ITEM
1. FINANCIAL STATEMENTS
NOVUS
ROBOTICS INC.
CONSOLIDATED
FINANCIAL STATEMENTS
NOVUS
ROBOTICS INC.
Consolidated
Balance Sheets
|
|
June
30, 2018
|
|
|
December
31, 2017
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
1,458,562
|
|
|
$
|
1,705,806
|
|
Amounts
receivable, net
|
|
|
641,358
|
|
|
|
382,187
|
|
Inventory
|
|
|
124,271
|
|
|
|
691,737
|
|
Sales
tax recoverable
|
|
|
41,097
|
|
|
|
42,089
|
|
Security
deposits
|
|
|
9,996
|
|
|
|
10,518
|
|
Prepaid
expense
|
|
|
31,737
|
|
|
|
10,901
|
|
Total
current assets
|
|
|
2,307,021
|
|
|
|
2,843,238
|
|
|
|
|
|
|
|
|
|
|
Fixed
assets
|
|
|
|
|
|
|
|
|
Fixed
assets, net of deprecation
|
|
|
111,297
|
|
|
|
131,561
|
|
Total
assets
|
|
$
|
2,418,318
|
|
|
$
|
2,974,799
|
|
|
|
|
|
|
|
|
|
|
LIABILIITIES
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued expenses
|
|
$
|
189,703
|
|
|
$
|
349,309
|
|
Customer
deposits
|
|
|
180,886
|
|
|
|
828,184
|
|
Warranty
provision
|
|
|
41,069
|
|
|
|
18,529
|
|
Income
taxes payable
|
|
|
372,691
|
|
|
|
372,691
|
|
Obligation
under capital lease
|
|
|
12,066
|
|
|
|
14,718
|
|
Total
current liabilities
|
|
|
796,415
|
|
|
|
1,583,431
|
|
|
|
|
|
|
|
|
|
|
Deferred
income taxes
|
|
|
27,408
|
|
|
|
27,408
|
|
Total
liabilities
|
|
|
823,823
|
|
|
|
1,610,839
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS
AND CONTINGENCIES - Note 6
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’
EQUITY
|
|
|
|
|
|
|
|
|
Preferred
Stock
|
|
|
|
|
|
|
|
|
50,000,000
shares authorized with a par value of $0.001;
|
|
|
|
|
|
|
|
|
Series
A - 100 designated, none outstanding
|
|
|
-
|
|
|
|
-
|
|
Series
B - 49,999,900 designated, 1,000,000 issued and outstanding (December 31, 2017 - 1,000,000)
|
|
|
1,000
|
|
|
|
1,000
|
|
Common
Stock 500,000,000 shares authorized with a par value of $0.001, 54,296,641 issued and outstanding (December 31, 2017- 54,296,641
common shares)
|
|
|
54,296
|
|
|
|
54,296
|
|
Additional
paid in capital
|
|
|
58,354
|
|
|
|
58,354
|
|
Accumulated
other comprehensive loss
|
|
|
(483,931
|
)
|
|
|
(385,308
|
)
|
Retained
earnings
|
|
|
1,964,776
|
|
|
|
1,635,618
|
|
Total
stockholders’ equity
|
|
|
1,594,495
|
|
|
|
1,363,960
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders’ equity
|
|
$
|
2,418,318
|
|
|
$
|
2,974,799
|
|
The
accompanying notes are an integral part of these consolidated financial statements
NOVUS
ROBOTICS INC.
Consolidated
Statements of Earnings and Comprehensive Income
(Unaudited)
|
|
For the Three Months Ended
June 30,
|
|
For the Six Months Ended
June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
1,799,908
|
|
|
$
|
1,022,570
|
|
|
$
|
2,321,207
|
|
|
$
|
3,110,862
|
|
Cost of sales
|
|
|
1,332,109
|
|
|
|
612,766
|
|
|
|
1,573,501
|
|
|
|
1,712,964
|
|
Gross Profit
|
|
|
467,799
|
|
|
|
409,804
|
|
|
|
747,706
|
|
|
|
1,397,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation
|
|
|
145,728
|
|
|
|
152,510
|
|
|
|
202,683
|
|
|
|
348,695
|
|
Occupancy costs
|
|
|
17,244
|
|
|
|
16,681
|
|
|
|
35,843
|
|
|
|
35,348
|
|
Travel
|
|
|
33,629
|
|
|
|
12,113
|
|
|
|
47,909
|
|
|
|
50,261
|
|
Professional fees
|
|
|
86,706
|
|
|
|
37,113
|
|
|
|
137,059
|
|
|
|
55,066
|
|
Communication
|
|
|
2,527
|
|
|
|
2,084
|
|
|
|
4,749
|
|
|
|
4,319
|
|
Office and general
|
|
|
45,058
|
|
|
|
19,524
|
|
|
|
64,811
|
|
|
|
37,186
|
|
Total operating expenses
|
|
|
330,892
|
|
|
|
240,026
|
|
|
|
493,054
|
|
|
|
530,876
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before other income (expense) and income taxes
|
|
|
136,907
|
|
|
|
169,778
|
|
|
|
254,652
|
|
|
|
867,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange gain (loss)
|
|
|
53,203
|
|
|
|
5,165
|
|
|
|
74,506
|
|
|
|
(2,888
|
)
|
Recovery of scientific research and development expenditures
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
59,833
|
|
Total other income (expense)
|
|
|
53,203
|
|
|
|
5,165
|
|
|
|
74,506
|
|
|
|
56,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before income taxes
|
|
|
190,111
|
|
|
|
174,943
|
|
|
|
329,158
|
|
|
|
923,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
|
|
(28,266
|
)
|
|
|
-
|
|
|
|
(226,890
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
190,111
|
|
|
|
146,678
|
|
|
|
329,158
|
|
|
|
697,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange adjustment
|
|
|
(83,075
|
)
|
|
|
(10,168
|
)
|
|
|
(98,623
|
)
|
|
|
4,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income (loss)
|
|
$
|
107,036
|
|
|
$
|
136,510
|
|
|
$
|
230,535
|
|
|
$
|
701,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per share
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.01
|
|
|
$
|
0.02
|
|
Diluted income per share
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.01
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding - basic
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
Weighted average number of shares outstanding - diluted
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
The
accompanying notes are an integral part of these consolidated financial statements
NOVUS
ROBOTICS INC.
