false0001289636--12-312019Q30.0010.00110,000,00010,000,000————0.0010.001100,000,000100,000,00050,761,49149,707,80547,618,60447,932,3053,575,8703,575,87047,509,35747,509,3570.080.085,249,5875,249,58748,337,51748,337,5170.110.11——750,543750,543——769,661769,6613,575,8703,575,87048,259,90048,259,9000.070.075,249,5875,249,58749,107,17849,107,1780.110.11244,600251,6003.883.892.2800012896362019-01-012019-09-30xbrli:shares00012896362019-11-05iso4217:USD00012896362019-09-3000012896362018-12-31iso4217:USDxbrli:shares0001289636us-gaap:ProductMember2019-07-012019-09-300001289636us-gaap:ProductMember2018-07-012018-09-300001289636us-gaap:ProductMember2019-01-012019-09-300001289636us-gaap:ProductMember2018-01-012018-09-300001289636us-gaap:ServiceMember2019-07-012019-09-300001289636us-gaap:ServiceMember2018-07-012018-09-300001289636us-gaap:ServiceMember2019-01-012019-09-300001289636us-gaap:ServiceMember2018-01-012018-09-3000012896362019-07-012019-09-3000012896362018-07-012018-09-3000012896362018-01-012018-09-3000012896362017-12-3100012896362018-09-300001289636us-gaap:CommonStockMember2018-12-310001289636us-gaap:AdditionalPaidInCapitalMember2018-12-310001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2018-12-310001289636us-gaap:TreasuryStockMember2018-12-310001289636us-gaap:RetainedEarningsMember2018-12-310001289636us-gaap:AdditionalPaidInCapitalMember2019-01-012019-03-3100012896362019-01-012019-03-310001289636us-gaap:CommonStockMember2019-01-012019-03-310001289636us-gaap:TreasuryStockMember2019-01-012019-03-310001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-01-012019-03-310001289636us-gaap:RetainedEarningsMember2019-01-012019-03-310001289636us-gaap:CommonStockMember2019-03-310001289636us-gaap:AdditionalPaidInCapitalMember2019-03-310001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-03-310001289636us-gaap:TreasuryStockMember2019-03-310001289636us-gaap:RetainedEarningsMember2019-03-3100012896362019-03-310001289636us-gaap:AdditionalPaidInCapitalMember2019-04-012019-06-3000012896362019-04-012019-06-300001289636us-gaap:CommonStockMember2019-04-012019-06-300001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-04-012019-06-300001289636us-gaap:RetainedEarningsMember2019-04-012019-06-300001289636us-gaap:CommonStockMember2019-06-300001289636us-gaap:AdditionalPaidInCapitalMember2019-06-300001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-06-300001289636us-gaap:TreasuryStockMember2019-06-300001289636us-gaap:RetainedEarningsMember2019-06-3000012896362019-06-300001289636us-gaap:AdditionalPaidInCapitalMember2019-07-012019-09-300001289636us-gaap:CommonStockMember2019-07-012019-09-300001289636us-gaap:TreasuryStockMember2019-07-012019-09-300001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-07-012019-09-300001289636us-gaap:RetainedEarningsMember2019-07-012019-09-300001289636us-gaap:CommonStockMember2019-09-300001289636us-gaap:AdditionalPaidInCapitalMember2019-09-300001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2019-09-300001289636us-gaap:TreasuryStockMember2019-09-300001289636us-gaap:RetainedEarningsMember2019-09-300001289636us-gaap:CommonStockMember2017-12-310001289636us-gaap:AdditionalPaidInCapitalMember2017-12-310001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2017-12-310001289636us-gaap:TreasuryStockMember2017-12-310001289636us-gaap:RetainedEarningsMember2017-12-310001289636us-gaap:AdditionalPaidInCapitalMember2018-01-012018-03-3100012896362018-01-012018-03-310001289636us-gaap:CommonStockMember2018-01-012018-03-310001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2018-01-012018-03-310001289636us-gaap:RetainedEarningsMember2018-01-012018-03-310001289636us-gaap:CommonStockMember2018-03-310001289636us-gaap:AdditionalPaidInCapitalMember2018-03-310001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2018-03-310001289636us-gaap:TreasuryStockMember2018-03-310001289636us-gaap:RetainedEarningsMember2018-03-3100012896362018-03-310001289636us-gaap:AdditionalPaidInCapitalMember2018-04-012018-06-3000012896362018-04-012018-06-300001289636us-gaap:CommonStockMember2018-04-012018-06-300001289636us-gaap:TreasuryStockMember2018-04-012018-06-300001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2018-04-012018-06-300001289636us-gaap:RetainedEarningsMember2018-04-012018-06-300001289636us-gaap:CommonStockMember2018-06-300001289636us-gaap:AdditionalPaidInCapitalMember2018-06-300001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2018-06-300001289636us-gaap:TreasuryStockMember