and evaluating our reported financial results include the following:
Revenue Recognition
Revenue from sales of products is recognized at the time title and the risks and rewards of ownership pass. Revenue from research and development activities is derived generally from the following types of contracts: reimbursement of costs plus fees, fixed price or time and material type contracts. Revenue is recognized when the products are shipped per customers’ instructions, the contract has been executed, the contract or sales price is fixed or determinable, delivery of services or products has occurred and the Company’s ability to collect the contract price is considered reasonably assured.
22 |
Government funded services revenues from cost plus contracts are recognized as costs are incurred on the basis of direct costs plus allowable indirect costs and an allocable portion of the contracts’ fixed fees. Revenue from fixed-type contracts is recognized under the percentage of completion method with estimated costs and profits included in contract revenue as work is performed. Revenues from time and materials contracts are recognized as costs are incurred at amounts generally commensurate with billing amounts. Recognition of losses on projects is taken as soon as the loss is reasonably determinable.
The majority of the Company’s contract research revenue is derived from the United States government and government related contracts. Such contracts have certain risks which include dependence on future appropriations and administrative allotment of funds and changes in government policies. Costs incurred under United States government contracts are subject to audit. The Company believes that the results of such audits will not have a material adverse effect on its financial position or its results of operations.
Goodwill
Goodwill is subject to an annual impairment test. We consider many factors which may indicate the requirement to perform additional, interim impairment tests. These include:
· | A significant adverse long term outlook for any of our industries; |
· | An adverse finding or rejection from a regulatory body involved in new product regulatory approvals; |
· | Failure of an anticipated commercialization product line; |
· | Unanticipated competition or a disruptive technology introduction; |
· | The testing for recoverability under the Impairment or Disposal of Long-Lived Assets Subsections of Subtopic 360-10 of a significant asset group within a reporting unit; |
· | A loss of key personnel; and |
· | An expectation that a reporting unit carrying goodwill, or a significant portion of a reporting unit, will be sold or otherwise disposed of. |
Goodwill is tested by reviewing the carrying value compared to the fair value at the reporting unit level. Fair value for the reporting unit is derived using the income approach. Under the income approach, fair value is calculated based on the present value of estimated future cash flows. Assumptions by management are necessary to evaluate the impact of operating and economic changes and to estimate future cash flows. Management’s evaluation includes assumptions on future growth rates and cost of capital that are consistent with internal projections and operating plans.
The Company generally performs its annual impairment testing of goodwill during the fourth quarter of its fiscal year, or more frequently if events or changes in circumstances indicate that the assets might be impaired. The Company tests impairment at the reporting unit level using the two-step process. The Company’s primary reporting units tested for impairment are Radiation Monitoring Devices, which comprises our Contract Research segment, and Hilger Crystals, a component of our Optics segment.
Intangible Assets
The Company’s intangible assets consist of acquired customer relationships and trade names of Hilger Crystals, Ltd., acquired know-how of Radiation Monitoring Devices, Inc. and purchased and patented biomedical technologies within the Biomedical segment. The Company amortizes its intangible assets with definitive lives over their useful lives, which range from 5 to 20 years, based on the time period the Company expects to receive the economic benefit from these assets. No impairment charge was recorded during the three month period ended December 31, 2016 or 2015.
The Company continually assesses whether events or changes in circumstances have occurred that may warrant revision of the estimated useful lives of its intangible and indefinite-lived assets or whether the remaining balances of those assets should be evaluated for possible impairment. There were no changes, aside from foreign exchange rate fluctuations, in the carrying value of intangible and indefinite-lived assets, during the three months ended December 31, 2016.
Impairment of Long-Lived Assets
The Company’s long-lived assets include property, plant and equipment and intangible assets subject to amortization. The Company evaluates long-lived and non-amortizable assets for recoverability whenever events or changes in circumstances indicate that an asset may have been impaired. In evaluating an asset for recoverability, the Company estimates the future cash flow expected to result from the use of the asset and eventual disposition. If the expected future undiscounted cash flow is less than the carrying amount of the asset, an impairment loss, equal to the excess of the carrying amount over the fair value of the asset, is recognized.
The Company continually assesses whether events or changes in circumstances have occurred that may warrant revision of the estimated useful lives of its long-lived assets or whether the remaining balances of those assets should be evaluated for possible impairment. There were no changes, aside from foreign exchange rate fluctuations, in the carrying value of long-lived assets, during the three months ended December 31, 2016.
23 |
Allowance for Doubtful Accounts Receivable
The Company performs ongoing credit evaluations of our customers and adjusts credit limits based upon payment history and the customer's current credit worthiness, as determined by our review of their current credit information. We continuously monitor collections and payments from our customers and maintain a provision for estimated credit losses based upon our historical experience and any specific customer collection issues that we have identified. While such credit losses have historically been minimal, within our expectations and the provisions established, we cannot guarantee that we will continue to experience the same credit loss rates that we have in the past. A significant change in the liquidity or financial position of any of our significant customers could have a material adverse effect on the collectability of our accounts receivable and our future operating results.
Stock-Based Compensation
The Company accounts for stock-based compensation using fair value. Compensation costs are recognized for stock-based compensation granted to employees and directors. Options and restricted stock awards are recorded as an expense over the requisite service period based on the grant date estimated fair value of the grant, which in the case of options is determined using the Black-Scholes option pricing model.