Consolidated
Statements of Cash Flows
(Unaudited)
For The Six Months Ended June 30,
|
|
2018
|
|
2017
|
|
|
|
|
|
Cash flow from operating activities
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
329,158
|
|
|
$
|
697,077
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
14,205
|
|
|
|
13,357
|
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
Decrease (increase) in accounts receivable
|
|
|
(259,171
|
)
|
|
|
(218,831
|
)
|
Decrease (increase) in inventory
|
|
|
567,466
|
|
|
|
1,197,680
|
|
Decrease (increase) in prepaid expenses
|
|
|
(20,836
|
)
|
|
|
(3,109
|
)
|
Decrease (increase) in security deposits
|
|
|
521
|
|
|
|
(340
|
)
|
Increase (decrease) in accounts payable and accrued expense
|
|
|
(159,606
|
)
|
|
|
(139,402
|
)
|
Increase (decrease) in customer deposits
|
|
|
(647,298
|
)
|
|
|
(1,328,946
|
)
|
Increase (decrease) in warranty payable
|
|
|
22,540
|
|
|
|
|
|
Increase (decrease) in taxes recoverable/payable
|
|
|
992
|
|
|
|
293,856
|
|
Net cash provided by operating activities
|
|
|
(152,028
|
)
|
|
|
516,281
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from investing activity
|
|
|
|
|
|
|
|
|
Purchase of fixed assets
|
|
|
|
|
|
|
0
|
|
Net cash used in investing activity
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
Cash Flow from Financing activities
|
|
|
|
|
|
|
|
|
Obligation under capital lease, net of repayments
|
|
|
(2,652
|
)
|
|
|
(3,282
|
)
|
Repayment of notes payable
|
|
|
-
|
|
|
|
(100,000
|
)
|
Net cash provided by (used in) financing activities
|
|
|
(2,652
|
)
|
|
|
(103,282
|
)
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate on changes in cash
|
|
|
(92,565
|
)
|
|
|
(12,669
|
)
|
|
|
|
|
|
|
|
|
|
Increase in cash
|
|
|
(247,245
|
)
|
|
|
400,330
|
|
|
|
|
|
|
|
|
|
|
Cash, beginning of year
|
|
|
1,705,806
|
|
|
|
479,380
|
|
|
|
|
|
|
|
|
|
|
Cash, end of year
|
|
$
|
1,458,562
|
|
|
$
|
879,710
|
|
The
accompanying notes are an integral part of these consolidated financial statements
NOVUS
ROBOTICS INC.
Notes
to Consolidated Financial Statements
June
30, 2018
(Unaudited)
|
1.
|
Basis
of Presentation and Continuance
|
Novus
Robotics Inc. (“Novus” or “the Company”), formerly known as Ecoland International Inc. (“Ecoland”),
a Nevada corporation, was incorporated on June 24, 2005 under the name Guano Distributors, Inc. for the purpose of selling Dry-Bar
Cave bat guano. On June 28, 2006, the articles of incorporation were amended to change its name to Ecoland. On March 13, 2012,
the articles of incorporation were amended to change the Company’s name to Novus. The Company carries on business in one
segment being the engineering, design and the manufacturing of automated tube processing solutions for the automotive industry.
|
2.
|
Significant
Accounting Policies
|
Basis
of Presentation
These
interim consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted
in the United States and are expressed in US dollars. The functional currency of Novus is the Canadian Dollar.
The
interim consolidated financial information furnished herein reflects all adjustments, which, in the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for a fair statement of results in accordance with
General Accepted Accounting Principles in the United States (“U.S. GAAP”), have been included and properly prepared
within reasonable limits of materiality and within the framework of the significant accounting policies summarized below.
Principles
of Consolidation
The
interim consolidated financial statements include the accounts and operations of Novus and its wholly owned subsidiaries D&R
Technologies Inc and D&R Toolings Inc. All inter-company accounts and transactions have been eliminated on consolidation.
Use
of Estimates
The
preparation of interim consolidated financial statements in conformity with U.S. GAAP 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 consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.
Financial statement items subject to significant judgment include expense accruals, as well as income taxes and loss contingencies.
Actual results could differ from those estimates.
The
areas which require management to make significant judgments, estimates and assumptions in determining carrying values include,
but are not limited to:
NOVUS
ROBOTICS INC.
Notes
to Consolidated Financial Statements
June
30, 2018
(Unaudited)
|
2.
|
SIGNIFICANT
ACCOUNTING POLICIES - continued
|
Assets’
carrying values and impairment charges
Assets,
including property and equipment and inventory, are reviewed for impairment whenever events or changes in circumstances indicate
that their carrying amount exceeds their recoverable amounts. In the determination of carrying values and impairment charges,
management looks at the higher of recoverable amount or fair value less costs to sell in the case of assets and at objective evidence,
significant or prolonged decline of fair value on financial assets indicating impairment. These determinations and their individual
assumptions require that management make a decision based on the best available information at each reporting period.
Income
taxes and recoverability of potential deferred tax assets
In
assessing the probability of realizing income tax assets recognized, management makes estimates related to expectations of future
taxable income, applicable tax planning opportunities, expected timing of reversals of existing temporary differences and the
likelihood that tax positions taken will be sustained upon examination by applicable tax authorities. In making its assessments,
management gives additional weight to positive and negative evidence that can be objectively verified. Estimates of future taxable
income are based on forecasted cash flows from operations and the application of existing tax laws in each jurisdiction. The Company
considers whether relevant tax planning opportunities are within the Company’s control, are feasible, and are within management’s
ability to implement. Examination by applicable tax authorities is supported based on individual facts and circumstances of the
relevant tax position examined in light of all available evidence. Where applicable tax laws and regulations are either unclear
or subject to ongoing varying interpretations, it is reasonably possible that changes in these estimates can occur that materially
affect the amounts of income tax assets recognized. Also, future changes in tax laws could limit the Company from realizing the
tax benefits from the deferred tax assets. The Company reassesses unrecognized income tax assets at each reporting period.
Warranty
Provision
In
assessing the warranty provision, management makes estimates related to expectations of future repair cost needed to service new
seat frame sales under its two year warranty terms. These determinations and their individual assumptions require that management
make a decision based on the best available information at each reporting period
Long-lived
Assets
In
accordance with the Financial Accounting Standards Board (“FASB”) ASC No. 360, “Property, Plant and Equipment”
the carrying value of intangible assets and other long-lived assets is reviewed on a regular basis for the existence of facts
or circumstances that may suggest impairment. The Company recognizes impairment when the sum of the expected undiscounted future
cash flows is less than the carrying amount of the asset. Impairment losses, if any, are measured as the excess of the carrying
amount of the asset over its estimated fair value.
NOVUS
ROBOTICS INC.
Notes
to Consolidated Financial Statements
June
30, 2018
(Unaudited)
|
2.
|
SIGNIFICANT
ACCOUNTING POLICIES - continued
|
Regulatory
Matters
The
Company is subject to a variety of federal, provincial and state regulations governing land use, health, safety and environmental
matters. The Company’s management believes it has been in substantial compliance with all such regulations.
Cash
and Cash Equivalents
The
Company considers all highly liquid instruments with maturities of three months or less at the time of issuance to be cash equivalents.
At June 30, 2018, the Company had no cash equivalents. The Company maintains its cash in bank deposit accounts which may exceed
federally insured limits. As of June 30, 2018, the Company’s accounts are insured for $100,000 CDN by Canadian Deposit Insurance
Corporation for Canadian bank deposits
and are insured for $250,000 by FDIC for US bank
deposits
.
