UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON D.C. 20549
FORM 10-QSB
[X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 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 March 31, 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.
SELECTED FINANCIAL DATA
(as prepared by Management)
(Unaudited)
Three Months Ended | Mar. 31, 2007 |
Mar. 31, 2006 |
Sales | $ 674,557 |
$ 487,833 |
Other Revenues | $ 18,572 |
$ 11,430 |
Gross Profit | $ 395,101 |
$ 246,895 |
Net Income (Loss) Before Taxes | $ 84,469 |
$ ( 55,148) |
Net Income (Loss) | $ 66,569 |
$ ( 30,000) |
Earnings (Loss) Per Share Before Taxes | ||
Basic | $ 0.02 |
$ ( 0.01) |
Diluted | $ 0.02 |
$ ( 0.01) |
Earnings (Loss) Per Share | ||
Basic | $ 0.01 |
$ ( 0.01) |
Diluted | $ 0.01 |
$ ( 0.01) |
Weighted Average Shares Outstanding (Basic) | ||
Primary | 5,153,667 |
5,150,834 |
Diluted | 5,156,534 |
5,188,092 |
Total Assets | $ 3,241,697 |
$ 3,007,539 |
Long-Term Debt and Capital Lease Obligations | $ 0 |
$ 0 |
Shareholders' Equity | $ 3,026,594 |
$ 2,741,912 |
Shareholders' Equity Per Share | $ 0.59 |
$ 0.53 |
Working Capital | $ 2,892,552 |
$ 2,572,081 |
Current Ratio | 18.6:1 |
13.2:1 |
Equity To Total Assets | 93 % |
91 % |
1
ELECTRONIC SYSTEMS TECHNOLOGY, INC.
BALANCE SHEET
(as prepared by Management)
(Unaudited)
Mar. 31, 2007 |
Dec. 31 ,2006 |
||
ASSETS | |||
CURRENT ASSETS | |||
Cash and Cash Equivalents | $ 1,352,206 |
$ 1,487,848 |
|
Short Term Certificates of Deposit Investments | 810,000 |
630,000 |
|
Accounts Receivable, net of allowance for uncollectibles | 263,106 |
401,127 |
|
Inventory | 591,414 |
582,915 |
|
Accrued Interest | 9,239 |
4,650 |
|
Prepaid Expenses | 30,490 |
28,604 |
|
Total Current Assets | 3,056,455 |
3,135,144 |
|
PROPERTY & EQUIPMENT net of depreciation | 154,574 |
152,655 |
|
OTHER ASSETS | 1,068 |
5,852 |
|
DEFERRED INCOME TAX BENEFIT | 29,600 |
26,200 |
|
TOTAL ASSETS | $ 3,241,697 |
$ 3,319,851 |
|
LIABILITIES & STOCKHOLDERS' EQUITY | |||
CURRENT LIABILITIES | |||
Accounts Payable | 103,461 |
93,051 |
|
Refundable Deposits | 6,717 |
67 |
|
Federal Income Taxes Payable | 2,690 |
140,090 |
|
Accrued Liabilities | 51,035 |
77,143 |
|
Total Current Liabilities | 163,903 |
310,351 |
|
DEFERRED INCOME TAXES | 51,200 |
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 | 975,491 |
974,466 |
|
Retained Earnings | 2,045,949 |
1,979,380 |
|
3,026,594 |
2,959,000 |
||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ 3,241,697 |
$ 3,319,851 |
See Notes To Financial Statements
2
ELECTRONIC SYSTEMS TECHNOLOGY, INC.