2018-06-300001289636us-gaap:RetainedEarningsMember2018-06-3000012896362018-06-300001289636us-gaap:AdditionalPaidInCapitalMember2018-07-012018-09-300001289636us-gaap:CommonStockMember2018-07-012018-09-300001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2018-07-012018-09-300001289636us-gaap:RetainedEarningsMember2018-07-012018-09-300001289636us-gaap:CommonStockMember2018-09-300001289636us-gaap:AdditionalPaidInCapitalMember2018-09-300001289636us-gaap:AccumulatedOtherComprehensiveIncomeMember2018-09-300001289636us-gaap:TreasuryStockMember2018-09-300001289636us-gaap:RetainedEarningsMember2018-09-3000012896362019-01-010001289636srt:ChiefExecutiveOfficerMemberpfie:EIP2019Member2019-04-220001289636srt:ChiefFinancialOfficerMemberpfie:EIP2019Member2019-04-220001289636pfie:ChiefBusinessDevelopmentOfficerMemberpfie:EIP2019Member2019-04-220001289636pfie:VicePresidentOfOperationsMemberpfie:EIP2019Member2019-04-22iso4217:CAD0001289636pfie:VicePresidentOfProductDevelopmentMemberpfie:EIP2019Member2019-04-22xbrli:pure0001289636pfie:EIP2019Member2019-04-220001289636us-gaap:RestrictedStockUnitsRSUMemberpfie:LTIP2019Membersrt:ChiefFinancialOfficerMember2019-04-222019-04-220001289636pfie:ChiefBusinessDevelopmentOfficerMemberus-gaap:RestrictedStockUnitsRSUMemberpfie:LTIP2019Member2019-04-222019-04-220001289636us-gaap:RestrictedStockUnitsRSUMemberpfie:VicePresidentOfOperationsMemberpfie:LTIP2019Member2019-04-222019-04-220001289636us-gaap:RestrictedStockUnitsRSUMemberpfie:VicePresidentOfProductDevelopmentMemberpfie:LTIP2019Member2019-04-222019-04-220001289636pfie:LTIP2019Memberus-gaap:ShareBasedCompensationAwardTrancheOneMember2019-04-220001289636pfie:LTIP2019Memberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2019-04-220001289636us-gaap:RestrictedStockUnitsRSUMemberpfie:LTIP2019Member2019-03-142019-03-140001289636us-gaap:RestrictedStockUnitsRSUMemberpfie:LTIP2019Member2019-03-140001289636us-gaap:RestrictedStockUnitsRSUMemberpfie:LTIP2019Member2019-06-122019-06-120001289636us-gaap:RestrictedStockUnitsRSUMemberpfie:LTIP2019Member2019-06-120001289636country:CA2019-07-012019-09-300001289636country:CA2018-07-012018-09-300001289636country:CA2019-01-012019-09-300001289636country:CA2018-01-012018-09-300001289636country:US2019-07-012019-09-300001289636country:US2018-07-012018-09-300001289636country:US2019-01-012019-09-300001289636country:US2018-01-012018-09-300001289636country:CA2019-09-300001289636country:CA2018-12-310001289636country:US2019-09-300001289636country:US2018-12-310001289636pfie:ElectronicsMember2019-07-012019-09-300001289636pfie:ElectronicsMember2018-07-012018-09-300001289636pfie:ElectronicsMember2019-01-012019-09-300001289636pfie:ElectronicsMember2018-01-012018-09-300001289636pfie:ManufacturedMember2019-07-012019-09-300001289636pfie:ManufacturedMember2018-07-012018-09-300001289636pfie:ManufacturedMember2019-01-012019-09-300001289636pfie:ManufacturedMember2018-01-012018-09-300001289636pfie:ReSellMember2019-07-012019-09-300001289636pfie:ReSellMember2018-07-012018-09-300001289636pfie:ReSellMember2019-01-012019-09-300001289636pfie:ReSellMember2018-01-012018-09-300001289636pfie:MillstreamEnergyProductsLTDMEPMember2019-06-182019-06-180001289636pfie:MillstreamEnergyProductsLTDMEPMember2019-06-180001289636pfie:MidflowServicesLLCMember2019-08-052019-08-050001289636pfie:MidflowServicesLLCMember2019-08-05
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
| | | | | | | | |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the quarterly period ended | September 30, 2019 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the Transition Period From ________ to _________ | |
Commission File Number 001-36378
PROFIRE ENERGY, INC.
(Exact name of registrant as specified in its charter)
| | | | | |
Nevada | 20-0019425 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
321 South 1250 West, Suite 1 | |
Lindon, Utah | 84042 |
(Address of principal executive offices) | (Zip Code) |
(801) 796-5127
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
| | | | | | | | |
Large accelerated filer ☐ | Accelerated Filer ☒ | |
Non-accelerated filer ☐ | Smaller reporting company ☒ | |
| Emerging growth company ☐ | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes ☐ No ☒
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common, $0.001 Par Value | | PFIE | | NASDAQ |
As of November 5, 2019, the registrant had 50,807,831 shares of common stock issued and 47,395,453 shares of common stock outstanding, par value $0.001.
