UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
WASHINGTON D.C. 20549
[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2007
[ ] TRANSITION REPORT UNDER
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _________ to _______
Commission File Number: |
000-27793 |
ELECTRONIC SYSTEMS TECHNOLOGY, INC.
(A Washington Corporation)
I.R.S. Employer Identification no. |
91-1238077 |
415 N. Quay St., Building
B1
Kennewick WA 99336
(509) 735-9092
Check whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [ X ] No [ ]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [ X ]
State the number of shares outstanding of each of the issuers classes of common equity, as of the latest practicable date: As of September 30, 2007: 5,153,667 shares of common $0.001 par value.
Transitional Small Business Disclosure Format (check one): Yes [ ] No [ X ].
PART I - FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS.
ELECTRONIC SYSTEMS
TECHNOLOGY, INC.
(as prepared by Management)
(Unaudited)
SELECTED FINANCIAL DATA
Nine Months Ended |
September 30, 2007 |
September 30, 2006 |
Sales |
$ 2,031,481 |
$ 1,764,334 |
Other Revenues |
60,884 |
35,072 |
Gross Profit |
1,215,623 |
1,014,106 |
|
||
Net Income (Loss) Before Taxes |
249,842 |
101,487 |
Net Income (Loss) After Taxes |
165,142 |
62,979 |
|
||
Earnings (Loss) Per Share Before Taxes |
||
Basic |
$ 0.05 |
$ 0.02 |
Diluted |
0.05 |
0.02 |
|
||
Earnings (Loss) Per Share After Taxes | ||
Basic |
$ 0.03 |
$ 0.01 |
Diluted |
0.03 |
0.01 |
|
||
Weighted Average Shares Outstanding |
||
Primary |
5,153,667 |
5,152,733 |
Diluted |
5,237,537 |
5,169,484 |
|
||
Total Assets |
$ 3,286,108 |
$ 3,015,468 |
|
||
Long-Term Debt and Capital Lease Obligations |
$ 0 |
$ 0 |
|
||
Shareholders' Equity |
$ 3,024,143 |
$ 2,795,587 |
|
||
Shareholders' Equity Per Share |
$ 0.59 |
$ 0.54 |
|
||
Working Capital |
$ 2,901,404 |
$ 2,648,987 |
|
||
Current Ratio |
14.5:1 |
16.3:1 |
|
||
Equity To Total Assets |
92% |
93% |
1
ELECTRONIC SYSTEMS
TECHNOLOGY, INC.
BALANCE SHEETS
(as prepared by Management)
(Unaudited)
|
September 30, 2007 |
December 31, 2006 |
ASSETS |
||
CURRENT ASSETS |
||
Cash and Cash Equivalents |
$ 1,299,485 |
$ 1,487,848 |
Short Term Certificates of Deposit Investments |
960,000 |
630,000 |
Accounts Receivable, Net of Allowance for Uncollectibles |
207,542 |
401,127 |
Inventory |
597,544 |
582,915 |
Accrued Interest |
16,155 |
4,650 |
Prepaid Expenses |
35,343 |
28,604 |
Total Current Assets |
3,116,069 |
3,135,144 |
PROPERTY & EQUIPMENT, Net of Depreciation |
142,799 |
152,655 |
|
||
OTHER ASSETS |
340 |
5,852 |
Deferred Income Tax Benefit |
26,900 |
26,200 |
TOTAL ASSETS |
$ 3,286,108 |
$ 3,319,851 |
LIABILITIES & STOCKHOLDERS' EQUITY |
||
CURRENT LIABILITIES |
||
Accounts Payable |
$ 77,090 |
$ 93,051 |
Refundable Deposits |
32,596 |
67 |
Accrued Liabilities |
34,289 |
77,143 |
Federal Income Taxes Payable |
70,690 |
140,090 |
Total Current Liabilities |
214,665 |
310,351 |
Deferred Income Taxes |
47,300 |
50,500 |
STOCKHOLDERS' EQUITY Common Stock, $.001 Par Value 50,000,000 Shares Authorized 5,153,667 Shares Issued And Outstanding |
5,154 |
5,154 |
Additional Paid-in Capital |
977,540 |
974,466 |
Retained Earnings |
2,041,449 |
1,979,380 |
3,024,143 |
2,959,000 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ 3,286,108 |
$ 3,319,851 |
(See "Notes to
Financial Statements")
2
ELECTRONIC SYSTEMS
TECHNOLOGY, INC.
