·
|
Total revenues of $7.6 million
|
·
|
Net income of $478,799 or $0.01 per diluted share
|
·
|
Cash at period-end totaled $19.3 million
|
·
|
Generated positive cash flow
|
·
|
Remained debt-free
|
PART I. FINANCIAL INFORMATION
|
||||||||
Item 1 Financial Information
|
||||||||
PROFIRE ENERGY, INC. AND SUBSIDIARIES
|
||||||||
Consolidated Balance Sheets
|
||||||||
ASSETS
|
||||||||
December 31,
|
March 31,
|
|||||||
2015
|
2015 | |||||||
(unaudited)
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
19,281,501
|
$
|
14,144,796
|
||||
Accounts receivable, net
|
6,515,543
|
9,462,378
|
||||||
Inventories
|
10,840,598
|
11,766,535
|
||||||
Income tax receivable
|
113,978
|
-
|
||||||
Prepaid expenses & other current assets
|
312,547
|
112,741
|
||||||
Total Current Assets
|
37,064,167
|
35,486,450
|
||||||
LONG-TERM ASSETS
|
||||||||
Deferred tax asset
|
669,895
|
501,921
|
||||||
PROPERTY AND EQUIPMENT, net
|
8,449,492
|
9,275,965
|
||||||
OTHER ASSETS
|
||||||||
Goodwill
|
997,701
|
997,701
|
||||||
Intangible assets, net of accumulated amortization
|
501,490
|
594,019
|
||||||
Total Other Assets
|
1,499,191
|
1,591,720
|
||||||
TOTAL ASSETS
|
$
|
47,682,745
|
$
|
46,856,056
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
1,379,019
|
$
|
1,040,530
|
||||
Accrued liabilities
|
594,236
|
332,229
|
||||||
Income taxes payable
|
396,089
|
347,486
|
||||||
Total Current Liabilities
|
2,369,344
|
1,720,245
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Deferred income tax liability
|
616,735
|
631,353
|
||||||
TOTAL LIABILITIES
|
2,986,079
|
2,351,598
|
||||||
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: 53,255,275 and 53,199,136 shares issued and outstanding, respectively
|
53,255
|
53,199
|
||||||
Additional paid-in capital
|
26,152,201
|
25,525,052
|
||||||
Accumulated other comprehensive income (loss)
|
(3,122,872
|
)
|
(1,888,981
|
)
|
||||
Retained earnings
|
21,614,082
|
20,815,188
|
||||||
Total Stockholders' Equity
|
44,696,666
|
44,504,458
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
47,682,745
|
$
|
46,856,056
|
PROFIRE ENERGY, INC. AND SUBSIDIARIES | ||||||||||||||||
Consolidated Statements of Operations and Other Comprehensive Income (Loss)
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
|
2015 | 2014 | 2015 | 2014 | ||||||||||||
REVENUES
|
||||||||||||||||
Sales of goods, net
|
$
|
6,515,584
|
$
|
11,695,016
|
$
|
20,019,400
|
$
|
38,640,246
|
||||||||
Sales of services, net
|
1,038,671
|
821,683
|
2,509,392
|
2,742,219
|
||||||||||||
Total Revenues
|
7,554,255
|
12,516,699
|
22,528,792
|
41,382,465
|
||||||||||||
COST OF SALES
|
||||||||||||||||
Cost of goods sold-product
|
2,833,909
|
5,299,912
|
9,247,014
|
16,837,531
|
||||||||||||
Cost of goods sold-services
|
722,288
|
674,192
|
1,941,819
|
2,015,796
|
||||||||||||
Total Cost of Goods Sold
|
3,556,197
|
5,974,104
|
11,188,833
|
18,853,327
|
||||||||||||
GROSS PROFIT
|
3,998,058
|
6,542,595
|
11,339,959
|
22,529,138
|
||||||||||||
OPERATING EXPENSES
|
||||||||||||||||
General and administrative expenses
|
1,800,491
|
2,446,896
|
5,439,067
|
7,722,366
|
||||||||||||
Research and development
|
348,874
|
521,814
|
948,508
|
1,331,834
|
||||||||||||
Payroll expenses
|
1,230,022
|
1,591,397
|
3,952,447
|
4,624,826
|
||||||||||||
Depreciation and amortization expense
|
128,793
|
176,371
|
374,247
|
424,014
|
||||||||||||
Total Operating Expenses
|
3,508,180
|
4,736,478
|
10,714,269
|
14,103,040
|
||||||||||||
INCOME FROM OPERATIONS
|
489,878
|
1,806,117
|
625,690
|
8,426,098
|
||||||||||||
OTHER INCOME (EXPENSE)
|
||||||||||||||||
Interest expense
|
-
|
(14,222