PROFIRE ENERGY, INC.
FORM 10-Q
TABLE OF CONTENTS
| | | | | | | | |
| | Page |
| | |
PART I — FINANCIAL INFORMATION | | |
| | |
Item 1. Financial Statements | | |
| | |
| Condensed Consolidated Balance Sheets | |
| | |
| Condensed Consolidated Statements of Operations and Comprehensive Income (Unaudited) | |
| | |
| Condensed Consolidated Statements of Cash Flows (Unaudited) | |
| | |
| Condensed Consolidated Statements of Stockholders' Equity (Unaudited) | |
| | |
| Notes to Condensed Consolidated Financial Statements (Unaudited) | |
| | |
Item 2. Management's Discussion and Analysis of Financial Condition And Results of Operations | | |
| | |
Item 3. Quantitative and Qualitative Disclosure about Market Risk | | |
| | |
Item 4. Controls and Procedures | | |
| | |
PART II — OTHER INFORMATION | | |
| | |
Item 1. Legal Proceedings | | |
| | |
Item 1A. Risk Factors | | |
| | |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds | | |
| | |
Item 3. Defaults Upon Senior Securities | | |
| | |
Item 4. Mine Safety Disclosures | | |
| | |
Item 5. Other Information | | |
| | |
Item 6. Exhibits | | |
| | |
Signatures | | |
PART I. FINANCIAL INFORMATION
Item 1 Financial Information
| | | | | | | | | | | | | | |
PROFIRE ENERGY, INC. AND SUBSIDIARIES | | | | |
Condensed Consolidated Balance Sheets | | | | |
| | As of | | |
| | September 30, 2019 | | December 31, 2018 |
| | (Unaudited) | | |
CURRENT ASSETS | | | | |
Cash and cash equivalents | | $ | 9,944,128 | | | $ | 10,101,932 | |
Short-term investments | | 864,629 | | | 961,256 | |
Short-term investments - other | | 2,000,000 | | | 3,596,484 | |
Accounts receivable, net | | 6,568,599 | | | 6,885,296 | |
Inventories, net (note 3) | | 9,782,643 | | | 9,659,571 | |
Prepaid expenses & other current assets | | 1,076,138 | | | 473,726 | |
Income tax receivable | | 524,695 | | | 173,124 | |
Total Current Assets | | 30,760,832 | | | 31,851,389 | |
LONG-TERM ASSETS | | | | |
Net deferred tax asset | | — | | | 85,092 | |
Long-term investments | | 7,319,099 | | | 7,978,380 | |
| | | | |
Financing right-of-use asset | | 128,738 | | | — | |
Property and equipment, net | | 10,896,855 | | | 8,020,462 | |
Intangible assets, net | | 3,934,727 | | | 429,956 | |
Goodwill | | 1,120,381 | | | 997,701 | |
Total Long-Term Assets | | 23,399,800 | | | 17,511,591 | |
TOTAL ASSETS | | $ | 54,160,632 | | | $ | 49,362,980 | |
| | | | |
CURRENT LIABILITIES | | | | |
Accounts payable | | $ | 2,181,592 | | | $ | 1,177,985 | |
Accrued vacation | | 446,451 | | | 311,435 | |
Accrued liabilities | | 2,209,303 | | | 1,445,510 | |
Current financing lease liability (note 8) | | 67,984 | | | — | |
Income taxes payable | | 627,010 | | | 1,172,191 | |
Total Current Liabilities | | 5,532,340 | | | 4,107,121 | |
LONG-TERM LIABILITIES | | | | |
Net deferred income tax liability | | 134,046 | | | — | |
Long-term financing lease liability | | 63,951 | | | — | |
TOTAL LIABILITIES | | 5,730,337 | | | 4,107,121 | |
| | | | |
STOCKHOLDERS' EQUITY (note 4) | | | | |
Preferred stock: $0.001 par value, 10,000,000 shares authorized: no shares issued or outstanding | | — | | | — | |
Common stock: $0.001 par value, 100,000,000 shares authorized: 50,761,491 issued and 47,618,604 outstanding at September 30, 2019, and 49,707,805 issued and 47,932,305 outstanding at December 31, 2018 | | 50,762 | | | 49,708 | |
Treasury stock, at cost | | (4,859,230) | | | (2,609,485) | |
Additional paid-in capital | | 29,608,685 | | | 28,027,742 | |
Accumulated other comprehensive loss | | (2,629,369) | | | (2,895,683) | |
Retained earnings | | 26,259,447 | | | 22,683,577 | |
TOTAL STOCKHOLDERS' EQUITY | | 48,430,295 | | | 45,255,859 | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | | $ | 54,160,632 | | | $ | 49,362,980 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
| | | | | | | | | | | | | | | | | | | | | | | |
PROFIRE ENERGY, INC. AND SUBSIDIARIES | | | | | | | |
Condensed Consolidated Statements of Operations and Comprehensive Income | | | | | | | |
(Unaudited) | | | | | | | |
| For the Three Months Ended September 30, | | | | For the Nine Months Ended September 30, | | |