STATEMENTS OF OPERATIONS
(as prepared by Management)
(Unaudited)
|
Three Months Ended |
Nine Months Ended |
|
||
September
30, |
September
30, |
September
30, |
September
30, |
|
|
|
|
||||
SALES |
$ 682,945 |
$ 635,531 |
$ 2,031,481 |
$ 1,764,334 |
|
COST OF SALES |
259,904 |
253,710 |
815,858 |
750,228 |
|
Gross Profit |
423,041 |
381,821 |
1,215,623 |
1,014,106 |
|
|
|
||||
OPERATING EXPENSES |
|
||||
Finance/Administration |
56,295 |
49,362 |
214,987 |
193,840 |
|
Research & Development |
131,899 |
100,381 |
369,089 |
276,911 |
|
Marketing |
127,719 |
107,649 |
361,328 |
358,437 |
|
Customer Service |
31,098 |
30,577 |
81,261 |
93,991 |
|
Total Operating Expense |
347,011 |
287,969 |
1,026,665 |
923,179 |
|
OPERATING INCOME (LOSS) |
76,030 |
93,852 |
188,958 |
90,927 |
|
|
|
||||
Other Income (Expenses) |
|
||||
Interest/Investment Income |
21,304 |
12,137 |
59,740 |
31,915 |
|
Realized Loss on Marketable Securities |
-- |
(16,385) |
-- |
(19,343) |
|
Management Fee, Marketable Securities |
-- |
(647) |
-- |
(5,075) |
|
Uncollectible Amounts Recovered |
204 |
-- |
1,144 |
3,157 |
|
Loss on Asset Disposal |
-- |
(94) |
-- |
(94) |
|
Net Other Income (Expense) |
21,508 |
(4,989) |
60,884 |
10,560 |
|
|
|
||||
INCOME (LOSS) BEFORE TAX |
97,538 |
88,863 |
249,842 |
101,487 |
|
Provision For Income Tax |
(54,700) |
(35,139) |
(84,700) |
(38,508) |
|
|
|
||||
NET INCOME (LOSS) |
$ 42,838 |
$ 53,724 |
$ 165,142 |
$ 62,979 |
|
|
|
||||
BasicBasic Earnings (Loss) Per Share Before Tax | $ 0.02 | $ 0.02 | $ 0.05 | $ 0.02 | |
Basic Earnings (Loss) Per Share After Tax |
$ 0.01 |
$ 0.01 |
$ 0.03 |
$ 0.01 |
|
|
|
||||
Diluted Earnings (Loss) Per Share Before Tax |
$ 0.02 |
$ 0.02 |
$ 0.05 |
$ 0.02 |
|
Diluted Earnings (Loss) Per Share After Tax |
$ 0.01 |
$ 0.01 |
$ 0.03 |
$ 0.01 |
|
(See "Notes to Financial Statements")
3
ELECTRONIC SYSTEMS
TECHNOLOGY, INC.
STATEMENTS OF CASH FLOWS
(as prepared by Management)
(Unaudited)
Nine Months Ended |
September 30, 2007 |
September 30, 2006 |
CASH FLOWS PROVIDED (USED) IN OPERATING ACTIVITIES: |
||
Net Income (Loss) |
$165,142 |
$62,979 |
Noncash items included in income: |
||
Depreciation |
38,961 |
44,145 |
Amortization |
-- |
1,090 |
Loss on Disposition of Assets |
-- |
94 |
Loss on Marketable Securities |
-- |
19,343 |
Provision for Federal Income Taxes |
-- |
(8,765) |
Deferred Income Tax |
( 3,900) |
(7,500) |
Accrued Interest |
(11,505) |
1,209 |
Shared Based Compensation |
3,074 |
5,984 |
|
||
DECREASE (INCREASE) IN CURRENT ASSETS: |
||
Accounts Receivable Net |
193,585 |
(7,599) |
Certificates of Deposit Redeemed (Purchased) |
(330,000) |
270,000 |
Marketable Securities Investments Purchased |
-- |
(402,000) |
Marketable Securities Investments Sold |
-- |
1,329,081 |
Inventory |
(14,629) |
(122,839) |
Prepaid Software and Network Services |
5,512 |
12,999 |
Prepaid Expenses |
(6,739) |
(15,114) |
|
||
INCREASE (DECREASE) IN CURRENT LIABILITIES: |
||
Accounts Payable and Accrued Expenses |
(58,816) |
23,322 |
Refundable Deposits |
32,529 |
(72) |
Accrued Federal Income Taxes |
(69,400) |
(25,806) |
(56,186) |
1,180,551 |
|
|
||
CASH FLOWS PROVIDED (USED) IN INVESTING ACTIVITIES: |
||
Additions To Property And Equipment |
(29,104) |
(27,036) |
(29,104) |
(27,036) |
|
CASH FLOWS PROVIDED (USED) IN FINANCING ACTIVITIES: |
||
Stock Options Exercised |
-- |
2,000 |
Cash Distribution Paid to Shareholders |
(103,073) |
(51,537) |
(103,073) |
(49,537) |
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(188,363) |
1,103,978 |
Cash And Cash Equivalents At Beginning Of Period |
1,487,848 |
651,265 |
Cash And Cash Equivalents At Ending of Period |
1,299,485 |
$ 1,755,243 |
|
||
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION: |
||
Cash And Cash Equivalents: |
||
Cash |
$ 35,664 |
$ 31,091 |
Money Market Accounts |
1,263,821 |
1,724,152 |
$ 1,299,485 |
$ 1,755,243 |
(See
"Notes to Financial Statements)
4
ELECTRONIC
SYSTEMS TECHNOLOGY, INC.