STATEMENTS OF INCOME (LOSS)
(as prepared by Management)
(Unaudited)
Three Months Ended | Mar. 31, 2007 |
Mar. 31, 2006 |
|
SALES | $ 674,557 |
$ 487,833 |
|
COST OF SALES | 279,456 |
240,938 |
|
Gross Profit | 395,101 |
246,895 |
|
OPERATING EXPENSES | |||
Finance/Administration | 91,320 |
77,518 |
|
Research & Development | 112,416 |
85,121 |
|
Marketing | 104,789 |
108,246 |
|
Customer Service | 20,679 |
31,538 |
|
Total Operating Expense | 329,204 |
302,423 |
|
OPERATING INCOME (LOSS) | 65,897 |
( 55,528) |
|
Other Income (expenses) | |||
Interest Income | 18,572 |
8,273 |
|
Uncollectible Accounts Recovered | -- |
3,157 |
|
Realized Loss on Marketable Securities | -- |
(8,942) |
|
Management Fee, Marketable Securities | -- |
(2,108) |
|
Net Other Income (expense) | 18,572 |
380 |
|
NET INCOME (LOSS) BEFORE TAX | 84,469 |
(55,148) |
|
Provision For Income Tax | (17,900) |
25,148 |
|
NET INCOME (LOSS) | $ 66,569 |
$ ( 30,000) |
|
Basic Earnings (Loss) Per Share Before Tax | $ 0.02 |
$ ( 0.01) |
|
Basic Earnings (Loss) Per Share After Tax | $ 0.01 |
$ ( 0.01) |
|
Diluted Earnings (Loss) Per Share Before Tax | $ 0.02 |
$ ( 0.01) |
|
Diluted Earnings (Loss) Per Share After Tax | $ 0.01 |
$ ( 0.01) |
See Notes To Financial Statements
3
ELECTRONIC SYSTEMS TECHNOLOGY, INC.
STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(as prepared by Management)
(Unaudited)
Three Months Ended | Mar. 31, 2007 |
Mar. 31, 2006 |
NET INCOME (LOSS) | $ 66,569 |
$ ( 30,000) |
OTHER COMPREHENSIVE LOSS: | ||
Unrealized gain (loss) on securities arising during period (net of tax effect) | -- |
2,088 |
COMPREHENSIVE INCOME (LOSS) | $ 66,569 |
$ ( 27,912) |
See Notes To Financial Statements
4
Three Months Ended | Mar. 31, 2007 |
Mar. 31, 2006 |
CASH FLOWS PROVIDED (USED) IN OPERATING ACTIVITIES: | ||
Net Income (Loss) | $ 66,569 |
$ ( 30,000) |
Noncash items included in income: | ||
Depreciation |
12,558 |
14,391 |
Amortization |
-- |
370 |
Loss on Marketable Securities |
-- |
8,942 |
Provision for Federal Income Taxes |
-- |
( 19,147) |
Accrued Interest |
( 4,589) |
1,767 |
Deferred Income Tax |
( 2,700) |
( 6,000) |
Share Based Compensation |
1,025 |
2,004 |
DECREASE (INCREASE) IN CURRENT ASSETS: | ||
Accounts Receivable Net | 138,021 |
16,367 |
Certificates of Deposit Redeemed (Purchased) | ( 180,000) |
360,000 |
Marketable Securities Investments Purchased | -- |
( 402,000) |
Marketable Securities Investments Sold | -- |
292,042 |
Inventory | ( 8,499) |
( 24,478) |
Prepaid Software and Network Services | 4,784 |
3,433 |
Prepaid Expenses | ( 1,886) |
( 5,769) |
INCREASE (DECREASE) IN CURRENT LIABILITIES: | ||
Accounts Payable and Accrued Expenses | ( 15,698) |
87,397 |
Refundable Deposits | 6,650 |
27,772 |
Accrued Federal Income Taxes | ( 137,400) |
( 80,579) |
( 121,165) |
246,512 |
|
CASH FLOWS PROVIDED (USED) IN INVESTING ACTIVITIES: | ||
Additions To Property And Equipment | ( 14,477) |
( 11,633) |
( 14,477) |
( 11,633) |
|
CASH FLOWS PROVIDED (USED) IN FINANCING ACTIVITIES: | ||
Stock option exercise | -- |
2,000 |
-- |
2,000 |
|
NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS | (135,642) |
236,879 |
Cash and Equivalents At Beginning Of Period | 1,487,848 |
651,265 |
Cash and Equivalents At Ending of Period | $ 1,352,206 |
$ 888,144 |
SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION: | ||
Cash Paid Year To Date: | ||
Interest | 0 |
0 |
Federal Income Taxes | $ 158,000 |
$ 80,579 |
Cash and Equivalents: | ||
Cash | $ 62,883 |
$ 10,086 |
Money Market Accounts | 1,289,323 |
878,058 |
$ 1,352,206 |
$ 888,144 |
5
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 month periods ended March 31, 2007 and March 31, 2006. Certain information and footnote disclosure 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. In preparation of the financial statements, certain amounts and balances have been restated from previously filed reports to conform to the format of this quarterly presentation. These financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Company's Form 10K for the year ended December 31, 2006 as filed with Securities and Exchange Commission.