| 2019 | | 2018 | | 2019 | | 2018 |
REVENUES (note 6) | | | | | | | |
Sales of goods, net | $ | 9,251,947 | | | $ | 10,830,592 | | | $ | 29,009,837 | | | $ | 33,009,616 | |
Sales of services, net | 653,814 | | | 669,310 | | | 1,853,013 | | | 1,999,764 | |
Total Revenues | 9,905,761 | | | 11,499,902 | | | 30,862,850 | | | 35,009,380 | |
| | | | | | | |
COST OF SALES | | | | | | | |
Cost of goods sold-product | 4,326,335 | | | 4,917,449 | | | 13,465,989 | | | 15,434,698 | |
Cost of goods sold-services | 410,130 | | | 484,327 | | | 1,275,655 | | | 1,437,749 | |
Total Cost of Goods Sold | 4,736,465 | | | 5,401,776 | | | 14,741,644 | | | 16,872,447 | |
| | | | | | | |
GROSS PROFIT | 5,169,296 | | | 6,098,126 | | | 16,121,206 | | | 18,136,933 | |
| | | | | | | |
OPERATING EXPENSES | | | | | | | |
General and administrative expenses | 3,256,023 | | | 3,180,725 | | | 9,984,251 | | | 9,887,451 | |
Research and development | 641,716 | | | 377,676 | | | 1,503,645 | | | 1,097,897 | |
Depreciation and amortization expense | 130,105 | | | 143,327 | | | 357,238 | | | 401,114 | |
Total Operating Expenses | 4,027,844 | | | 3,701,728 | | | 11,845,134 | | | 11,386,462 | |
| | | | | | | |
INCOME FROM OPERATIONS | 1,141,452 | | | 2,396,398 | | | 4,276,072 | | | 6,750,471 | |
| | | | | | | |
OTHER INCOME (EXPENSE) | | | | | | | |
Gain on sale of fixed assets | 34,826 | | | 43,904 | | | 73,166 | | | 129,989 | |
Other expense | (2,065) | | | (1,506) | | | (3,029) | | | (7,462) | |
Interest income | 38,478 | | | 85,167 | | | 216,068 | | | 310,646 | |
Total Other Income | 71,239 | | | 127,565 | | | 286,205 | | | 433,173 | |
| | | | | | | |
INCOME BEFORE INCOME TAXES | 1,212,691 | | | 2,523,963 | | | 4,562,277 | | | 7,183,644 | |
| | | | | | | |
INCOME TAX EXPENSE | 290,943 | | | 864,874 | | | 986,407 | | | 1,934,057 | |
| | | | | | | |
NET INCOME | $ | 921,748 | | | $ | 1,659,089 | | | $ | 3,575,870 | | | $ | 5,249,587 | |
| | | | | | | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | | | | | |
Foreign currency translation gain (loss) | $ | (91,397) | | | $ | 170,641 | | | $ | 160,453 | | | $ | (223,431) | |
Unrealized gains (losses) on investments | (12,386) | | | (11,963) | | | 105,861 | | | (35,972) | |
Total Other Comprehensive Income (Loss) | (103,783) | | | 158,678 | | | 266,314 | | | (259,403) | |
| | | | | | | |
COMPREHENSIVE INCOME | $ | 817,965 | | | $ | 1,817,767 | | | $ | 3,842,184 | | | $ | 4,990,184 | |
| | | | | | | |
BASIC EARNINGS PER SHARE (note 7) | $ | 0.02 | | | $ | 0.03 | | | $ | 0.08 | | | $ | 0.11 | |
FULLY DILUTED EARNINGS PER SHARE | $ | 0.02 | | | $ | 0.03 | | | $ | 0.07 | | | $ | 0.11 | |
| | | | | | | |
BASIC WEIGHTED AVG NUMBER OF SHARES OUTSTANDING | 47,739,192 | | | 48,082,506 | | | 47,509,357 | | | 48,337,517 | |
FULLY DILUTED WEIGHTED AVG NUMBER OF SHARES OUTSTANDING | 48,469,246 | | | 48,852,167 | | | 48,259,900 | | | 49,107,178 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
| | | | | | | | | | | |
PROFIRE ENERGY, INC. AND SUBSIDIARIES | | | |
Condensed Consolidated Statements of Cash Flows | | | |
(Unaudited) | | | |
| For the Nine Months Ended September 30, | | |
| 2019 | | 2018 |
OPERATING ACTIVITIES | | | |
Net income | $ | 3,575,870 | | | $ | 5,249,587 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization expense | 732,396 | | | 667,085 | |
Gain on sale of fixed assets | (73,166) | | | (120,825) | |
Bad debt expense | 255,943 | | | 134,901 | |
Stock awards issued for services | 358,270 | | | 916,795 | |
Changes in operating assets and liabilities: | | | |
Changes in accounts receivable | 1,244,104 | | | (184,951) | |
Changes in income taxes receivable/payable | (890,523) | | | (432,575) | |
Changes in inventories | 1,711,446 | | | (3,863,287) | |
Changes in prepaid expenses | (586,576) | | | (172,497) | |
Changes in deferred tax asset/liability | 219,138 | | | 22,564 | |
Changes in accounts payable and accrued liabilities | 855,207 | | | 1,506,396 | |
Net Cash Provided by Operating Activities | 7,402,109 | | | 3,723,193 | |
| | | |
INVESTING ACTIVITIES | | | |