Factoring
Agreement and Accounts Receivable
The
Company has a financing agreement that included a non-recourse factoring arrangement that provides nonrecourse factoring on the
Company’s receivable from its primary customer Johnson Controls, Inc. to assist in its operational cash flow requirements.
The factor is based on credit approved orders, assumes the accounts receivable risk of the Company’s customer in the event
of insolvency or non-payment. The Company assumes the risk on accounts receivable not factored to which is shown as accounts receivable
on the accompanying balance sheets. As of June 30,2018, the Company had $20,170 and had $23,243 at December 31, 2017 of factored
receivables. Finance charges associated with the sale of factored receivable for the period ended June 30, 2018 and June 30, 2017
were $2,411 and $6,068 and are included in office and general expense.
Allowance
for Doubtful Accounts
The
Company extends credit to customers in the normal course of business. The allowance for doubtful accounts represents the Company’s
best estimate of the amount of probable credit losses in the Company’s existing accounts receivable. The Company determines
the allowance based on specific customer information, historical write-off experience and current industry and economic data.
Account balances are charged off against the allowance when the Company believes it is probable the receivable will not be recovered.
Management believes that there are no concentrations of credit risk for which an allowance has not been established. Although
management believes that the allowance is adequate, it is possible that the estimated amount of cash collections with respect
to accounts receivable could change. As of June 30, 2018, the Company has not deemed any accounts uncollectible.
NOVUS
ROBOTICS INC.
Notes
to Consolidated Financial Statements
June
30, 2018
(Unaudited)
2.
SIGNIFICANT ACCOUNTING POLICIES - continued
Inventory
Inventory
is stated at the lower of cost or market using the first-in, first-out (“FIFO”) method. Cost of work in progress
and finished goods includes raw materials, direct labor and indirect manufacturing costs. The Company’s inventory
balance at June 30, 2018 was comprised of work-in-progress. This policy requires D&R to make estimates
regarding the market value of our inventory, including an assessment of excess or obsolete inventory. The Company determines
excess and obsolete inventory based on an estimate of the future demand and estimated selling prices for its
products.
Fixed
Assets
Fixed
assets are stated at cost. Depreciation is recorded on a straight line basis reflective of the useful lives of the assets. Expenditures
for maintenance and repairs are charged to operations when incurred, while additions and betterments are capitalized. When assets
are retired or disposed, the asset’s original cost and related accumulated depreciation are eliminated from accounts and
any gain or loss is reflected in income.
|
Estimated
|
|
Useful
Life
|
|
|
Office
equipment
|
5
years
|
Computer
equipment
|
5
years
|
Delivery
trucks
|
5
years
|
Shop
and Machinery equipment
|
5
to 10 years
|
Foreign
Currency Translation
Gains
and losses arising upon settlement of foreign currency denominated transactions or balances are included in the determination
of income. The Company’s functional currency is the Canadian dollar. Transactions in foreign currency are translated into
Canadian dollars then translated into U.S. dollars for reporting in accordance with the ASC 830-30 as follows:
●
For assets and liabilities, the exchange rate at the balance sheet date shall be used.
●
For revenues, expenses, gains, and losses, the exchange rate at the dates on which those elements are recognized shall be used.
Translation
adjustments are included in accumulated other comprehensive income (loss), a separate component of shareholders’ equity.
Financial
Instruments
The
carrying values of the Company’s financial instruments, which comprise cash, accounts receivable, accounts payable, payroll
liabilities, loan payable, taxes payable and due to officers/shareholders, approximate their fair values due to the immediate
or short-term maturity of these instruments. Currently, the Company does not use derivative instruments to reduce its exposure
to foreign currency risk.
NOVUS
ROBOTICS INC.
Notes
to Consolidated Financial Statements
June
30, 2018
(Unaudited)
2.
SIGNIFICANT ACCOUNTING POLICIES - continued
Fair
Value Measurements
The
authoritative guidance for fair values establishes a three tier fair value hierarchy, which prioritizes the inputs used in measuring
fair value. Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than
quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs
in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
Income
T
axes
Potential
benefits of income tax losses are not recognized in the accounts until realization is more likely than not. The Company has adopted
ASC 740, “Accounting for Income Taxes,” as of its inception. Pursuant to ASC 740, the Company is required to compute
tax asset benefits for net operating losses carried forward. The potential benefits of net operating losses have not been recognized
in these financial statements because the Company cannot be assured it is more likely than not it will be able to utilize the
net operating losses carried forward in future years.
Recorded
in other (income) and expenses are monies recovered relating to non-refundable, federal government Scientific Research & Experimental
Development (“SR&ED”) tax credits. Due to the uncertain nature of these expenditures, the Company does not record
any amount until such time as the deduction is approved by Canadian provincial and federal governments.
Advertising
Costs
Advertising
costs are expensed as incurred. No advertising costs have been incurred by the Company to date.
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC 606,“Revenue from Contracts with Customers” (“ASC 606”).
In accordance with ASC 606, Novus applies the following methodology to recognize revenue:
|
i.
|
Identify
the contract with a customer.
|
|
ii.
|
Identify
the performance obligations in the contract.
|
|
iii.
|
Determine
the transaction price.
|
|
iv.
|
Allocate
the transaction price to the performance obligations in the contract.
|
|
v.
|
Recognize
revenue when (or as) the entity satisfies a performance obligation.
|
NOVUS
ROBOTICS INC.
Notes
to Consolidated Financial Statements
June
30, 2018
(Unaudited)
2.
SIGNIFICANT ACCOUNTING POLICIES - continued
Accordingly,
the Company recognizes specific components of revenue as described below:
|
1.
|
Spare
parts – Revenues and cost of sales are recognized at the time of sale.
|
|
2.
|
Service
– Revenues and cost of sales are recognized at the time services are performed and accepted by customer via sign off.
|
|
3.
|
Seat
systems and tooling – progress invoicing to the customer are recorded as deferred revenue. When the projects are installed
and accepted by the customer the final invoice is issued and all deferred revenue is recognized along with the related work
in process costs for the project. Systems generally take 20-28 weeks to design, manufacture, assemble, and then ship to our
various customers. As of June 30, 2018 and December 31, 2017 customer deposits were $180,886 and $828,184 respectively.
|
D&R
provides standard warranties for its product from the date of shipment. Estimated warranty obligations are recorded at the time
of sale and amortized over the two year warranty period. As of June 30, 2018 and December 31, 2017, warranty liability was $41,069
and $18,529.
Earnings
per Common Share
Net
income per share is provided in accordance with ASC 260-10, “Earnings per Share”. We present basic income per share
(“EPS”) and diluted EPS the face of the statement of operations. Basic EPS is computed by dividing reported net income
(loss) applicable to common shareholders by the weighted average number of common shares outstanding during the period. Except
where the result would be anti-diluted to income from continuing operations, diluted earnings per share would be computed assuming
the conversion of the convertible long-term debt and the elimination of the related interest expense, and the exercise of stock
warrants. Income per common share has been computed using the weighted average number of common shares outstanding during the
year.