The results of operation for the three-month periods ended March 31, 2007 and March 31, 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 cost or market with cost determined using the FIFO (first in, first out) method. Inventories consist of the following:
March 31 |
December 31 |
|
Parts | $ 266,752 |
$ 255,793 |
Work in progress | 87,161 |
108,162 |
Finished goods | 237,501 |
218,960 |
$ 591,414 |
$ 582,915 |
NOTE 3 - EARNINGS (LOSS) PER SHARE
Basic 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 5,150,834 for the quarters ended March 31, 2007 and 2006 respectively.For the three months ended March 31, 2007 |
|||
Income (Numerator) |
Shares (Denominator) |
Per Share Amount |
|
Basic EPS Income available to common stockholders |
$66,569 |
5,153,667 |
$0.01 |
Diluted EPS Income available to common stockholders + assumed conversions |
$66,569 |
5,156,534 |
$0.01 |
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
6
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 March 31, 2007, the Company had outstanding stock options, which 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 |
2004 |
|
Dividend yield | 1.43% |
1.43% |
1.25% |
1.15% |
Expected volatility | 67% |
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 quarter ended March 31, 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 | (180,000) |
0.80 |
Outstanding at March 31, 2007 | 560,000 |
0.71 |
For the first 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 March 31, 2007.
NOTE 5 - OTHER COMPREHENSIVE INCOME (LOSS)
For the quarter ended March 31, 2007, the Companys had no items of other comprehensive income (loss). During the quarter ended March 31, 2006, the only item of other comprehensive income (loss) was unrealized gains on marketable securities investments, net of tax in the amount of $2,088.
NOTE 6 - RELATED PARTY TRANSACTIONS
For the quarter ended March 31, 2007, services in the amount of $31,163
were contracted with Manufacturing Services, Inc., of which the former owner/president is
a member of the Board of Directors of EST.
7
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 March 31, 2007, Domestic customers represented approximately 76% of total net revenues. Foreign customers represented approximately 24% of total net revenues. During the quarter ended March 31, 2007 no sales to a single customer comprised 10% or more of the Company's product sales. Revenues from foreign countries consisted primarily of revenues from Canada, Morocco and Croatia.
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 first quarter of 2006 and 2007 is as follows: |
||||
Domestic |
Foreign |
Unallocated |
Total |
|
Quarter ended March 31, 2007 | ||||
Total net revenues |
$527,113 |
$166,016 |
$ - |
$693,129 |
Earnings (loss) before tax |
109,511 |
66,278 |
(91,320) |
84,469 |
Depreciation/amortization |
11,994 |
- |
564 |
12,558 |
Identifiable assets |
199,917 |
62,715 |
2,979,065 |
3,241,697 |
Net capital expenditures |
14,477 |
- |
- |
14,477 |
Quarter ended March 31, 2006 | ||||
Total net revenues |
$351,900 |
$147,363 |
$ - |
$499,263 |
Earnings (loss) before tax |
(19,270) |
41,640 |
(77,518) |
(55,148) |
Depreciation/amortization |
14,211 |
- |
550 |
14,761 |
Identifiable assets |
334,545 |
65,282 |
2,606,112 |
3,005,939 |
Net capital expenditures |
11,033 |
- |
600 |
11,633 |
8
ITEM II
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATION
Management's discussion and analysis is intended to be read in conjunction with the Company's unaudited financial statements and the integral notes thereto for the quarter ending March 31, 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 sales increased to $674,557 for the first quarter of 2007 as compared to $487,833 in the first quarter of 2006, reflecting an increase of 38%. Gross revenues increased to $693,129 for the quarter ending March 31, 2007, from $499,263 for the same quarter of 2006. Management believes the increase in sales revenues is due to increased sales of the Companys products and services for domestic and foreign industrial automation projects. The sales results for the first quarter of 2007 are also being compared with the first quarter of 2006, a quarter which Management believes was negatively impacted by available inventory being committed to sales to a large Latin American project.
The Company's revenues have historically fluctuated from quarter to quarter due to timing factors such as product shipments to customers, customer order placement, 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 with regard to the Company's revenues are difficult to predict.