Proceeds from sale of equipment | 75,310 | | | 219,269 | |
Sale (purchase) of investments | 2,476,227 | | | (876,463) | |
Purchase of fixed assets | (3,309,191) | | | (1,271,997) | |
Payments for acquisitions | (4,322,722) | | | — | |
Net Cash Used in Investing Activities | (5,080,376) | | | (1,929,191) | |
| | | |
FINANCING ACTIVITIES | | | |
Value of equity awards surrendered by employees for tax liability | (185,004) | | | (737,024) | |
Cash received in exercise of stock options | 8,870 | | | 174,002 | |
Purchase of treasury stock | (2,249,745) | | | (4,000,000) | |
Principal paid towards lease liability | (53,190) | | | — | |
Net Cash Used in Financing Activities | (2,479,069) | | | (4,563,022) | |
| | | |
Effect of exchange rate changes on cash | (468) | | | (38,941) | |
| | | |
NET DECREASE IN CASH | (157,804) | | | (2,807,961) | |
CASH AT BEGINNING OF PERIOD | 10,101,932 | | | 11,445,799 | |
CASH AT END OF PERIOD | $ | 9,944,128 | | | $ | 8,637,838 | |
| | | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | | | |
| | | |
CASH PAID FOR: | | | |
Interest | $ | 4,469 | | | $ | — | |
Income taxes | $ | 1,793,281 | | | $ | 2,164,149 | |
NON-CASH FINANCING AND INVESTING ACTIVITIES: | | | |
Issuance of common stock - Midflow acquisition | $ | 1,020,000 | | | $ | — | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PROFIRE ENERGY, INC. AND SUBSIDIARIES | | | | | | | | | | | | | | |
Condensed Consolidated Statements of Stockholders' Equity | | | | | | | | | | | | | | |
(Unaudited) | | | | | | | | | | | | | | |
| | Common Stock | | | | Additional Paid-In Capital | | Accumulated Other Comprehensive Income (Loss) | | Treasury Stock | | Retained Earnings | | Total Stockholders' Equity |
| | Shares | | Amount | | | | | | | | | | |
Balance, December 31, 2018 | | 47,932,305 | | | $ | 49,708 | | | $ | 28,027,742 | | | $ | (2,895,683) | | | $ | (2,609,485) | | | $ | 22,683,577 | | | $ | 45,255,859 | |
Stock based compensation | | | | | | 66,714 | | | | | | | | 66,714 |
Stock issued in exercise of stock options | | 2,483 | | | 2 | | | (2) | | | | | | | | | — | |
Stock issued in settlement of RSUs | | 148,723 | | | 149 | | | 379,712 | | | | | | | | | 379,861 | |
Tax withholdings paid related to stock based compensation | | | | | | (143,022) | | | | | | | | | (143,022) | |
Treasury stock repurchased | | (775,287) | | | | | | | | | (1,333,578) | | | | | (1,333,578) | |
Foreign currency translation | | | | | | | | 149,415 | | | | | | | 149,415 | |
Unrealized gains on investments | | | | | | | | 68,752 | | | | | | | 68,752 | |
Net income | | | | | | | | | | | | 1,668,618 | | | 1,668,618 | |
Balance, March 31, 2019 | | 47,308,224 | | | $ | 49,859 | | | $ | 28,331,144 | | | $ | (2,677,516) | | | $ | (3,943,063) | | | $ | 24,352,195 | | | $ | 46,112,619 | |
Stock based compensation | | | | | | 297,127 | | | | | | | | | 297,127 | |
Stock issued in exercise of stock options | | 9,174 | | | 9 | | | 6,841 | | | | | | | | | 6,850 | |
Stock issued in settlement of RSUs | | 148,794 | | | 149 | | | (149) | | | | | | | | | — | |
Tax withholdings paid related to stock based compensation | | | | | | (41,411) | | | | | | | | | (41,411) | |
Foreign currency translation | | | | | | | | 102,435 | | | | | | | 102,435 | |
Unrealized gains on investments | | | | | | | | 49,495 | | | | | | | 49,495 | |
Net income | | | | | | | | | | | | 985,504 | | | 985,504 | |
Balance, June 30, 2019 | | 47,466,192 | | | $ | 50,017 | | | $ | 28,593,552 | | | $ | (2,525,586) | | | $ | (3,943,063) | | | $ | 25,337,699 | | | $ | 47,512,619 | |
Stock based compensation | | | | | | | | (5,571) | | | | | | | | | | | | (5,571) | |
Stock issued in exercise of stock options | | 4,836 | | | 5 | | | 2,015 | | | | | | | | | | | | 2,020 | |
Stock issued in settlement of RSUs | | 546 | | | 1 | | | (1) | | | | | | | | | | | | — | |
Stock issued in acquisition (note 9) | | 739,130 | | | 739 | | | 1,019,261 | | | | | | | | | | | | 1,020,000 | |
Tax withholdings paid related to stock based compensation | | | | | | | | (571) | | | | | | | | | | | | (571) | |