Comprehensive
Income
The
Company has adopted ASC 220, “Comprehensive Income,” which establishes standards for reporting and the display of
comprehensive income, its components and accumulated balances. Comprehensive income (loss) is defined to include all changes in
equity except those resulting from investments by owners or distributions to owners. Among other disclosures, ASC 220 requires
that all items that are required to be recognized under the current accounting standards as a component of comprehensive income
be reported in a financial statement that is displayed with the same prominence as other financial statements. Comprehensive income
(loss) is displayed in the balance sheet as a component of shareholders’ equity.
Recent
Accounting Pronouncements
The
Company has evaluated recent accounting updates and the potential impact upon adoption from which Novus has discerned that any
new accounting standard updates are not expected to have a significant impact on the Company’s financial statements.
NOVUS
ROBOTICS INC.
Notes
to Consolidated Financial Statements
June
30, 2018
(Unaudited)
3.
FIXED ASSETS
Fixed
assets are comprised of the following:
|
|
June 30, 2018
|
|
|
December 31, 2017
|
|
Office equipment
|
|
$
|
8,814
|
|
|
$
|
9,274
|
|
Computer equipment
|
|
|
288,250
|
|
|
|
303,278
|
|
Delivery trucks
|
|
|
20,833
|
|
|
|
21,919
|
|
Shop and machinery equipment
|
|
|
383,720
|
|
|
|
403,727
|
|
Equipment under capital lease
|
|
|
47,956
|
|
|
|
50,456
|
|
Accumulated depreciation
|
|
|
(638,276
|
)
|
|
|
(657,094
|
)
|
Total fixed assets
|
|
$
|
111,297
|
|
|
$
|
131,561
|
|
Depreciation
expense for the six months ended June 30, 2018 was $14,205 (2017 - $13,357).
4.
OBLIGATION UNDER CAPITAL LEASE
The
Company entered into a lease to purchase equipment in November of 2015. An initial payment of $16,900 was made with the balance
of the lease to be satisfied in 36 equal monthly payments of approximately $820. The interest rate related to the lease obligation
is 14% with a maturity date of November 2018 at which time the option exists to purchase the equipment for $4,600.
5.
COMMON AND PREFERRED STOCK
On
October 26, 2015, the Board of Directors approved a reverse stock split of one for three hundred reverse stock split of the Company’s
total issued and outstanding shares of common stock. The Reverse Stock Split was affected on January 21, 2016 and reduced the
total number of issued and outstanding common shares from 88,650,000 to 296,641. The resultant decrease in the value attributed
to the common stock was transferred to Additional Paid In Capital (“APIC”) in the amount of $88,354. All share and
related stock option information presented in these consolidated financial statements has been retroactively adjusted to the reduced
number of shares resulting from this transaction.
Each
share of Series A Preferred Stock is convertible on a one-for-one basis into common stock, has all of the voting rights that the
holders of the common shares and has the ability to elect three directors.
The
Series B Preferred Stock (‘Series B’) has voting rights whose holders must vote together with the common stock. Each
Series B share has the same number of votes equal to 5,000 common shares and in the event of a stock split, share dividend or
otherwise for the common shares will retain this voting proportion.
6
.
RELATED PARTY TRANSACTION
D&R
Technologies paid consulting fees to a company owned by the President consulting fees in the second quarter in the amount of $42,120
(2017 - $Nil) and for the six months ended of $xx (2017 - $Nil).
7.
LEASES AND OTHER COMMITMENTS
The
Company leases premises totaling 18,000 square feet with monthly lease payments of approximately CDN$8,400 per month. Total minimum
lease payments of CDN$109,200 are required to the lease expiration date on July 31, 2019.
D&R
Technology has entered into purchase agreements to acquire two pre-construction rental properties totaling CDN$740,000. Deposits
in the amount of $23,000 have been paid and included in prepaid expenses. Closings on these properties are scheduled between November
of 2019 and March 2020.
D&R
Technology failed to comply with Section 5 of the Securities Act of 1933 regarding registration of its common shares issued to
shareholders of D Mecatronics in connection with its spin-off of D&R Technology in 2011. In management’s opinion, any
legal liability with this failure to comply has been deemed remote.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
GENERAL
We
were formed in the State of Nevada on June 24, 2005 under the name Guano Distributors, Inc. Prior to our incorporation, on April
15, 2005, David Wallace, our then-chief executive officer, chief financial officer and sole director, formed Guano Distributors
(Pty) Ltd., a South African registered company, for the purpose of selling Dry-Bar Cave bat guano. On May 15, 2005, Mr. Wallace
transferred all of his ownership interest in Guano Distributors (Pty) Ltd. to us. On June 28, 2006, we amended our Articles of
Incorporation to change our name to Ecoland International, Inc.
Please
note that throughout this Quarterly Report, and unless otherwise noted, the words “we,” “our,” “us,”
the “Company,” or “Novus Robotics,” refers to Novus Robotics Inc.
Share
Exchange Agreement
Ecoland
International, Inc., now known as Novus Robotics Inc., D&R Technology Inc., a private corporation (“D&R
Technology”) and, Berardino Paolucci and Drakso Karanovic, the shareholders of D&R Technology Inc. (the
“D&R Shareholders”) entered into that certain share exchange agreement dated January 27, 2012 (the
“Share Exchange Agreement”). Our Board of Directors approved the execution and consummation of the transaction
under the Share Exchange Agreement on February 1, 2012. In accordance with the terms and provisions of the Share Exchange
Agreement, we issued an aggregate of 59,000,000 pre-Reverse Stock Split shares of our restricted common stock to the D&R
Shareholders (which consisted of Messrs. Paolucci and Karanovic and D Mecatronics, which is holding the shares for the
benefit of the remaining shareholders of D&R Technology) in exchange for 100% of the total issued and outstanding shares
of D&R Technology, thus making D&R Technology its wholly-owned subsidiary. Our Board of Directors deemed it in the
best interests of our shareholders to enter into the Share Exchange Agreement pursuant to which it would acquire all the
technology and assets and assume all liabilities of D&R Technology. This resulted in a change in control and our overall
business operations thus bringing potential value to our shareholders. D&R Technology was previously the wholly-owned
subsidiary of D Mecatronics Inc., a Delaware corporation. On approximately November 10, 2011, D Mecatronics spun-off D&R
Technology. D&R Technology subsequently issued shares of its restricted common stock to the shareholders of D
Mecatronics on a pro-rata basis in accordance with their respective equity holdings in D Mecatronics. The equity percentages
regarding the issuance of shares by D&R Technology were 48% to Berardino Paolucci, 24% to Drasko Karanovic and 28% to
various shareholders (which shares were previously held by D Mecatronics on behalf of these shareholders).
Escrow
Agreement.