NOTES TO FINANCIAL STATEMENTS
(as prepared by Management)
(Unaudited)
NOTE 1 - BASIS OF PRESENTATION
The financial statements of Electronic Systems Technology, Inc. (the Company), presented in this Form 10QSB are unaudited and reflect, in the opinion of Management, a fair presentation of operations for the three and nine month periods ended September 30, 2007 and September 30, 2006. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principals have been condensed or omitted pursuant to the applicable rules and regulations of the Securities and Exchange Commission. These financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Company's Form 10KSB for the year ended December 31, 2006 as filed with Securities and Exchange Commission.
The results of operation for the three and nine month periods ended September 30, 2007 and September 30, 2006, are not necessarily indicative of the results expected for the full fiscal year or for any other fiscal period.
NOTE 2 - INVENTORIES
Inventories are stated at lower of direct cost or market with cost determined using the FIFO (first in, first out) method. Inventories consist of the following:
|
September 30 2007 |
December 31 2006 |
Parts | $223,458 | $255,793 |
Work In Process | 142,700 | 108,162 |
Finished Goods | 231,386 | 218,960 |
$597,544 | $582,915 |
NOTE 3 EARNINGS (LOSS) PER SHARE
Basic Earnings Per Share (EPS) excludes
dilution and is computed by dividing income available to common stockholders by the
weighted-average number of common shares outstanding for the period. Diluted EPS
reflects potential dilution occurring if securities or other contracts to issue common
stock were exercised or converted into common stock or resulted in the issuance of common
stock that then shared in the earnings of the Company. The primary weighted average
number of common shares outstanding was 5,153,667 and 5,152,733 for the nine months ended
September 30, 2007 and 2006 respectively. The primary weighted average number of common
shares outstanding for the three month period ended September 30, 2007 was 5,153,667.
For the Nine Months Ended September 30, 2007 |
|||
|
Income |
Shares |
Per-Share |
Basic EPS Income available to common stockholders |
$165,142 |
5,153,667 |
$0.03 |
Diluted EPS Income available to common stockholders + assumed conversions |
$165,142 |
5,237,537 |
$0.03 |
5
NOTE 4 - STOCK OPTIONS
Effective January 1, 2006, the Company adopted the provisions of Financial Accounting
Standards Board (FASB) Statement No. 123R, Share-Based Payment, (FAS 123R) for
its share-based compensation plan. The Company previously accounted for these plans
under the recognition and measurement principles of Accounting Principles Board (APB)
Opinion No. 25, "Accounting for Stock Issued to Employees", (APB 25) and related
interpretations and disclosure requirements established by FAS 123, "Accounting for
Stock-Based Compensation". The Company adopted FAS 123R using the modified
prospective method and, accordingly, results for prior periods have not been restated.
As of September 30, 2007, the Company had
outstanding stock options that have been granted periodically to individual employees and
directors with no less than three years of continuous tenure with the Company. On February
16, 2007, additional stock options to purchase shares of the Company's common stock were
granted to individual employees and directors with no less than three years continuous
tenure. The options granted on February 16, 2007 totaled 180,000 shares under option
and have an exercise price of $0.68 per share. The options granted on February 16,
2007 may be exercised any time during the period from February 16, 2007 through February
15, 2010. The Company's Form 8-K dated February 16, 2007, as filed with the
Securities and Exchange Commission is included herein by reference. All outstanding
stock options must be exercised within 90 days after termination of employment.
