PROFIRE ENERGY, INC. AND SUBSIDIARY
|
||||||||
Condensed Consolidated Balance Sheets
|
||||||||
December 31
|
March 31,
|
|||||||
2013
|
2013
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
5,732,530
|
$
|
808,772
|
||||
Accounts receivable, net
|
8,481,074
|
5,879,165
|
||||||
Inventories
|
6,963,230
|
3,463,614
|
||||||
Prepaid expenses
|
46,937
|
1,967
|
||||||
Total Current Assets
|
21,223,771
|
10,153,518
|
||||||
PROPERTY AND EQUIPMENT, net
|
2,543,551
|
2,232,355
|
||||||
TOTAL ASSETS
|
$
|
23,767,322
|
$
|
12,385,873
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
2,050,748
|
$
|
1,499,330
|
||||
Accrued liabilities
|
96,213
|
189,489
|
||||||
Deferred income tax liability
|
116,607
|
72,857
|
||||||
Income taxes payable
|
1,220,717
|
161,550
|
||||||
Total Current Liabilities
|
3,484,285
|
1,923,226
|
||||||
TOTAL LIABILITIES
|
3,484,285
|
1,923,226
|
||||||
STOCKHOLDERS' EQUITY
|
||||||||
Preferred shares: $0.001 par value, 10,000,000 shares authorized: no shares issued and outstanding
|
-
|
-
|
||||||
Common shares: $0.001 par value, 100,000,000 shares authorized: 47,836,428 and 45,250,000 shares issued and outstanding, respectively
|
47,837
|
45,250
|
||||||
Additional paid-in capital
|
5,912,516
|
585,735
|
||||||
Accumulated other comprehensive income/(loss)
|
(7,351
|
)
|
371,466
|
|||||
Retained earnings
|
14,330,035
|
9,460,196
|
||||||
Total Stockholders' Equity
|
20,283,037
|
10,462,647
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
23,767,322
|
$
|
12,385,873
|
The accompanying notes are a integral part of these condensed consolidated financials statements.
|
PROFIRE ENERGY, INC. AND SUBSIDIARY
|
||||||||||||||||
Condensed Consolidated Statements of Operations and Other Comprehensive Income (Loss)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
December
|
December
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
REVENUES
|
||||||||||||||||
Sales of goods, net
|
$
|
8,999,070
|
$
|
3,176,627
|
$
|
24,778,093
|
$
|
10,724,586
|
||||||||
Sales of services, net
|
531,767
|
364,434
|
1,276,780
|
873,341
|
||||||||||||
Total Revenues
|
9,530,837
|
3,541,061
|
26,054,873
|
11,597,927
|
||||||||||||
COST OF SALES
|
||||||||||||||||
Cost of goods sold-product
|
3,894,002
|
1,050,966
|
10,169,122
|
4,329,037
|
||||||||||||
Cost of goods sold-services
|
418,594
|
313,442
|
919,041
|
697,474
|
||||||||||||
Total Cost of Goods Sold
|
4,312,596
|
1,364,408
|
11,088,163
|
5,026,511
|
||||||||||||
GROSS PROFIT
|
5,218,241
|
2,176,653
|
14,966,710
|
6,571,416
|
||||||||||||
OPERATING EXPENSES
|
||||||||||||||||
General and administrative expenses
|
1,977,911
|
1,339,676
|
4,076,226
|
3,135,668
|
||||||||||||
Research and development
|
139,691
|
38,472
|
390,710
|
148,865
|
||||||||||||
Payroll expenses
|
946,878
|
1,144,024
|
2,712,947
|
1,845,679
|
||||||||||||
Depreciation expense
|
78,685
|
116,678
|
205,610
|
227,604
|
||||||||||||
Total Operating Expenses
|
3,143,165
|
2,638,850
|
7,385,493
|
5,357,816
|
||||||||||||
INCOME FROM OPERATIONS
|
2,075,076
|
(462,197
|
)
|
7,581,217
|
1,213,600
|
|||||||||||
OTHER INCOME (EXPENSE)
|
||||||||||||||||
Interest expense
|
-
|
(4,493
|
)
|
(10,567
|
)
|
(13,171
|
)
|
|||||||||
Gain on disposal of fixed assets
|
-
|
-
|
1,617
|
-
|
||||||||||||
Rental income
|
311
|
-
|
2,501
|
-
|
||||||||||||
Interest income
|
1,544
|
13,074
|
9,910
|
21,389
|
||||||||||||