On
June 4, 2013, our Board of Directors authorized the execution of that certain escrow agreement dated June 4, 2013 (the “Escrow
Agreement”) with Manhattan Transfer Registrar Co., our transfer agent (“Manhattan Transfer”). As disclosed in
previous filings with the Securities and Exchange Commission, on approximately November 10, 2011, D Mecatronics Inc. (“D
Mecatronics”) spun-off our wholly-owned subsidiary, D&R Technology. D&R Technology subsequently issued shares of
its restricted common stock to the shareholders of D Mecatronics on a pro-rata basis in accordance with their respective equity
holdings in D Mecatronics. The equity percentages regarding the issuance of shares by D&R Technology were 48% to Berardino
Paolucci, 24% to Drasko Karanovic and 28% to various shareholders (which shares were being held by D Mecatronics on behalf of
these shareholders). The transfer agent for D Mecatronics at the time of the spin-off was Global Sentry Equity Transfer Inc. (“Global
Sentry”). At the time of the spin-off, management of D Mecatronics had attempted on several occasions to contact Global
Sentry with regards to its shareholder list and records. However, any and all attempts were to no avail. To date, D Mecatronics
has not been able to obtain any of its records, including a shareholders list, from Global Sentry. Management has no knowledge
or information as to the whereabouts of Global Sentry or its management nor of the location of its records and shareholders list.
This has impeded the issuance of the shares of D&R Technology to the appropriate 28% minority shareholders of D Mecatronics
and thus the reason why D Mecatronics was holding the shares in trust for the benefit of its shareholders.
Subsequently,
we entered into the Share Exchange Agreement. Our Board of Directors had approved the execution and consummation of the transaction
under the Share Exchange Agreement on February 1, 2012. In accordance with the terms and provisions of the Share Exchange Agreement,
we issued an aggregate of 59,000,000 pre-reverse stock split shares of our restricted common stock to the D&R Shareholders
(which consisted of Messrs. Paolucci and Karanovic and D Mecatronics, which held the shares for the benefit of the remaining shareholders
of D&R Technology) in exchange for 100% of the total issued and outstanding shares of D&R Technology, thus making D&R
Technology our wholly-owned subsidiary. The Board of Directors deemed it in the best interests of the shareholders to enter into
the Share Exchange Agreement pursuant to which it would acquire all the technology and assets and assume all liabilities of D&R
Technology.
The
majority shareholders of D&R Technology approved the Share Exchange Agreement as did its Board of Directors. The Board of
Directors of D&R Technology resolved in its board resolutions to issue to D Mecatronics the 16,520,000 pre-reverse stock split
shares on behalf of the missing 28% minority shareholders of D&R Technology (who are also the unknown shareholders of D Mecatronics).
Therefore,
D Mecatronics held in trust and for the benefit of its unknown shareholders (and as shareholders of D&R Technology) the shares
to be issued to them by the Company. D Mecatronics is in the process of attempting to locate the transfer agent in order to obtain
its records.
We
are also in the process of locating the missing shareholders of D Mecatronics (and also as shareholders of D&R Technology)
to whom our shares should be issued in accordance with the terms and provisions of the Share Exchange Agreement. Therefore, we
entered into the Escrow Agreement. In accordance with the terms and provisions of the Escrow Agreement, D Mecatronics returned
to Manhattan Transfer the share certificate evidencing the shares of our common stock issued to it as trustee. A new share certificate
was issued to Manhattan Transfer as trustee in the aggregate denomination of 16,520,000 shares to be held in escrow. Together
with Manhattan Transfer, we created a shareholders list (the “Shareholders List”) indicating each record owner of
the shares. Subsequent to the date of the Escrow Agreement, Manhattan Transfer has released shares to certain of the persons indicated
on the Shareholders List. As of the date of this Quarterly Report, Manhattan Transfer has issued approximately 5,331,641 of the
16,520,000 shares held in escrow to the shareholders listed on the Shareholder List.
We
will place on our website www.novusrobotics.com (which is currently under construction) under “Investor Relations”
contact information to be used by persons/entities that believe they were shareholders of D Mecatronics. Such individuals/entities
should contact our management.
CURRENT
BUSINESS OPERATIONS
We
are involved in the area of engineering, design and manufacture of robotics and automation technology solutions for tube bending
machines, which management believes will enable us to become a recognized technology pioneer and market leader in the area of
engineering. Through our wholly-owned subsidiary, D&R Technology, we will provide state of the art automation technologies
through its automated tube bending machines which we design, engineer and build for the automotive industry to solve its customers’
complex automation needs, increase efficiencies and improve manufacturing processes. Serving as a comprehensive engineering partner,
we will work with other leading robotic manufacturers to provide the best automation technologies. We will provide automation
solutions to a wide spectrum of customers and industries ranging from large Fortune 500 companies to small privately-held businesses.
Our automated solutions can be found in manufacturing, assembly and processing lines throughout the United States, Canada, Mexico
and South America. D&R Technology, has served the automotive industry for more than seven years and is currently applying
its service solutions to other markets, such as medical robotics, personal robotic devices and water treatment industry. Management
believes that increasing use of robotics in sectors such as food handling and processing, clean technology and energy, as well
as pharmaceutical and general consumer goods production, will lead to increased demand for company’s products as manufacturers
look to improve the speed, quality and reliability of production through automation. As of the date of this Quarterly Report,
we have not generated any revenue from the medical robotics, personal robotic devices, water treatment industry, food handling
and processing, clean technology and energy or pharmaceutical and general consumer goods production.
We
are involved in the area of engineering, design and the manufacturing of automated solutions through its automated tube bending
machines for the automotive industry and intends to rapidly become one of the leading providers of automated manufacturing solutions,
which are used primarily by three of the top ten Tier I automotive part suppliers in the world. We also make precision components
and tooling using our own custom-built manufacturing systems, process knowledge and automation technology. We purchase from third
parties components for the electrical cabinet, which creates the automation and controls section of the machinery. The electrical
cabinet consists of fuses, holders, relays, cables, wiring, controls and sensors, which we purchase from our suppliers, i.e. Gerrie
Electric, Beckhoff, Allen Bradley and others. We integrate these purchased parts from our suppliers into our electrical and controls
design to make the automated tube bending machines operational. We provide all the programming of the electrical cabinet as well.
The computer programming is based upon the specific needs.
Our
business is in the early development and operating stages. To date, our primary activities include designing and installation
of retrofits to existing automated systems, automated spare parts for our tube bending machines, automated maintenance and repairs.
We are currently offering products such as Seat Frame Systems, IP Tube systems and Integrated Bend-Weld Systems for the automotive
industry. Our primary focus will be placed on product engineering and manufacturing processes as discussed above to ensure the
highest quality, product features and efficient manufacturing processing.
We
are a full service provider of turn-key production solutions, specializing in tubular components for our tube bending machines.
Our experience is firmly rooted in fabrication solutions for automated components, such as seat frames and instrument panel beams.
Our expertise is in the areas of automation and machinery for computer numerical control (CNC) bending, forming, piercing and
laser cutting, which is applicable to a wide range of production solutions. We produce spare parts for the manufacturing equipment
we design. We do not produce spare parts for automobiles.
MANAGEMENT
DISCUSSION AND ANALYSIS AND PLAN OF OPERATIONS RESULTS OF OPERATION
NOVUS
ROBOTICS INC.