A percentage breakdown of EST's market segments of Domestic and Foreign Export sales, for the first quarter of 2007 and 2006 are as follows:
For the first quarter of |
2007 |
2006 |
Domestic Sales |
76% |
70% |
Export Sales |
24% |
30% |
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
The Companys domestic operations represented 76% 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 increased to $527,113 for the quarter ended March 31, 2007, compared to $351,900 for the quarter ended March 31, 2006, reflecting an increase of 50%. Management believes the increase in domestic sales revenues is the result of a return to more normal domestic sales activity when compared with the same quarter of 2006, when available inventory was committed to sales for a large Latin American project.
The Companys domestic sales were augmented by sales of the
Companys products for Mobile Data Computers Systems (MDCS) to public entities, which
accounted for 9% of the Companys domestic sales during the first quarter of 2007.
Management believes MDCS sales were weaker than expected during the first quarter of 2007
due to reduced funding for projects involving the Companys products and the extended
procurement cycle for public safety entities. Management believes that MDCS sales are
difficult to predict and cannot be assured due to public safety
9
entity purchases being linked to uncertain government funding. During the quarter ended March 31, 2007 no sales to a single customer comprised 10% or more of the Company's product sales.
Domestic segment operating income increased to $109,511 for the quarter ended March 31, 2007 as compared with a segment operating loss of $19,270 for the same quarter of 2006, due to increased sales revenues and profit margins for the segment during the first quarter of 2007.
Foreign Revenues
The Companys foreign operating segment represented 24% of the Companys total net revenues for the quarter ended March 31, 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 March 31, 2007, the Company had $166,016 in foreign export sales, or 24% of total net revenues of the Company for the quarter, compared with foreign export sales of $147,363 or 30% of net revenues for the same quarter of 2006, representing an increase of 13%. This increase is attributable to increased sales revenues in Canada, Morocco and Croatia when compared with the same period of 2006. No foreign sales to a single customer comprised 10% or more of the Company's product sales for the quarter ended March 31, 2007. Products purchased by foreign customers were used primarily in industrial automation applications. Management believes the majority of foreign export sales are the results of the Companys Latin American sales staff, EST foreign reseller activity, and the Companys internet website presence.
Operating income for the foreign segment increased to $66,278 for the quarter ended March 31, 2007 as compared with $41,640 for the same period of 2006 due to increased sales revenues.
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, include salaries, wages and other expenses related to the performance of these support functions. Unallocated corporate expenses increased during the quarter ended March 31, 2007 to $91,320 as compared with $77,518 for the same quarter of 2006, due to increased professional services, general equipment maintenance and department related wages. Unallocated corporate expenses represented expense to total net revenues percentages of 13% and 16% for the first quarter of 2007 and 2006, respectively.
BACKLOG:
As of March 31, 2007, the Company had a sales order backlog of $75,900. The Companys 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 first quarters of 2007 and 2006 were 41% and 49% of gross sales respectively. The cost of sales decrease for the first quarter of 2007 is the result of favorable product mix of items sold during the quarter having increased profit margins, and engineering service price increases, when compared with the product mix sold during the same quarter of 2006.
10
OPERATING EXPENSES:
Operating expenses for the first quarter of 2007 increased $26,781 from first quarter of 2006 levels. The following is a delineation of operating expenses:
March 31 |
March 31 |
Increase |
|
Finance/Administration | $ 91,320 |
$ 77,518 |
$ 13,802 |
Research/Development | 112,416 |
85,121 |
27,295 |
Marketing | 104,789 |
108,246 |
( 3,457) |
Customer Service | 20,679 |
31,538 |
( 10,859) |
Total Operating Expenses | $329,204 |
$302,423 |
$ 26,781 |
Finance and Administration: For the first quarter of 2007 Finance and Administration expenses increased to $91,320, when compared with the first quarter of 2006, due to increased professional service, equipment maintenance and wage expenses during the first quarter of 2006.
Research and Development: Research and Development expenses increased $27,295 to $112,416, during the first quarter of 2007, due to increased subcontracted engineering expertise and research and development related wages when compared with the first quarter of 2006.
Marketing: During the first quarter of 2007, marketing expenses decreased to $104,789 when compared with the same period of 2006, due to timing differences in marketing related travel expenses when compared with the same quarter of 2006.
Customer Service: Customer service expenses decreased $10,859, to $20,679 during the first quarter of 2007 due to an increased amount of department expenses being billed to customers for services, when compared with the same quarter of 2006.