The fair value of each option award is
estimated on the date of the grant using the Black-Scholes option-pricing model with the
following weighted-average assumptions used for grants in:
|
2007 |
2006 |
2005 (proforma) |
2004 (proforma) |
Dividend yield |
1.43% |
1.43% |
1.25% |
1.15% |
Expected volatility |
39% |
49% |
63% |
65% |
Risk-free interest rate |
4.40% |
4.67% |
3.65% |
2.25% |
Expected term (in years) |
3 |
3 |
3 |
3 |
Estimated Fair Value per Option Granted |
$0.21 |
$0.25 |
$0.34 |
$0.41 |
The Company uses historical data to estimate option exercise rates. The option exercise rate for option grants in 2007 through 2004 was eleven percent.
A summary of option activity during the nine months ended September 30, 2007 is as follows:
|
|
Weighted-Average Exercise Price Per Share |
Outstanding at January 1, 2007 |
560,000 |
$0.75 |
Granted |
180,000 |
0.68 |
Exercised |
-- |
-- |
Canceled |
(185,000) |
0.80 |
Outstanding at September 30, 2007 |
555,000 |
0.71 |
For the third quarter of 2007, compensation expense charged against income for stock options was $1,025 ($677 after tax). No non-vested share-based compensation arrangements existed as of September 30, 2007.
NOTE 6 - RELATED PARTY TRANSACTIONS
For the nine-month period ended September 30, 2007 services in the amount of $79,865 were contracted with Manufacturing Services, Inc., of which the former owner/president, Melvin Brown, and current president, Mike Brown, are members of the Board of Directors of the Company.
6
NOTE 7 SEGMENT REPORTING
Segment information is prepared on the same basis that the Company's management reviews financial information for operational decision making purposes. The Company has two reportable segments, domestic and foreign, based on the geographic location of the customers. Both segments sell radio modem products (requiring an FCC license or license free Ethernet products), related accessories for radio modem products for industrial automation projects, and mobile data computer products. The foreign segment sells the Company's products and services outside the United States.
During the quarter ended September 30, 2007, Domestic customers represented approximately 77% of total net revenues. Foreign customers represented approximately 23% of total net revenues. No sales to a single customer comprised 10% or more of the Company's net revenues for the quarter ended September 30, 2007. Revenues from foreign countries consisted primarily of revenues from Canada, Singapore and South American countries including Chile and Colombia.
The accounting policies of the segments are the same as those described in the summary of significant accounting policies, Note 1. Management evaluates performance based on net revenues and operating expenses. Administrative functions such as finance and information systems are centralized. However, where applicable, portions of the administrative function expenses are allocated between the operating segments. The operating segments share the same manufacturing and distributing facilities. Costs of operating the manufacturing plant, equipment, inventory, and accounts receivable are allocated directly to each segment.
ELECTRONIC SYSTEMS TECHNOLOGY, INC. |
||||
Segment Reporting |
||||
Summary financial information for the two reportable segments for the third quarter of 2007 and 2006 is as follows: |
||||
Domestic |
Foreign |
Unallocated |
Total |
|
Three months ended September 30, 2007 |
||||
Total net revenues |
$544,854 |
$159,599 |
$ - |
$704,453 |
Earnings (loss) before tax |
80,799 |
73,034 |
(56,295) |
97,538 |
Depreciation |
12,951 |
- |
645 |
13,596 |
Identifiable assets |
929,287 |
18,598 |
2,338,223 |
3,286,108 |
Net capital expenditures |
11,721 |
- |
1,498 |
13,219 |
Three months ended September 30, 2006 |
||||
Total net revenues |
$559,161 |
$88,507 |
$ - |
$647,668 |
Earnings (loss) before tax |
125,203 |
13,022 |
49,362) |
88,863 |
Depreciation |
14,893 |
- |
566 |
15,459 |
Identifiable assets |
974,942 |
13,704 |
2,026,822 |
3,015,468 |
Net capital expenditures |
- |
- |
- |
- |
Nine months ended September 30, 2007 |
||||
Total net revenues |
$1,594,683 |
$497,682 |
$ - |
$2,092,365 |
Earnings (loss) before tax |
230,867 |
233,962 |
(214,987) |
249,842 |
Depreciation |
37,173 |
- |
1,788 |
38,961 |
Identifiable assets |
929,287 |
18,598 |
2,338,223 |
3,286,108 |
Net capital expenditures |
26,798 |
- |
2,306 |
29,104 |
Nine months ended September 30, 2006 |
||||
Total net revenues |
$1,422,123 |
$377,283 |
$ - |
$1,799,406 |
Earnings (loss) before tax |
208,732 |
86,595 |
(193,840) |
101,487 |
Depreciation |
43,561 |
- |
1,674 |
45,235 |
Identifiable assets |
974,942 |
13,704 |
2,026,822 |
3,015,468 |
Net capital expenditures |
26,436 |
- |
600 |
27,036 |
7
NOTE 8 - CASH DISTRIBUTION
On June 1, 2007, the Company declared a one-time, non-cumulative, cash distribution to shareholders of record as of June 22, 2007, of $0.02 per share of common stock, with a payable date of July 16, 2007. The payment of the cash distribution totaling $103,073 was completed by July 17, 2007. The Companys Form 8-K dated June 1, 2007, as filed with the Securities and Exchange Commission is included herein by reference.