Treasury stock repurchased | | (592,100) | | | | | | | | | | | | (916,167) | | | | | | (916,167) | |
Foreign currency translation | | | | | | | | | | | (91,397) | | | | | | | | | (91,397) | |
Unrealized losses on investments | | | | | | | | | | | (12,386) | | | | | | | | | (12,386) | |
Net income | | | | | | | | | | | | | | | | | 921,748 | | | 921,748 | |
Balance, September 30, 2019 | | $ | 47,618,604 | | | | $ | 50,762 | | | | $ | 29,608,685 | | | | $ | (2,629,369) | | | | $ | (4,859,230) | | | | $ | 26,259,447 | | | $ | 48,430,295 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
7
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PROFIRE ENERGY, INC. AND SUBSIDIARIES | | | | | | | | | | | | | | |
Condensed Consolidated Statements of Stockholders' Equity (Continued) | | | | | | | | | | | | | | |
(Unaudited) | | | | | | | | | | | | | | |
| | Common Stock | | | | Additional Paid-In Capital | | Accumulated Other Comprehensive Income (Loss) | | Treasury Stock | | Retained Earnings | | Total Stockholders' Equity |
| | Shares | | Amount | | | | | | | | | | |
Balance, December 31, 2017 | | 48,606,425 | | | $ | 53,931 | | | $ | 27,535,469 | | | $ | (2,200,462) | | | $ | (6,890,349) | | | $ | 25,548,835 | | | $ | 44,047,424 | |
Stock based compensation | | | | | | 575,235 | | | | | | | | 575,235 |
Stock issued in exercise of stock options | | 81,213 | | | 81 | | | 74,161 | | | | | | | | | 74,242 | |
Stock issued in settlement of RSUs | | 118,778 | | | 119 | | | (119) | | | | | | | | | — | |
Tax withholdings related to stock based compensation | | | | | | (83,600) | | | | | | | | | (83,600) | |
Foreign currency translation | | | | | | | | (239,129) | | | | | | | (239,129) | |
Unrealized losses on investments | | | | | | | | (33,235) | | | | | | | (33,235) | |
Net income | | | | | | | | | | | | 1,876,228 | | | 1,876,228 | |
Balance, March 31, 2018 | | 48,806,416 | | | $ | 54,131 | | | $ | 28,101,146 | | | $ | (2,472,826) | | | $ | (6,890,349) | | | $ | 27,425,063 | | | $ | 46,217,165 | |
Stock based compensation | | | | | | 281,012 | | | | | | | | | 281,012 | |
Stock issued in exercise of stock options | | 410,421 | | | 410 | | | 99,350 | | | | | | | | | 99,760 | |
Stock issued in settlement of RSUs | | 143,540 | | | 144 | | | (144) | | | | | | | | | — | |
Tax withholdings related to stock based compensation | | | | | | (652,560) | | | | | | | | | (652,560) | |
Treasury stock repurchased | | (1,277,954) | | | | | | | | | (4,000,000) | | | | | (4,000,000) | |
Foreign currency translation | | | | | | | | (154,943) | | | | | | | (154,943) | |
Unrealized gains on investments | | | | | | | | 9,226 | | | | | | | 9,226 | |
Net income | | | | | | | | | | | | 1,714,270 | | | 1,714,270 | |
Balance, June 30, 2018 | | | $ | 48,082,423 | | | $ | 54,685 | | | $ | 27,828,804 | | | $ | (2,618,543) | | | $ | (10,890,349) | | | $ | 29,139,333 | | | $ | 43,513,930 | |
Stock based compensation | | | | | | | | 62,232 | | | | | | | | | | | | 62,232 | |
Stock issued in settlement of RSUs | | 640 | | | 1 | | | (1) | | | | | | | | | | | | — | |
Tax withholdings related to stock based compensation | | | | | | | | (864) | | | | | | | | | | | | (864) | |
Foreign currency translation | | | | | | | | | | | 170,641 | | | | | | | | | 170,641 | |
Unrealized losses on investments | | | | | | | | | | | (11,963) | | | | | | | | | (11,963) | |
Net income | | | | | | | | | | | | | | | | | 1,659,089 | | | 1,659,089 | |
Balance, September 30, 2018 | | $ | 48,083,063 | | | | $ | 54,686 | | | | $ | 27,890,171 | | | | $ | (2,459,865) | | | | $ | (10,890,349) | | | | $ | 30,798,422 | | | | $ | 45,393,065 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
8
PROFIRE ENERGY, INC. AND SUBSIDIARIES
Notes to the Condensed Consolidated Financial Statements (Unaudited)
For the three and nine months ended September 30, 2019, and as of December 31, 2018
NOTE 1 - CONDENSED FINANCIAL STATEMENTS
Except where the context otherwise requires, all references herein to the "Company," "Profire," "we," "us," "our," or similar words and phrases are to Profire Energy, Inc. and its wholly owned subsidiary, taken together.