INTEREST AND DIVIDEND INCOME:
The Corporation earned $18,572 in interest and dividend income during the quarter ending March 31, 2007. Sources of this income were money market accounts and certificates of deposit.
Share based compensation
Effective January 1, 2006, the Company adopted the provisions of 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 APB Opinion No. 25, "Accounting for Stock Issued to Employees", 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. In calculating the share based compensation expense for the first quarter of 2007, the Company employed the Black-Scholes option-pricing model to estimate the fair value of option awards on the date of the stock option grant, as well as assuming an option exercise rate of 11%, derived from prior stock option exercise experience. For the first quarter of 2007, the Company recorded compensation expense related to stock options of $1,025 ($677 after tax).
NET INCOME (LOSS):
The Company had a net income of $66,569 for the first quarter of 2007 compared to a net loss of $30,000 for the same quarter of 2006. The Companys net income increase is the result of increased sales revenues and interest income during the first quarter of 2007, when compared with the first quarter of 2006.
11
B. FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES
The Corporation's current asset to current liabilities ratio at March 31, 2007 was 18.6:1 compared to 10.1:1 at December 31, 2006. The increase in current ratio is due to reduction of the Companys federal income tax payable amounts during the first quarter of 2007, when compared with amounts at December 31, 2006.
For the quarter ending March 31, 2007, the Company had cash and cash equivalents of $1,352,206 as compared to cash and cash equivalent holdings of $1,487,848 at December 31, 2006. Certificates of Deposit increased to $810,000 as of March 31, 2007, from $630,000 as of December 31, 2006 due to continued restructuring of the Companys investments.
Accounts receivable decreased to $263,106 as of March 31, 2007, from December 31, 2006 levels of $401,127, due to sales and collection cycle timing differences during the first quarter of 2007 when compared with heavy fourth quarter sales of 2006. Inventory increased to $591,414 at March 31, 2007, from December 31, 2006 levels of $582,915 due to increased purchases for increased production of the new ESTeem 195Es and 195Ep products. The Company's fixed assets, net of depreciation, increased to $154,574 as of March 31, 2007 from December 31, 2006 levels of $152,655, due to capital expenditures for fixed assets of $14,477, offset by depreciation during the first quarter of 2007 of $12,558. Capital expenditures during the quarter were primarily for the purchase of production related test equipment. Management believes additional capital expenditures may be necessary during 2007 to support the production and sale of the Companys products.
Prepaid expenses increased to $30,490 as of March 31, 2007 as compared with $28,604 for December 31, 2006 due to timing differences in prepaid tradeshow expenses. As of January 1, 2005, the Company entered into a 39-month agreement with Netsuite Inc. to provide the Companys customer relationship management and accounting software and related network infrastructure services. The current portion of the prepaid Netsuite Inc. services as of March 31, 2007 is reflected in "prepaid expenses" on the Companys balance sheet in the amount of $18,876. The noncurrent portion of the prepaid Netsuite Inc. services as of March 31, 2007 is reflected in "other assets" on the Companys balance sheet in the amount of $728.
As of March 31, 2007, trade accounts payable balance was $103,461 as compared with $93,051 at December 31, 2006, and reflects amounts owed for purchases of inventory items and contracted services. The Company recorded refundable deposit liabilities of $6,717 for prepayment of foreign sales prior to shipment. Federal income taxes payable decreased to $2,690 at March 31, 2007 from $140,090 at December 31, 2006 as the result of payment of the Companys federal income tax liability during the first quarter of 2007. Accrued liabilities as of March 31, 2007 were $51,035, compared with $77,143 at December 31, 2006, and reflect items such as payroll and state tax liabilities, as well as accrued vacation benefits.
In Management's opinion, the Company's cash and cash equivalent reserves, and working capital at March 31, 2007 is sufficient to satisfy requirements for operations, capital expenditures, and other expenditures as may arise during 2007.
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 Company's reports and registration statements filed with the Securities and Exchange Commission.12
ITEM III
CONTROLS & PROCEDURES
13
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.
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
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.
By: /s/ T.L. KIRCHNER | |
Date: May 11, 2007 | Name: T.L. Kirchner |
Title: Director/President | |
(Principal Executive Officer) |
By: /s/ JON CORREIO | |
Date: May 11, 2007 | Name: Jon Correio |
Title: Director/Secretary/Treasurer | |
(Principal Financial Officer) |
15