Income Taxes
As part of the process of preparing our consolidated financial statements, we are required to estimate our income tax provision (benefit) in each of the jurisdictions in which we operate. This process involves estimating our current income tax provision (benefit) together with assessing temporary differences resulting from differing treatment of items for tax and accounting purposes. These differences result in deferred tax assets and liabilities, which are included within our consolidated balance sheets. We regularly evaluate our ability to recover the reported amount of our deferred income taxes considering several factors, including our estimate of the likelihood of the Company generating sufficient taxable income in future years during the period over which temporary differences reverse.
Recent Accounting Pronouncements
See Note 2, "Recent Accounting Pronouncements" in the Notes to Consolidated Financial Statements for a full description of recent accounting pronouncements, including the respective dates of adoption or expected adoption and effects on our consolidated financial position, results of operations and cash flows.
Forward-Looking Statements
The statements contained in this Quarterly Report on Form 10-Q which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements regarding future events and our future results are based on current expectations, estimates, forecasts, and projections and the beliefs and assumptions of our management, including, without limitation, our expectations regarding results of operations, our compliance with the financial covenants under our loan agreements with Middlesex Savings Bank and Massachusetts Capital Resource Company, our expectations regarding results of operations, the commercialization of our technology, including the Xcede patch and our dual mode detectors, the success of efforts to fund Xcede, results of our pre-clinical and planned clinical trials, regulatory approvals, our development of new technologies including at Dynasil Biomedical, the adequacy of our current financing sources to fund our current operations, our growth initiatives, our capital expenditures and the strength of our intellectual property portfolio. These forward-looking statements may be identified by the use of words such as “plans”, “intends,” “may,” “could,” “expect,” “estimate,” “anticipate,” “continue” or similar terms, though not all forward-looking statements contain such words. The actual results of the future events described in such forward-looking statements could differ materially from those stated in such forward-looking statements due to a number of important factors. These factors that could cause actual results to differ from those anticipated or predicted include, without limitation, our ability to develop and commercialize our products, including obtaining regulatory approvals, the size and growth of the potential markets for our products and our ability to serve those markets, the rate and degree of market acceptance of any of our products, general economic conditions, costs and availability of raw materials and management information systems, our ability to obtain and maintain intellectual property protection for our products, Xcede’s ability to produce preclinical data sufficient to enable it to initiate clinical studies of its resorbable hemostatic patch, clinical results of Xcede’s programs which may not support further development, competition, the loss of key management and technical personnel, our ability to obtain timely payment of our invoices to governmental customers, litigation, the effect of governmental regulatory developments, the availability of financing sources, our ability to comply with our debt obligations, our ability to deleverage our balance sheet, our ability to identify and execute on acquisition opportunities and integrate such acquisitions into our business, and seasonality, as well as the uncertainties set forth in the Company’s Annual Report on Form 10-K, filed on December 21, 2016, including the risk factors contained in Item 1A, and from time to time in the Company's other filings with the Securities and Exchange Commission. The Company disclaims any intention or obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
24 |
ITEM 4 Controls and Procedures
Evaluation of Disclosure Controls and Procedures.
Our management, with the participation and supervision of our Chief Executive Officer and Chief Financial Officer, is responsible for our disclosure controls and procedures pursuant to Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified under the Securities and Exchange Commission's rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to our principal executive officer and our principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Our management, including the Chief Executive Officer and the Chief Financial Officer, carried out an evaluation of the effectiveness of our disclosure controls and procedures as of December 31, 2016. Based on this evaluation, our management concluded that as of December 31, 2016, these disclosure controls and procedures were effective at the reasonable assurance level.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the factors discussed in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended September 30, 2016, which could materially affect our business, financial condition or future results. The risks described in this Quarterly Report on Form 10-Q and in our Annual Report on Form 10-K are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.
10.01* Second Amendment to Loan and Security Agreement between the Company and Middlesex Savings Bank, dated December 2, 2016.
10.02* Amendment to Note Purchase Agreement between the Company and Massachusetts Capital Resource Company, dated December 31, 2016.
31.1(a)* Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.1(b)* Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
25 |
32.1* Section 1350 Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished but not filed for purposes of the Securities Exchange Act of 1934).
99.1* Press release, dated February 13, 2017 issued by Dynasil Corporation of America announcing its financial results for the quarter ended December 31, 2016.
101* The following materials from Dynasil Corporation of America’s Quarterly Report on Form 10-Q for the quarter ended December 31, 2016, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of December 31, 2016 and September 30, 2016, (ii) Consolidated Statements of Operations for the three months ended December 31, 2016 and 2015, (iii) Consolidated Statements of Changes in Stockholders’ Equity for the three months ended December 31, 2016; (iv) Consolidated Statements of Cash Flows for the three months ended December 31, 2016 and 2015, and (v) Notes to Consolidated Financial Statements.
* Filed herewith
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.
DYNASIL CORPORATION OF AMERICA
BY: | /s/ Peter Sulick | DATED: | February 13, 2017 | ||
Peter Sulick, | |||||
Chief Executive Officer and President |
/s/ Robert J. Bowdring | DATED: | February 13, 2017 | |||
Robert J. Bowdring, | |||||
Chief Financial Officer |
26 |