8
ITEM II
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATION
Managements discussion and analysis is intended to be read in conjunction with the companys unaudited financial statements and the integral notes thereto for the quarter ending September 30, 2007. The following statements may be forward looking in nature and actual results may differ materially.
A. RESULTS OF OPERATIONS
REVENUES:
Total revenues from the sale of the Companys ESTeem wireless modem systems, accessories, and services increased to $682,945 for the third quarter of 2007 as compared to $635,531 in the third quarter of 2006, reflecting an increase of 7% from the previous years quarter. Gross revenues increased to $704,453 for the quarter ending September 30, 2007, from $647,668 for the third quarter of 2006, reflecting an increase of 9%. As of September 30, 2007, year to date sales increased to $2,031,481 as compared to $1,764,334 as of September 30, 2006. Year to date gross revenues increased to $2,092,365 as of September 30, 2007 compared to $1,799,406 as of September 30, 2006. Management believes the increase in sales revenue for the third quarter of 2007 is due to increased domestic and foreign sales of the Companys products in the industrial automation marketplace. Sales in the industrial automation marketplace have been strong during the first nine months of 2007, primarily due, in the opinion of management, to sales person activity in both the domestic and foreign export markets. Management is encouraged by the increase in sales revenues for 2007 year to date, but remains cautious of competitive and economic factors which resulted in relatively flat domestic industrial automation sales revenues during 2006.
The Company's revenues have historically fluctuated from quarter to quarter due to timing factors such as customer order placement and product shipments to customers, as well as customer buying trends, and changes in the general economic environment. The procurement process regarding plant and project automation, or project development, which usually surrounds the decision to purchase ESTeem products, can be lengthy. This procurement process may involve bid activities unrelated to the ESTeem products, such as additional systems and subcontract work, as well as capital budget considerations on the part of the customer. Because of the complexity of this procurement process, forecasts in regard to the Company's revenues become difficult to predict.
A percentage breakdown of EST's Domestic and Export Sales, for the third quarter of 2007 and 2006 are as follows:
For the third quarter of |
||
|
2007 |
2006 |
Domestic Sales |
77% |
86% |
Export Sales |
23% |
14% |
OPERATING SEGMENTS
Segment information is prepared on the same basis that the Companys Management reviews financial information for operational decision-making purposes. The Companys operating segment information is contained in Financial Statements, Notes to Financial Statements, Note 7 Segment Reporting.
Domestic Revenues
During
the quarter ended September 30, 2007, the Companys domestic operations represented
77% of the Companys total net revenues. Domestic operations sell ESTeem modem
products, accessories and service primarily through domestic resellers, as well as
directly to end users of the Companys products. Domestic revenues decreased to
$544,854 for the quarter ended September 30, 2007, compared to $559,161 for the quarter
ended September 30, 2006. Management believes the decrease in domestic sales revenues is
the result of weaker than expected MDCS sales during the third quarter of 2007. The
Companys MDCS sales accounted for 9% of the Companys domestic sales during the
third quarter of 2007. Management believes MDCS sales were weaker than expected during the
third quarter of 2007 due to
9
reduced funding for projects involving the Companys products, extended procurement cycle for public safety entities, and reduced sales manager activity during the first half of 2007. A sales manager focused primarily on the MDCS market place was hired late in the second quarter of 2007. Management believes the activities of this focused sales manager will have positive effects in MDCS revenues. Taking into account the weaker than expected MDCS sales during the third quarter of 2007, the Companys domestic industrial automation sales represented 91% of domestic sale revenues for the quarter ended September 30, 2007 and showed increased revenue results, which Management believes is the result of tradeshow attendance and sales person activity.
No sales to a single customer comprised 10% or more of the Company's product sales for the quarter ended September 30, 2007.
Domestic segment operating income decreased to $80,799 for the quarter ended September 30, 2007 as compared with a segment operating income of $125,203 for the same quarter of 2006, due to slightly decreased sales revenues and increased operating expenses, specifically research/development and marketing related expenditures, for the segment during the third quarter of 2007.