|
)
|
-
|
(14,222
|
)
|
||||||||||
Gain on disposal of fixed assets
|
-
|
9,052
|
19,391
|
9,052
|
||||||||||||
Other (expense) income
|
177,931
|
(910
|
)
|
421,251
|
1,954
|
|||||||||||
Interest income
|
5,217
|
6,687
|
31,857
|
14,467
|
||||||||||||
Total Other Income (Expense)
|
183,148
|
607
|
472,499
|
11,251
|
||||||||||||
NET INCOME BEFORE INCOME TAXES
|
673,026
|
1,806,724
|
1,098,189
|
8,437,349
|
||||||||||||
INCOME TAX EXPENSE (BENEFIT)
|
194,227
|
(110,426
|
)
|
299,295
|
2,221,292
|
|||||||||||
NET INCOME
|
$
|
478,799
|
$
|
1,917,150
|
$
|
798,895
|
$
|
6,216,057
|
||||||||
FOREIGN CURRENCY TRANSLATION GAIN (LOSS)
|
$
|
(482,744
|
)
|
$
|
(381,099
|
)
|
$
|
(1,233,891
|
)
|
$
|
(539,777
|
)
|
||||
TOTAL COMPREHENSIVE INCOME (LOSS)
|
$
|
(3,945
|
)
|
$
|
1,536,051
|
$
|
(434,997
|
)
|
$
|
5,676,280
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.01
|
$
|
0.04
|
$
|
0.02
|
$
|
0.12
|
||||||||
FULLY DILUTED EARNINGS PER SHARE
|
$
|
0.01
|
$
|
0.04
|
$
|
0.01
|
$
|
0.12
|
||||||||
BASIC WEIGHTED AVERAGE NUMBEROF SHARES OUTSTANDING
|
53,255,275
|
52,884,358
|
53,239,087
|
51,112,924
|
||||||||||||
FULLY DILUTED WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
|
53,523,081
|
53,161,058
|
53,506,778
|
51,389,624
|
PROFIRE ENERGY, INC. AND SUBSIDIARIES
|
||||||||
Consolidated Statements of Cash Flows
|
||||||||
(unaudited)
|
||||||||
For the Nine Months Ended
|
||||||||
December 31,
|
||||||||
2015 | 2014 | |||||||
OPERATING ACTIVITIES
|
||||||||
Net Income
|
$
|
798,895
|
$
|
6,216,057
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization expense
|
729,695
|
784,193
|
||||||
Gain on disposal of fixed assets
|
(19,391
|
)
|
(9,052
|
)
|
||||
Bad debt expense
|
104,252
|
(14,832
|
)
|
|||||
Stock options issued for services
|
666,450
|
1,031,301
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Changes in accounts receivable
|
2,683,035
|
(3,035,929
|
)
|
|||||
Changes in income tax receivable
|
(113,978
|
)
|
-
|
|||||
Changes in inventories
|
625,368
|
(4,533,903
|
)
|
|||||
Changes in prepaid expenses
|
(199,923
|
)
|
(345,977
|
)
|
||||
Changes in deferred tax asset
|
(167,974
|
)
|
(246,016
|
)
|
||||
Changes in accounts payable and accrued liabilities
|
627,765
|
1,831,277
|
||||||
Changes in income taxes payable
|
45,417
|
(478,480
|
)
|
|||||
Net Cash Provided by Operating Activities
|
5,779,611
|
1,198,639
|
||||||
INVESTING ACTIVITIES
|
||||||||
Proceeds from disposal of equipment
|
116,524
|
9,052
|
||||||
Cash paid for asset acquisition
|
-
|
(750,000
|
)
|
|||||
Purchase of fixed assets
|
(62,465
|
)
|
(5,941,953
|
)
|
||||
Net Cash Provided by (Used in) Investing Activities
|
54,059
|
(6,682,901
|
)
|
|||||
FINANCING ACTIVITIES
|
||||||||
Proceeds from stock issued for cash, net of stock offering costs
|
-
|
16,424,688
|
||||||
Value of equity awards surrendered by employees for tax liability
|
(39,243
|
)
|
-
|
|||||
Stock issued in exercise of stock options
|
-
|
197,961
|
||||||
Net Cash Provided by (Used in) Financing Activities
|
(39,243
|
)
|
16,622,649
|
|||||
Effect of exchange rate changes on cash
|
(657,722
|
)
|
(209,454
|
)
|
||||
NET INCREASE IN CASH
|
5,136,705
|
10,928,933
|
||||||
CASH AT BEGINNING OF PERIOD
|
14,144,796
|
4,456,674
|
||||||
CASH AT END OF PERIOD
|
$
|
19,281,501
|
$
|
15,385,607
|
||||
SUPPLEMENTAL DISCLOSURES OF
|
||||||||
CASH FLOW INFORMATION
|
||||||||
CASH PAID FOR:
|
||||||||
Interest
|
$
|
-
|
$
|
14,222
|
||||
Income taxes
|
$
|
402,417
|
$
|
2,890,769
|
||||
NON CASH INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Stock issued for acquisition
|
$
|
-
|
$
|
1,000,000
|