The accompanying financial statements have been prepared by the Company without audit. In the opinion of Management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at September 30, 2019 and for all periods presented herein have been made.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("US GAAP") have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the Company's audited financial statements contained in its annual report on Form 10-K for the year ended December 31, 2018 ("Form 10-K"). The results of operations for the three and nine month periods ended September 30, 2019 and 2018 are not necessarily indicative of the operating results for the full years.
NOTE 2 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization and Line of Business
This Organization and Summary of Significant Accounting Policies of the Company is presented to assist in understanding the Company's condensed consolidated financial statements. The Company's accounting policies conform to accounting principles generally accepted in the United States of America ("US GAAP").
The Company provides burner- and chemical-management products and services for the oil and gas industry primarily in the US and Canadian markets.
Significant Accounting Policies
There have been no changes to the significant accounting policies of the Company from the information provided in Note 1 of the Notes to the Consolidated Financial Statements in the Company's most recent Form 10-K, except as discussed below.
Leases
In February of 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update No. 2016-02 - Leases (Topic 842), which significantly amends the way companies are required to account for leases. Under the updated leasing guidance, some leases that did not have to be reported previously are now required to be presented as an asset and liability on the balance sheet. In addition, for certain leases, what was previously classified as an operating expense must now be allocated between amortization expense and interest expense. The Company adopted this update as of January 1, 2019 using the modified retrospective transition method. Prior periods have not been restated. Upon implementation, the Company recognized an initial right-of-use asset of $132,488 and lease liability of $132,488. Due to the simple nature of the Company's leases, no change to retained earnings was required. See Note 8 for further details.
Recent Accounting Pronouncements
The Company has evaluated all recent accounting pronouncements and determined that the adoption of pronouncements applicable to the Company has not had or is not expected to have a material impact on the Company's financial position, results of operations or cash flows.
Reclassification
Certain balances in previously issued consolidated financial statements have been reclassified to be consistent with the current period presentation. The reclassification had no impact on financial position, net income, or stockholders' equity.
The accompanying notes are an integral part of these condensed consolidated financial statements.
9
PROFIRE ENERGY, INC. AND SUBSIDIARIES
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2019, and as of December 31, 2018
NOTE 3 – INVENTORY
Inventories consisted of the following at each balance sheet date:
| | | | | | | | | | | |
| As of | | |
| September 30, 2019 | | December 31, 2018 |
Raw materials | $ | 457,549 | | | $ | 76,319 | |
Finished goods | 10,168,955 | | | 10,474,522 | |
Work in process | — | | | — | |
Subtotal | 10,626,504 | | | 10,550,841 | |
Reserve for obsolescence | (843,861) | | | (891,270) | |
Total | $ | 9,782,643 | | | $ | 9,659,571 | |
NOTE 4 – STOCKHOLDERS' EQUITY
As of September 30, 2019, and December 31, 2018, the Company held 3,142,887 and 1,775,500 shares of its common stock in treasury at a total cost of $4,859,230 and $2,609,485, respectively.