For the nine-month period ended September 30, 2007, the Companys domestic operations represented 76% of the Companys total net revenues. Year to date domestic revenues increased to $1,594,683 as of September 30, 2007, compared to $1,422,123 for the same period of 2006, reflecting an increase of 12%. Management believes the increase in domestic sales revenues during the first nine months of 2007 is the result of strong domestic industrial automation sales resulting from continuing tradeshow attendance and sales person activity. The increase in domestic sales revenues was tempered by weaker than expected MDCS sales revenues during the first nine months of 2007 due to reduced funding for projects involving the Companys products, extended procurement cycle for public safety entities, and reduced sales manager activity during the first half of 2007. The Companys year to date MDCS to public entities which accounted for 9% of domestic sales during the first nine months of 2007 as compared with 32% of the Companys domestic sales for the same period of 2006.
Year to date domestic segment operating income increased to $230,867 for the period ended September 30, 2007 as compared with a segment operating income of $208,732 for the same period of 2006. This increased is due to increased sales revenues and returns on investments for the segment when compared with the same period of 2006.
Foreign Revenues
The Companys foreign operating segment represented 23% of the Companys total net revenues for the quarter ended September 30, 2007. The foreign operating segment is based wholly in the United States and maintains no assets outside of the United States. The foreign operating segment sells ESTeem modem products, accessories and service primarily through foreign resellers, as well as directly to end customers of the Companys products located outside the United States.
During the quarter ended September 30, 2007, the Company had $159,599 in foreign export sales, amounting to 23% of total net revenues of the Company for the quarter, compared with foreign export sales of $88,507 for the same quarter of 2006, representing an increase of 80%. The increase is attributable to increased industrial automation sales revenues in Singapore, Chile and Colombia during the third quarter of 2007. No foreign sales to a single customer comprised 10% or more of the Company's product sales for the quarter ended September 30, 2007. Products purchased by foreign customers were used primarily in industrial automation applications.
Operating income for the foreign segment increased to $73,034 for the quarter ended September 30, 2007 as compared with an operating income of $13,022 for the same period of 2006 due to the increase in sales revenues for the segment.
For the nine-month period ended September 30, 2007, the Company had $497,682 in foreign export sales, amounting to 24% of total net revenues of the Company for the period, compared with foreign export sales of $377,283 for the same period of 2006, reflecting an increase of 32%. The foreign export sale increase during the first nine months of
10
2007 is attributable to increased industrial automation sales revenues in Colombia, India, Chile and Singapore, as well as an internet backbone project in Morocco, when compared with the same period of 2006. Management believes the majority of foreign export sales are the result of the Companys Latin American sales staff, EST foreign reseller activity, and the Companys internet website presence.
Year to date foreign segment operating income increased to $233,962 for the period ended September 30, 2007 as compared with a segment operating income of $86,595 for the same period of 2006, due to increased year to date sales revenues and reduced marketing related travel expenses for the segment when compared with the same period of 2007.
Unallocated Corporate
Unallocated corporate expenses relate to functions, such as accounting, corporate management and administration, that support but are not attributable to the Companys domestic or foreign operating segments, including salaries, wages and other expenses related to the performance of these support functions. Unallocated corporate expenses increased during the quarter ended September 30, 2007 to $56,295 as compared with $49,362 for the same quarter of 2006, and represented expense to total net revenues percentages of 8% for the third quarters of 2007 and 2006.
Year to date unallocated corporate expenses increased for the period ended September 30, 2007 to $214,987 as compared with $193,840 for the same period of 2006, and represented expense to total net revenues percentages of 10% and 11% for the first nine months of 2007 and 2006, respectively.
BACKLOG:
The Company had a backlog of $62,500 at September 30, 2007, which was comprised of orders placed late in September, primarily for export shipment. Customers generally place orders on an as needed basis. Shipment for most of the Companys products is generally made within 1 to 15 working days after receipt of customer orders, with the exception of ongoing, scheduled projects, and custom designed equipment.
COST OF SALES:
Cost of sales percentages of gross sales for the third quarters of 2007 and 2006 were 38% and 40%, respectively. The cost of sales decrease for the third quarter of 2007 is the result the product mix for items sold during the quarter having a more favorable profit margin when compared with the same period of 2006. The cost of sales percentage was also positively affected by increased profit margins on engineering services performed by the Company resulting from a restructuring of customer service engineering compensation late in the first quarter of 2007.
