The accompanying notes are an integral part of these unaudited consolidated
financial statements.
The accompanying notes are an integral part of these unaudited consolidated
financial statements.
The accompanying notes are an integral part of these unaudited consolidated
financial statements.
The accompanying notes are an integral part of these unaudited consolidated
financial statements.
The accompanying notes are an integral part of these unaudited consolidated
financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Note 1 - Basis of Presentation
The accompanying consolidated balance sheet
as of June 30, 2019, the consolidated statements of operations and comprehensive income (loss) for the three and nine months ended
June 30, 2019 and 2018, changes in stockholders’ equity for the three and nine months ended June 30, 2019 and 2018, and cash
flows for the nine months ended June 30, 2019 and 2018 of Dynasil Corporation of America and subsidiaries (the “Company”),
and the related information contained in these notes have been prepared by management and are unaudited. Xcede Technologies, Inc.
(“Xcede”) is a joint venture between Dynasil Biomedical and Mayo Clinic to spin out and separately fund the development
of a tissue sealant technology. As of June 30, 2019, Dynasil Biomedical owned 63% of Xcede’s stock and, as a result, Xcede
is included in the Company’s consolidated balance sheets, results of operations and cash flows. The remaining 37% of Xcede’s
stock is owned by others and is accounted for under the rules applicable to non-controlling interest. Certain prior year balances
have been reclassified to conform to the current year presentation. These reclassifications did not affect previously reported
net income or stockholders’ equity. In the opinion of management, all adjustments (which include normal recurring and nonrecurring
items) necessary to present fairly the Company’s financial position, results of operations and cash flows in conformity with
generally accepted accounting principles for the periods presented have been made. Interim operating results are not necessarily
indicative of operating results for a full year.
The preparation of our unaudited consolidated
financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and the disclosure of contingent assets and liabilities at the date of the unaudited consolidated financial statements and the
reported amounts of revenues and expenses during the reporting periods. Certain information and note disclosures normally included
in the Company's annual financial statements prepared in accordance with generally accepted accounting principles have been condensed
or omitted. These consolidated financial statements should be read in conjunction with the financial statements and notes thereto
included in the Company's September 30, 2018 Annual Report on Form 10-K previously filed by the Company with the Securities and
Exchange Commission.
The Company considers events or transactions
that have occurred after the unaudited consolidated balance sheet date of June 30, 2019, but prior to the filing of the unaudited
consolidated financial statements with the SEC on this Quarterly Report on Form 10-Q, to provide additional evidence relative
to certain estimates or to identify matters that require additional disclosure, as applicable. Subsequent events have been evaluated
through the date of the filing of this Quarterly Report on Form 10-Q with the SEC.
Note 2 – Recent Accounting Pronouncements
Revenue from Contracts with Customers
.
Effective October 1, 2018, the Company adopted Accounting Standards Codification (“ASC”) 606,
Revenue from Contracts
with Customers
, and all the related amendments using the modified retrospective transition method. Under the modified retrospective
approach, the Company applied the standards to new contracts and those that were not completed as of October 1, 2018 which resulted
in a cumulative adjustment to increase the retained earnings in the amount of $22,000. Prior periods will not be retrospectively
adjusted, but the Company will maintain dual reporting for the year of initial application in order to maintain comparability
of the periods presented. The cumulative effect of the changes made to the October 1, 2018 unaudited consolidated balance sheet
for the adoption of Topic 606 was as follows:
|
|
Balance at
|
|
|
Adjustment for
|
|
|
Adjusted balance at
|
|
|
|
September 30, 2018
|
|
|
Topic 606
|
|
|
October 1, 2018
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unbilled receivables
|
|
|
1,214,000
|
|
|
|
40,000
|
|
|
|
1,254,000
|
|
Inventories, net of reserves
|
|
|
4,106,000
|
|
|
|
(18,000
|
)
|
|
|
4,088,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract liabilities
|
|
|
253,000
|
|
|
|
-
|
|
|
|
253,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings
|
|
|
841,000
|
|
|
|
22,000
|
|
|
|
863,000
|
|
Contract assets were formerly reported within
costs in excess of billings and unbilled receivables. Contract liabilities were formerly reported as deferred revenue. The titles
have been changed in the table below to be consistent with accounts currently used under the new standard.
|
|
September 30, 2018
|
|
|
|
As Reported
|
|
|
As Adopted
|
|
Unbilled receivables
|
|
|
1,215,000
|
|
|
|
1,214,000
|
|
Contract assets
|
|
|
-
|
|
|
|
1,000
|
|
Security and other deposits
|
|
|
65,000
|
|
|
|
58,000
|
|
Long term contract assets
|
|
|
-
|
|
|
|
7,000
|
|
Deferred revenue
|
|
|
253,000
|
|
|
|
-
|
|
Contract liabilities
|
|
|
-
|
|
|
|
253,000
|
|
The Company receives payments from customers
based on a billing schedule as established in our contracts. Contract asset relates to our conditional right to consideration for
our completed performance under the contract. Accounts receivable are recorded when the right to consideration becomes unconditional.
Contract liability relates to payments received in advance of performance under the contract. Contract liabilities are recognized
as revenue as (or when) we perform under the contract. The Company recognized revenue in the amount of $0 during the three months
ended June 30, 2019 and $253,000 during the nine months ended June 30, 2019 for amounts included in the contract liability balance
at September 30, 2018.