Consolidated
Statements of Earnings and Comprehensive Income
(Unaudited)
|
|
For the Three Months Ended
June 30,
|
|
|
For the Six Months Ended
June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
1,799,908
|
|
|
$
|
1,022,570
|
|
|
$
|
2,321,207
|
|
|
$
|
3,110,862
|
|
Cost of sales
|
|
|
1,332,109
|
|
|
|
612,766
|
|
|
|
1,573,501
|
|
|
|
1,712,964
|
|
Gross Profit
|
|
|
467,799
|
|
|
|
409,804
|
|
|
|
747,706
|
|
|
|
1,397,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation
|
|
|
145,728
|
|
|
|
152,510
|
|
|
|
202,683
|
|
|
|
348,695
|
|
Occupancy costs
|
|
|
17,244
|
|
|
|
16,681
|
|
|
|
35,843
|
|
|
|
35,348
|
|
Travel
|
|
|
33,629
|
|
|
|
12,113
|
|
|
|
47,909
|
|
|
|
50,261
|
|
Professional fees
|
|
|
86,706
|
|
|
|
37,113
|
|
|
|
137,059
|
|
|
|
55,066
|
|
Communication
|
|
|
2,527
|
|
|
|
2,084
|
|
|
|
4,749
|
|
|
|
4,319
|
|
Office and general
|
|
|
45,058
|
|
|
|
19,524
|
|
|
|
64,811
|
|
|
|
37,186
|
|
Total operating expenses
|
|
|
330,892
|
|
|
|
240,026
|
|
|
|
493,054
|
|
|
|
530,876
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before other income and income taxes
|
|
|
136,907
|
|
|
|
169,778
|
|
|
|
254,652
|
|
|
|
867,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange gain (loss)
|
|
|
53,203
|
|
|
|
5,165
|
|
|
|
74,506
|
|
|
|
(2,888
|
)
|
Recovery of scientific research and development expenditures
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
59,833
|
|
Total other income (expense)
|
|
|
53,203
|
|
|
|
5,165
|
|
|
|
74,506
|
|
|
|
56,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before income taxes
|
|
|
190,111
|
|
|
|
174,943
|
|
|
|
329,158
|
|
|
|
923,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
-
|
|
|
|
(28,266
|
)
|
|
|
-
|
|
|
|
(226,890
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
190,111
|
|
|
|
146,678
|
|
|
|
329,158
|
|
|
|
697,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange adjustment
|
|
|
(83,075
|
)
|
|
|
(10,168
|
)
|
|
|
(98,623
|
)
|
|
|
4,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income
|
|
$
|
107,036
|
|
|
$
|
136,510
|
|
|
$
|
230,535
|
|
|
$
|
701,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per share
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.02
|
|
Diluted income per share
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding - basic
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
Weighted average number of shares outstanding - diluted
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
|
|
54,296,541
|
|
The
accompanying notes are an integral part of these consolidated financial statements
The
financial information in the table above is derived from the quarterly unaudited financial statements. The following discussion
should be read in conjunction with our audited financial statements and the related notes that appear elsewhere in this Quarterly
Report on Form 10-Q. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs.
The Corporation’s actual results could differ materially from those discussed in the forward looking statements. Factors
that could cause or contribute to such differences include, but are not limited to those discussed below and elsewhere in this
Quarterly Report on Form 10-Q. The financial statements are stated in United States Dollars and are prepared in accordance with
United States Generally Accepted Accounting Principles.
Three
Month Period Ended June
30, 2018 Compared to Three Month Period Ended June 30, 2017.
We
generated revenue during the three month period ended June 30, 2018 in the amount of $1,799,908 compared to $1,022,570 generated
during the three month period ended June 30, 2017 (an increase of $777,338). Major components of the revenue mix for change from
June 30, 2018 to June 30, 2017 are as follows:
|
1.
|
Prototypes
Parts – decreased $162,570 for prototypes for Adient/JCI projects as no projects were initiated in the second quarter
of 2018.
|
|
|
|
|
2.
|
Spare
Parts and Services increased $4,600 for replacement parts required by many customers including Adient, Toyota, PWO Kitchener,
Van Rob Mexico and Adient Athens to replace worn parts.
|
|
|
|
|
3.
|
Retrofit
Systems - increased $107,640. We assess old machines and recommend that specified work needs to be done on them. This includes
all mechanical , electrical, hydraulic and pneumatics as required. We then replace worn parts on old benders overhauled benders
for Adient - Lakewood System C, Adient – Athens, PWO - Kitchener, Adient – Ramos move machines for customers, install
additional tooling units on existing benders. We did a retrofit for a machine at Adient.
|
|
|
|
|
4.
|
Seat
Frame System - increase of $827,668 as one machine was sold during Q2 2017 compared to the 3 unitst sold during Q2 2018. They
were to existing and new customers.
|
|
|
|
|
5.
|
Medical
robotics, personal robotic devices and water treatment industry We have not generated revenue from these sources as yet
and will continue to investigate opportunities in these areas to augment its core business.
|
Cost
of sales:
During the three month period ended June 30, 2018, cost of sales was $1,332,109 compared to $612,766 during the
three month period ended June 30, 2017 (a increase of $719,343). The change in products sold in the three month period ended June
30, 2018 contributed to a decrease in our gross margin over the three month period ended June 30, 2017. Less work for retrofit
systems, where the majority of the costs are borne by the customer, did not assist in offsetting the lower product margins generated
on the sale of seat frames during the three month period ended June 30, 2018.
Gross
Profit.
Thus, based on the above, our gross profit increased to $467,799 during the three month period ended June 30, 2018
from $409,804 during the three month period ended June 30, 2017.
Operating
expenses:
During the three month period ended June 30, 2018, we incurred operating expenses in the amount of $330,892
compared to operating expenses incurred during the three month period ended June 30, 2017 of $240,026 (a increase of
$90,866). Operating expenses include: (i) compensation of $145,728 (2017: $152,510); (ii) occupancy costs of $17,244 (2017:
$16,681); (iii) travel of $33,629 (2017: $12,113); (iv) professional fees of $86,706 (2017: $37,113); (v) communication of
$2,527 (2017: $2,084); and (vi) office and general of $45,058(2017: $19,524). In respect of compensation, more labor charges
were capitalized to the work in process projects during the three month period ended June 30, 2017 compared to the three
month period ended June 30, 2018 due to the timing and completion of specific projects resulting in a decrease of $6,782
being charged in 2018. Travel increased by $21,516 as we installed 3 machines in 2018 compared to 1 in 2017, on acquiring new
customers and opportunities during the three month period ended June 30, 2017 as compared to the same period in 2018.
Professional fees increased by $49,593 in the three month period ended June 30, 2018 as the additional charges associated
with our auditors were incurred during this time frame, which we did not incur in 2017. Office and general expenses increased
by $25,533 due to increase of office costs, and rebates during 2018.
Income
from Operations.