On April 22, 2019, the Board of Directors (the “Board”) of the Company approved the 2019 Executive Incentive Plan (the “EIP”) for Brenton W. Hatch, the Company’s President and Chief Executive Officer, Ryan W. Oviatt, the Company’s Chief Financial Officer, Cameron M. Tidball, the Company’s Chief Business Development Officer, Jay G. Fugal, the Company’s Vice President of Operations, and Patrick D. Fisher, the Company’s Vice President of Product development. The EIP provides for the potential award of bonuses to the participants based on the Company’s financial performance in fiscal year 2019. If earned, the bonuses will be payable in cash and stock, and the stock portion of the bonuses is intended to constitute an award under the Company’s 2014 Equity Incentive Plan, as amended (the “Plan”). In addition to the EIP, the Board also approved as a long-term incentive the grants of restricted stock unit awards to Messrs. Oviatt, Tidball, Fugal, and Fisher pursuant to the Plan (the “2019 LTIP”).
2019 EIP
Under the terms of the EIP, each participating executive officer has been assigned a target bonus amount for fiscal 2019. The target bonus amount for Mr. Hatch is $412,000, the target bonus amount for Mr. Oviatt is $90,125, the target bonus amount for Mr. Tidball is $84,357, the target bonus for Mr. Fugal is $41,200, and the target bonus for Mr. Fisher is $38,750 CAD. Under no circumstance can the participants receive more than two times the target bonus amount assigned to such participant.
Participants will be eligible to receive bonuses based upon reaching or exceeding performance goals established by the Board or its Compensation Committee for fiscal 2019. The performance goals in the EIP are based on the Company’s total revenue, net income, free cash flow, and product development milestones. Each of these performance goals will be weighted 25% in calculating bonus amounts.
The bonus amounts earned under the EIP, if any, will be paid 50% in cash and 50% in shares of Restricted Stock under the Plan. In no event shall the total award exceed 200% of the target bonus amount for each participant, or exceed any limitations otherwise set forth in the Plan. The actual bonus amounts, if any, will be determined by the Compensation Committee of the Board upon the completion of fiscal 2019 and paid by March 15, 2020, subject to all applicable tax withholding.
2019 LTIP
The 2019 LTIP consists of total awards of up to 66,213 restricted stock units (“Units”) to Mr. Oviatt, up to 51,646 Units to Mr. Tidball, up to 35,313 Units to Mr. Fugal, and up to 24,862 Units to Mr. Fisher pursuant to two separate Restricted Stock Unit Award Agreements to be entered between the Company and each participant. One agreement covers 33% of each award recipient’s Units that are subject to time-based vesting, and the other agreement covers the remaining 67% of such award recipient’s Units that may vest based on performance metrics. Upon vesting, the award agreements entitle the award recipients to receive one share of the Company’s common stock for each vested Unit. The vesting period of the 2019 LTIP began on January 1, 2019 and terminates on December 31, 2021.
PROFIRE ENERGY, INC. AND SUBSIDIARIES
Notes to the Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2019, and as of December 31, 2018
On March 14, 2019, the Board approved a grant of 85,000 restricted stock units ("RSUs") to various employees. The awards vest annually over five years and will result in a total compensation expense of $149,600 to be recognized over the vesting period.
On June 12, 2019, the Board approved a grant of 183,942 RSUs to Independent Directors. Half of the RSUs vest immediately on the date of grant and the remaining 50% of the RSUs will vest on the first anniversary of the grant date or at the Company's next Annual Meeting of Stockholders, whichever is earlier. The awards will result in total compensation expense of $252,000 to be recognized over the vesting period.
NOTE 5 – SEGMENT INFORMATION
The Company operates in the United States and Canada. Segment information for these geographic areas is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Three Months Ended September 30, | | | | For the Nine Months Ended September 30, | | |
Sales | | 2019 | | 2018 | | 2019 | | 2018 |
Canada | | $ | 1,890,592 | | | $ | 1,803,957 | | | $ | 3,883,010 | | | $ | 4,374,844 | |
United States | | 8,015,169 | | 9,695,945 | | 26,979,840 | | 30,634,536 |
Total Consolidated | | $ | 9,905,761 | | | $ | 11,499,902 | | | $ | 30,862,850 | | | $ | 35,009,380 | |
| | | | | | | | |
| | For the Three Months Ended September 30, | | | | For the Nine Months Ended September 30, | | |
Profit (Loss) | | 2019 | | 2018 | | 2019 | | 2018 |
Canada | | $ | (242,182) | | | $ | 24,224 | | | $ | (1,171,424) | | | $ | (676,268) | |
United States | | 1,163,930 | | 1,634,865 | | 4,747,294 | | 5,925,855 |
Total Consolidated | | $ | 921,748 | | | $ | 1,659,089 | | | $ | 3,575,870 | | | $ | 5,249,587 | |
| | | | | | | | |
| | | | | | As of | | |
Long-Lived Assets | | | | | | September 30, 2019 | | December 31, 2018 |
Canada | | | | | | $ | 5,281,869 | | | $ | 2,509,129 | |
United States | | | | | | 18,117,931 | | | 15,002,462 | |
Total Consolidated | | | | | | $ | 23,399,800 | | | $ | 17,511,591 | |