OPERATING EXPENSES:
Operating expenses for the third quarter of 2007 increased $59,042 when compared with the third quarter of 2006. The following is a delineation of operating expenses:
For the quarter ended: |
September 30, |
September 30, |
Increase |
Finance/Administration |
$ 56,295 |
$ 49,362 |
$ 6,933 |
Research/Development |
131,899 |
100,381 |
31,518 |
Marketing |
127,719 |
107,649 |
20,070 |
Customer Service |
31,098 |
30,577 |
521 |
Total Operating Expenses |
$ 347,011 |
$ 287,969 |
$ 59,042 |
FINANCE AND ADMINISTRATION:
During the third quarter of 2007 Finance
and Administration expenses increased to $56,295 when compared with the third quarter of
2006. The increase is the result of increased professional service expense related to
government compliance and temporary employee wages paid by the Company during the third
quarter of 2007 when compared with the same
11
period of 2006.
RESEARCH AND DEVELOPMENT:
During the third quarter of 2007, Research and Development expenses increased to $131,899, an increase of $31,518 when compared with the third quarter of 2006. The increase is the result of increase subcontracted engineering expertise and department related supplies, when compared with the same quarter of 2006.
MARKETING:
Marketing expenses increased $20,070, to $127,719, during the third quarter of 2007 when compared with the third quarter of 2006 due to increased department salaries related to the addition of a sales person, and timing differences in trade show expenses when compared with the same period of 2006.
CUSTOMER SERVICE:
Customer service expenses for the third quarter of 2007 increased slightly to 31,098, when compared with the third quarter of 2006.
INTEREST AND INVESTMENT INCOME:
The Company earned $21,304 in investment and interest income for the quarter ended September 30, 2007. Sources of this income were money market accounts and certificates of deposit.
NET INCOME (LOSS):
The Company recorded a net income of $42,838 for the third quarter of 2007, compared to net income of $53,724 for the third quarter of 2006. The decrease in net income is the result of increases in research/development and marketing related expenses, as well as increased provisions for estimated taxes during the third quarter of 2007 when compared with the third quarter of 2006. Year to date, the Company has net income of $165,142 for the nine months ended September 30, 2007, compared with $62,979 for the same period of 2006. The increased year to date net income is the result of increased sales revenues and investment income positively effecting year to date profitability when compared with the same period of 2006.
B. Financial Condition, Liquidity and Capital Resources
The Corporation's current asset to current liabilities ratio at September 30, 2007 was 14.5:1 compared to 10.1:1 at December 31, 2006. The slight increase in current ratio is due to increased inventory and prepaid expense asset levels as of September 30, 2007 when compared with December 31, 2006 amounts.
For the quarter ending September 30, 2007, the Company had cash and cash equivalent holdings of $1,299,485 as compared to cash and cash equivalent holdings of $1,487,848 at December 31, 2006. The Company had certificates of deposit investments in the amount of $960,000 as of September 30, 2007 as compared to $630,000 as of December 31, 2006.
Accounts receivable decreased to $207,542 as of September 30, 2007, from December 31, 2006 levels of $401,127, due to sales and collections timing differences. Inventory increased to $597,544 at September 30, 2007, from December 31, 2006 levels of $582,915, due to increased purchasing of component materials during the nine months of 2007 for existing product manufacturing, as well as production of the recently released ESTeem 195Ep and ESTeem 195Es products. The Company's fixed assets, net of depreciation, decreased to $142,799 as of September 30, 2007, from December 31, 2006 levels of $152,655 due to capital expenditures of $29,104 being offset by depreciation of $38,961. Prepaid expenses increased to $35,343 as of September 30, 2007 from December 31, 2006 amounts of $28,604 due to recent renewal of annual insurance policies and increased prepaid tradeshow expenses.
As of January 1, 2005, the Company entered into a 39-month agreement with Netsuite Inc. to provide the Companys
12
customer relationship management and accounting software and related network infrastructure services. The current portion of the prepaid Netsuite Inc. services as of September 30, 2007, is reflected in prepaid expenses and amounted to $10,924.
On September 13, 2007, the Company announced the establishment of a "doing business as" or "DBA" structure, based on the Company's registered trade name of ESTeem Wireless Modems. Management believes the DBA structure provides the Company with additional flexibility in how the Companys products are presented to the public.
All other corporate structures, policies and stock ticker symbols remain unchanged. The Companys Form 8-K dated September 13, 2007, as filed with the Securities and Exchange Commission is included herein by reference.