Thus, this resulted in net income before other income or expenses of $136,907 during the three month period
ended June 30, 2018 compared to income before other income of $169,778 during the three month period ended June 30, 2017.
Other
Income (Expense).
During the three month period ended June 30, 2018, we recorded $53,203 in other income as compared to other
income of $5,165 recorded in the three month period ended June 30, 2017. The continued fluctuation of the Canadian dollar in 2018
and 2017 against the United States dollar resulted during the three month period ended June 30, 2018 in a foreign exchange gain
of $53,203 compared to a foreign exchange gain of $5,165 during the three month period ended June 30, 2017 on denominations transacted
and settled in foreign currencies, primarily being sales to the United States from which the monies are being converted and used
to satisfy Canadian dollar operational requirements.
Net
income before income taxes.
Thus, during the three month period ended June 30, 2018, this resulted in net income before income
taxes of $190,111 compared to net income before income taxes of $174,943 during the three month period ended June 30, 2017.
Provision
for Income taxes.
During the three month period ended June 30, 2018, we incurred 0 in income taxes compared to ($28,266) during
the three month period ended June 30, 2017.
Net
Income.
Thus, this resulted in net income of $190,111 during the three month period ended June 30, 2018 as compared to net
income of $146,678 incurred during the three month period ended June 30, 2017.
Other
Comprehensive Gain (Loss).
During the three month period ended June 30, 2018, we recorded a foreign exchange adjustment of
($83,075) as compared to ($10,168) during the three month period ended June 30, 2017.
Comprehensive
Income.
Thus, during the three month period ended June 30, 2018, our comprehensive income was $107,036 or $0.00 per share
compared to comprehensive income of $136,510 or $0.00 for the three month period ended June 30, 2017. The weighted average number
of shares outstanding was 54,296,541 for the three month periods ended June 30, 2018 and June 30, 2017, respectively.
Six
Month Period Ended June 30, 2018 Compared to Six Month Period Ended June 30, 2017.
We
generated revenue during the six month period ended June 30, 2018 in the amount of $2,321,207 compared to $3,110,862 generated
during the six month period ended June 30, 2017 (a decrease of $789,656). Major components of the revenue mix for change from
June 30, 2018 to June 30, 2017 are as follows:
|
1.
|
Prototypes
Parts – decreased $527,652 for prototypes for Adient/JCI projects as no projects were initiated in the six months of
2018.
|
|
|
|
|
2.
|
Spare
Parts and Services - decreased $49,546 for parts required by many customers including Adient, Toyota, PWO Kitchener, Van Rob
Mexico and Adient Athens to replace worn parts.
|
|
|
|
|
3.
|
Retrofit
Systems - increased $135,243. We did new tooling on older machines for Adient and Constellium. We assess old machines and
recommend that specified work needs to be done on them. This includes all mechanical , electrical, hydraulic and pneumatics
as required. We then replace worn parts on old benders overhauled benders for Adient - Lakewood System C, Adient –
Athens, PWO - Kitchener, Adient – Ramos move machines for customers, install additional tooling units on existing
benders.
|
|
|
|
|
4.
|
Seat
Frame System - decrease of $347,700 as 2 machines were sold during 6 months of 2017 at a higher price point compared to the
three units sold during first six months of 2018.
|
|
|
|
|
5.
|
Medical
robotics, personal robotic devices and water treatment industry We have not generated revenue from these sources as yet
and will continue to investigate opportunities in these areas to augment its core business.
|
Cost
of sales:
During the six month period ended June 30, 2018, cost of sales was $1,573,501 compared to $1,712,964 during the
six month period ended June 30, 2017 (a decrease of $139,463). The change in products sold in the six month period ended June
30, 2018 contributed to a decrease in our gross margin over the six month period ended June 30, 2017. Less work for retrofit systems,
where the majority of the costs are borne by the customer, did not assist in offsetting the lower product margins generated on
the sale of seat frames during the six month period ended June 30, 2018.
Gross
Profit.
Thus, based on the above, our gross profit decreased to $747,706 during the six month period ended June 30, 2018 from
$1,397,898 during the six month period ended June 30, 2017.
Operating
expenses:
During the six month period ended June 30, 2018, we incurred operating expenses in the amount of $493,054 compared
to operating expenses incurred during the six month period ended June 30, 2017 of $530,876 (a decrease of $37,811). Operating
expenses include: (i) compensation of $202,683 (2017: $348,695); (ii) occupancy costs of $35,843 (2017: $35,348); (iii) travel
of $47,909 (2017: $50,261); (iv) professional fees of $137,059 (2017: $55,066); (v) communication of $4,749 (2017: $4,319); and
(vi) office and general of $64,811 (2017: $37,186). In respect of compensation, more labor charges were capitalized to the work
in process projects during the six month period ended June 30, 2017 compared to the six month period ended June 30, 2018 due to
the timing and completion of specific projects resulting in a decrease of $146,013 being charged in 2018. Travel decreased by
$2,352 during the six month period ended June 30, 2017 as compared to the same period in 2018. Professional fees increased by
$81,933 in the six month period ended June 30, 2018 as the additional charges associated with our auditors were incurred during
this time frame, which we did not incur in 2017. Office and general expenses increased by $27,625 due to rebates, new printers,
paper etc during 2018.
Income
from Operations.
Thus, this resulted in net income before other income or expenses of $254,652 during the six month period
ended June 30, 2018 compared to income before other income of $867,022 during the six month period ended June 30, 2017.
Other
Income (Expense).
During the six month period ended June 30, 2018, we recorded $74,506 in other income as compared to other
income of $56,945 recorded in the six month period ended June 30, 2017. The continued fluctuation of the Canadian dollar in 2018
and 2017 against the United States dollar resulted during the six month period ended June 30, 2018 in a foreign exchange gain
of $74,506 compared to a foreign exchange loss of ($2,888) during the six month period ended June 30, 2017 on denominations transacted
and settled in foreign currencies, primarily being sales to the United States from which the monies are being converted and used
to satisfy Canadian dollar operational requirements. We recovered $0 in expenses associated with recovery of scientific research
and development expenditures during the six month period ended June 30, 2018 compared to $59,833 recovered during the six month
period ended June 30, 2017.
Net
income before income taxes.
Thus, during the six month period ended June 30, 2018, this resulted in net income before income
taxes of $329,158 compared to net income of $923,967 during the six month period ended June 30, 2017.
Provision
for Income taxes.
During the six month period ended June 30, 2018, we incurred $0 in income taxes compared to ($226,890) during
the six month period ended June 30, 2017.
Net
Income.
Thus, this resulted in net income of $329,158 during the six month period ended June 30, 2018 as compared to net income
of $697,077 incurred during the six month period ended June 30, 2017.
Other
Comprehensive Gain (Loss).
During the six month period ended June 30, 2018, we recorded a foreign exchange adjustment of ($98,623)
as compared to $4,000 during the six month period ended June 30, 2017.
Comprehensive
Income.