Total Other Income (Expense)
|
1,855
|
8,581
|
3,461
|
8,218
|
||||||||||||
NET INCOME BEFORE INCOME TAXES
|
2,076,931
|
(453,616
|
)
|
7,584,678
|
1,221,818
|
|||||||||||
INCOME TAX EXPENSE
|
870,625
|
(127,347
|
)
|
2,714,839
|
337,222
|
|||||||||||
NET INCOME
|
$
|
1,206,306
|
$
|
(326,269
|
)
|
$
|
4,869,839
|
$
|
884,596
|
|||||||
FOREIGN CURRENCY TRANSLATION GAIN (LOSS)
|
$
|
(178,593
|
)
|
$
|
(449,470
|
)
|
(378,817
|
)
|
(229,852
|
)
|
||||||
TOTAL COMPREHENSIVE INCOME
|
$
|
1,027,713
|
$
|
(775,739
|
)
|
$
|
4,491,022
|
$
|
654,744
|
|||||||
BASIC EARNINGS PER SHARE
|
$
|
0.03
|
$
|
(0.01
|
)
|
$
|
0.11
|
$
|
0.02
|
|||||||
FULLY DILUTED EARNINGS PER SHARE
|
$
|
0.03
|
$
|
(0.01
|
)
|
$
|
0.11
|
$
|
0.02
|
|||||||
BASIC WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
|
46,560,913
|
45,155,000
|
45,705,105
|
45,088,400
|
||||||||||||
FULLY DILUTED WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
|
46,973,885
|
45,155,000
|
46,118,077
|
45,357,724
|
The accompanying notes are a integral part of these condensed consolidated financials statements.
|
PROFIRE ENERGY, INC. AND SUBSIDIARY
|
||||||||
Condensed Consolidated Statements of Cash Flows
|
||||||||
(unaudited)
|
||||||||
For the Nine Months Ended
|
||||||||
December 31
|
||||||||
2013
|
2012
|
|||||||
OPERATING ACTIVITIES
|
||||||||
Net Income
|
$
|
4,869,839
|
$
|
884,596
|
||||
Adjustments to reconcile net income to
|
||||||||
net cash provided by operating activities:
|
||||||||
Depreciation expense
|
246,542
|
225,076
|
||||||
Gain on the disposal of fixed assets
|
(1,617
|
)
|
-
|
|||||
Common stock issued for services
|
28,350
|
208,750
|
||||||
Bad debt expense
|
-
|
69,995
|
||||||
Stock options issued for services
|
849,531
|
148,648
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Changes in accounts receivable
|
(2,749,328
|
)
|
(642,358
|
)
|
||||
Changes in inventories
|
(3,572,120
|
)
|
(1,493,076
|
)
|
||||
Changes in prepaid expenses
|
(44,970
|
)
|
8,231
|
|||||
Changes in accounts payable and accrued liabilities
|
519,060
|
1,031,985
|
||||||
Changes in income taxes payable
|
1,190,648
|
(132,932
|
)
|
|||||
Net Cash Provided by Operating Activities
|
1,335,935
|
308,915
|
||||||
INVESTING ACTIVITIES
|
||||||||
Proceeds from disposal of equipment
|
33,910
|
-
|
||||||
Purchase of fixed assets
|
(654,057
|
)
|
(474,381
|
)
|
||||
Net Cash Used in Investing Activities
|
(620,147
|
)
|
(474,381
|
)
|
||||
FINANCING ACTIVITIES
|
||||||||
Stock issued
|
4,332,975
|
-
|
||||||
Stock issued in exercise of stock options
|
118,512
|
-
|
||||||
Net Cash Used in Financing Activities
|
4,451,487
|
-
|
||||||
Effect of exchange rate changes on cash
|
(161,257
|
)
|
(264,802
|
)
|
||||
NET INCREASE IN CASH
|
5,006,018
|
(430,268
|
)
|
|||||
CASH AT BEGINNING OF PERIOD
|
808,772
|
1,914,877
|
||||||
CASH AT END OF PERIOD
|
$
|
5,814,790
|
$
|
1,484,609
|
||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
CASH PAID FOR:
|
||||||||
Interest
|
$
|
10,567
|
$
|
13,171
|
||||
Income taxes
|
$
|
1,655,672
|
$
|
513,245
|
The accompanying notes are a integral part of these condensed consolidated financials statements.
|
Contact: | Profire Energy, Inc. |
Profire Energy, Inc. | Nathan McBride, Finance & Communications |
Andrew Limpert, CFO | (801) 796-5127 |
(801) 796-5127 | |
RedChip Companies, Inc. | |
Brendan Hopkins | |
1-800-RED-CHIP (733-2447), ext. 134 |