As of September 30, 2007, the Companys trade accounts payable balance was $77,090 as compared with $93,051 at December 31, 2006, and reflects amounts owed for purchases of inventory items and contracted services. Accrued liabilities as of September 30, 2007 were $34,289, compared with $77,143 at December 31, 2006, and reflect items such as accrued vacation benefits, and quarterly payroll and excise tax liabilities. Federal income taxes payable decreased to $70,690 as of September 30, 2007 as a result of the Companys year-to-date profitability and estimated tax liabilities.
It is Managements opinion the Companys cash, cash equivalent reserves, and working capital at September 30, 2007 are sufficient to satisfy requirements for operations, capital expenditures, and other expenditures as may arise in the short term.
FORWARD LOOKING STATEMENTS: The above discussion may contain forward looking statements that involve a number of risks and uncertainties. In addition to the factors discussed above, among other factors that could cause actual results to differ materially are the following: competitive factors such as rival wireless architectures and price pressures; availability of third party component products at reasonable prices; inventory risks due to shifts in market demand and/or price erosion of purchased components; change in product mix, and risk factors that are listed in the Companys reports and registration statements filed with the Securities and Exchange Commission.
13
Item III.
CONTROLS & PROCEDURES
The Company maintains disclosure controls and procedures designed to ensure that information required to be disclosed in reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the specified time periods.
CEO and CFO CERTIFICATIONS
Appearing immediately following the Signatures section of this Quarterly Report there are two separate forms of "Certifications" of the CEO. The second form of Certification is required in accord with Section 302 of the Sarbanes-Oxley Act of 2002 (the Section 302 Certification). This section of the Quarterly Report, which you are currently reading is the information concerning the Controls Evaluation referred to in the Section 302 Certifications and this information should be read in conjunction with the Section 302 Certifications for a more complete understanding of the topics presented.
DISCLOSURE CONTROLS AND INTERNAL CONTROLS.
Disclosure Controls are procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934 (Exchange Act), such as this Quarterly Report, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's (SEC) rules and forms. Disclosure Controls are also designed with the objective of ensuring that such information is accumulated and communicated to our management, including the CEO and CFO, as appropriate to allow timely decisions regarding required disclosure. Internal Controls are procedures which are designed with the objective of providing reasonable assurance that (1) our transactions are properly authorized; (2) our assets are safeguarded against unauthorized or improper use; and (3) our transactions are properly recorded and reported, all to permit the preparation of our financial statements in conformity with generally accepted accounting principles. Our disclosure controls and procedures are designed to provide reasonable assurance of achieving their objectives, Our CEO and CFO have concluded that our disclosure controls and procedures were effective at that reasonable assurance level for the period stated.
LIMITATIONS ON THE EFFECTIVENESS OF CONTROLS.
The Company's management, including the Chief Executive Officer and Chief Financial Officer, does not expect that our Disclosure Controls or our Internal Controls will prevent all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed achieving its stated goals under all potential future conditions; over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
CONCLUSION
Accordingly, the CEO and CFO note that, as of the period ended September 30, 2007 covered by this report, there were no significant deficiencies and material weaknesses in our Internal Controls. The effectiveness of these controls are under the continuing review of the Company's CEO and CFO. In addition, Management has begun the process of complying with the requirements of Section 404 of the Sarbanes-Oxley Act of 2002. Management anticipates that this effort will also help to more formally document, communicate, and comply with the Company's accounting policies and procedures, as well as to identifying and rectifying any residual disclosure or reporting process control issues that may exist but, at this time, are unknown to management. There were no other changes in our internal controls over financial reporting.
14
PART II
OTHER INFORMATION
Item 6. EXHIBITS AND REPORTS ON FORM 8-K
(b) |
Reports on Form 8-K |
Form 8-K dated February 16, 2007 is incorporated herein by reference.
Form 8-K dated June 1, 2007 is incorporated herein by reference.
Form 8-K dated September 13, 2007 is incorporated herein by reference.
Exhibit Number |
Notes to Financial Statements |
4. |
Instruments defining the Rights of Security Holders including indentures. |
Form 8-K dated February 16, 2007 is incorporated herein by reference.
11. |
Statement Re: computation of per share earnings. |
Note 3 to Financial Statements
31.1 CEO Certification
31.2 CFO Certification
32 Section 906 Certification
15
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
ELECTRONIC SYSTEMS TECHNOLOGY, INC. |
Date: November 9, 2007 |
/s/ T.L. KIRCHNER |
|
Name: T.L. Kirchner |
Title: Director/President |
|
(Principal Executive Officer) |
Date: November 9, 2007 |
/s/ JON CORREIO |
|
Name: Jon Correio |
Title: Vice President, Finance & Administration |
|
(Principal Financial Officer) |
16