Thus, during the six month period ended June 30, 2018, our comprehensive income was $230,535 or $0.01 per share compared
to comprehensive income of $701,077 or $0.02 for the six month period ended June 30, 2017. The weighted average number of shares
outstanding was 54,296,541 for the six month periods ended June 30, 2018 and June 30, 2017, respectively.
LIQUIDITY
AND CAPITAL RESOURCES
As
of June 30, 2018
As
of June 30, 2018, our current assets were $2,307,012 and our current liabilities were $796,415, which resulted in a working capital
surplus of $1,510,597. As of June 30, 2018, current assets were comprised of: (i) $1,458,562 in cash; (ii) $641,358 in amounts
receivable, net; (iii) $124,271 in inventory; (iv) $41,097 in sales tax recoverable; (v) $9,996 in security deposits; and (vi)
$31,737 in prepaid expenses. As of June 30, 2018, current liabilities were comprised of: (i) $1898,703 in accounts payable and
accrued expenses; (ii) $180,886 in customer deposits; (iii) $41,069 in warranty provision; (iv) $372,691 in incomes taxes payable;
and (v) $12,066 in obligations under capital lease.
As
of June 30, 2018, our total assets were $2,418,318 comprised of: (i) $2,307,021 in current assets; and (ii) $111,297 in
fixed assets, net of depreciation. The decrease of total assets of $556,481 during the six month period ended June 30, 2018
from fiscal year ended December 31, 2017 was primarily due a decrease in cash of $247,244, decrease in amounts receivable,
net of $259,171, a decrease of sales tax recoverable of $567,466, and a decrease of $20,836 in prepaid expenses.
As
of June 30, 2018, our total liabilities were $823,823 comprised of: (i) $796,415 in current liabilities; and (ii) $27,408 in deferred
income taxes. The decrease in total liabilities of $787,106 during the six month period ended June 30, 2018 from December 31,
2017 was primarily due to a decrease in accounts payable and accrued expenses of $159,606, a decrease in customer deposits of
$647,298 and a decrease in warranty provision of $22,540, and a decrese in obligation under capital lease of $2,652.
Total
stockholders’ equity increased from $1,363,960 as of December 31, 2017 to $1,594,495 as of June 30, 2018.
Cash
Flows from Operating Activities
For
the six month period ended June 30, 2018, net cash flows used by operating activities was ($213,467) consisting primarily of net
income of $267,718. Net cash flows provided by operating activities was adjusted by $14,205 in depreciation. Net cash flow from
operating activities was further changed by: (i) a decrease of $259,171 in accounts receivable; (ii) an increase of $567,466 in
inventory; (iii) an increase of ($20,836) in prepaid expenses; (iv) a decrease of $521 in security deposit; (v) a decrease of
$159,606 in accounts payable and accrued expense; (vi) a decrease of $647,298 in customer deposits; (vii) a decrease of $22,540
in warranty payable; and (viii) an increase of $992 in taxes recoverable/payable.
Cash
Flows from Investing Activities
For
the six month periods ended June 30, 2018 and March 31, 2017, net cash flows used in investing activity was $-0-.
Cash
Flows from Financing Activities
For
the six month period ended June 30, 2018, net cash flow used in financing activity was $2,652 comprised of obligation under capital
lease, net of repayments compared to net cash flow used in financing activity of $2,652 during the six month period ended March
31, 2017 comprised of obligation under capital lease, net of repayments.
We
expect that working capital requirements will continue to be funded through a combination of our existing funds and generation
of revenues. Our working capital requirements are expected to increase in line with the growth of our business.
PLAN
OF OPERATION
Our
principal demands for liquidity are to increase capacity, inventory purchase, sales distribution, and general corporate purposes.
We are in the process of being accepted as a global prototype supplier by Johnson Controls compared to our prior role as a supplier
for North America. We had been involved in discussions with Johnson Controls regarding prototypes and parts production. Johnson
Controls visited our facility during early 2012 to conduct an audit for global recommendation. Their goal was to understand the
processes we use to run the business and the controls that we have in place so that we were assured to have utmost control over
the quality of work. The audit was based on our employees and their qualifications, data management, processes, tooling and equipment
and parts and material management. Johnson Controls conducted a tour of our facility, which was followed up with a final review
on May 3, 2012. Subsequently we received a call from Johnson Controls stating that we had been accepted and recommended for their
global work. Therefore, we have been accepted for global work and thus provided the basis for previously disclosed projections.
We may achieve those revenue projections during fiscal year 2018, however, we may also not achieve that level of revenue.
We
intend to meet our liquidity requirements, including capital expenditures related to the purchase of equipment, purchase of inventory,
and the expansion of its business, through cash flow provided by operations and funds raised through proceeds from the issuance
of debt or equity.
With
a flexible labor force, workers are hired on a project by project basis, and strong inventory management, we are able to manage
our cash flow to meet the ever changing needs of the business. We can expand and contract very quickly based on customer demand.
Our major customers, JCI, Adient and Constellium, are consistently submitting new projects. We had $180,886 of project work in
process at the end of June 30, 2018 with a total contract value of approximately $570,394. We have received committed future orders
of $670,000., which are anticipated to be completed during the second half of 2018. Other revenue opportunities have historically
materialized to supplement this revenue being service and retooling.
We
have not paid any sums for public relations or investor relations.
MATERIAL
COMMITMENTS
Other
than the lease obligation and note referenced below, we have no other reportable material commitments for the as of June 30, 2018.
Lease
We
currently have a three-year lease on a standalone building located at 7669 Kimbel Street, Mississauga, Ontario, Canada, which
is 18,000 square feet. The building is located on approximately one acre of land. The building has two floors of office/engineering
space, 1,500 square feet, and the balance is used for its welding, assembly and machining areas. We also have two loading docks
for shipping.
We
lease the premises with monthly lease payments of approximately CDN$8,400 per month. Total minimum lease payments of CDN$134,400
are required to the lease expiration date on July 31, 2019.
RECENT
ACCOUNTING PRONOUNCEMENTS
We
evaluated recent accounting updates and the potential impact upon adoption. See Footnote No. 2 to the financial statements.
CRITICAL
ACCOUNTING ESTIMATES AND POLICIES
The
discussion and analysis of our financial condition and plan of operations is based upon our interim consolidated financial statements,
which have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). The preparation
of these interim financial statements requires us to make estimates and judgments that affect the reported amounts of assets,
liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate
our estimates including, among others, those affecting revenue, the allowance for doubtful accounts, the salability of inventory
and the useful lives of tangible and intangible assets. The discussion below is intended as a brief discussion of some of the
judgments and uncertainties that can impact the application of these policies and the specific dollar amounts reported on our
financial statements. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable
under the circumstances, the results of which form our basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or
conditions, or if management made different judgments or utilized different estimates. Many of our estimates or judgments are
based on anticipated future events or performance, and as such are forward-looking in nature, and are subject to many risks and
uncertainties, including those discussed elsewhere in this Quarterly Report on Form 10-Q. We do not undertake any obligation to
update or revise this discussion to reflect any future events or circumstances.
See
Footnote No. 2 to the financial statements.