Under the new standard, most contracts in the
Innovation and Development (formerly Contract Research) segment, which primarily provide contract research services, were not materially
impacted upon the adoption of Topic 606 as revenue will continue to be recognized over time. Contracts in the Optics segment
generally provide for the following revenue sources: standard product sales, custom product development and sales, and non-recurring
engineering contracts. Revenues for this segment are recognized using either the “point in time” or “over
time” methods of Topic 606, depending upon the revenue source. The change in revenue recognition for the Optics segment
related to certain custom optics products and the related non-recurring engineering costs which changed from “point in time”
to “over time” upon the adoption of Topic 606. This change will result in the recognition of revenue over time when
compared to existing standards with the cumulative adjustment relating to contracts that are not complete as of September 30, 2018
recognized as an adjustment of $22,000 to opening retained earnings on October 1, 2018. The revenue for the standard products will
be recognized using the "point in time" model of Topic 606, and the timing of such revenue recognition is not expected
to differ materially from the historical revenue recognition. Other immaterial adjustments related to the Optics segment that are
sometimes offered to customers include customer rights of return and volume discounts. The Company has elected the practical expedient
that the Company will not be required to adjust promised amounts of consideration for the effects of a significant financing component
if the transfer of promised goods or services will occur in one year or less.
The impact of the adoption of ASC 606 on the
Company’s consolidated financial statements for the three and nine months ended June 30, 2019 was immaterial as compared
to what would have been reported under the previous guidance.
Innovation and Development Segment Revenues
The Company performs research and development
for U.S. Federal government agencies, educational institutions and commercial organizations. The Company accounts for a research
contract when a contract has been executed, the rights of the parties are identified, payment terms are identified, the contract
has commercial substance, and collectability of the contract price is considered probable. Revenue is earned under reimbursement
of costs plus fees, fixed price, or time and material type contracts.
The Company’s contracts with agencies
of the U.S. government are subject to periodic funding by the respective contracting agency. Funding for a contract may be provided
in full at inception of the contract or ratably throughout the contract as the services are provided. In evaluating the probability
of funding for purposes of assessing collectability of the contract price, the Company considers previous experience with the customers,
communication with the customers regarding funding status, and knowledge of available funding for the contract or program. If funding
is not assessed as probable, revenue recognition is deferred until realization is reasonably assured.
Under the typical payment terms of the Company’s
U.S. government contracts, the customer pays either performance-based payments or progress payments. Performance-based payments,
which are typically used in the firm fixed price contracts, are interim payments based on quantifiable measures of performance
or on the achievement of specified events or milestones. Progress payments, which are typically used in the Company’s cost-plus
type contracts, are interim payments based on costs incurred as the work progresses. For the Company’s U.S. government cost-plus
contracts, the customer generally pays during the performance period for 80%-90% of the actual costs incurred. Because the customer
retains a small portion of the contract price until completion of the contract and audit of allowable costs, cost-plus type contracts
generally result in revenue recognized in excess of billings which the Company presents as contract assets on the balance sheet.
Amounts billed and due from customers are classified as receivables on the balance sheet, whereas amounts earned, but not yet billed
to the Company’s customers due to timing, are classified as unbilled receivables on the balance sheet. The Company recognizes
a liability for performance-based payments paid in advance which are in excess of the revenue recognized and presents these amounts
as contract liabilities on the balance sheet.
To determine the proper revenue recognition
method for research and development contracts, the Company evaluates whether two or more contracts should be combined and accounted
for as one single modified contract and whether the combined or single contract should be accounted for as more than one performance
obligation. For instances where a contract has options that were bid with the initial contract and awarded at a later date, the
Company combines the options with the original contract when options are awarded. For most contracts, the customer contracts for
research with multiple milestones that are interdependent, thus, the entire contract is accounted for as one performance obligation.
The effect of the combined or modified contract on the transaction price and measure of progress for the performance obligation
to which it relates, is recognized as an adjustment to revenue (either as an increase in or a reduction of revenue) on a cumulative
catch-up basis.
Contract revenue recognition is measured over
time as the Company performs the work because of continuous transfer of knowledge and control to the customer. For U.S. government
contracts which are typically subject to the Federal Acquisition Regulation ("FAR"), this continuous transfer of knowledge
and control to the customer is supported by clauses in the contract that allow the customer to unilaterally terminate the contract
for convenience, pay for cost incurred plus a reasonable profit, and take control of any work in process. From time to time, as
part of normal management processes, facts may change, causing revisions to estimated total costs or revenues expected. The cumulative
impact of any revisions to estimates and the full impact of anticipated losses on any type of contract are recognized in the period
in which they become known.
Because of knowledge and control transferring
over time, revenue is recognized based on the extent of progress towards completion of the performance obligation. The selection
of the method to measure progress towards completion requires judgment and is based on the nature of the services to be provided.
The Company generally uses the input method, more specifically the cost-to-cost measure of progress for the contracts because it
best depicts the transfer of knowledge and control to the customer which occurs as the Company incur costs on these contracts.
Under the cost-to-cost measure of progress, the extent of progress towards completion is measured based on the ratio of costs incurred
to date to the total estimated costs at completion of the performance obligation. The underlying bases for estimating contract
research revenues are measurable expenses, such as labor, subcontractor costs and materials, and data that are updated on a regular
basis for purposes of preparing cost estimates. The Company’s research contracts generally have a period of performance of
nine months to three years, and estimates of contract costs have historically been consistent with actual results. Revisions in
these estimates between accounting periods to reflect changing facts and circumstances have not had a material impact on operating
results, and the Company does not expect future changes in these estimates to be material. The cumulative impact of any revisions
to estimates and the full impact of anticipated losses on any type of contract are recognized in the period in which they become
known.
Under cost-plus contracts, the Company is reimbursed
for costs that are determined to be reasonable, allowable and allocable to the contract and paid a fixed fee representing the profit
negotiated between the Company and the contracting agency. Revenue from cost-plus contracts is recognized as costs are incurred
plus an estimate of applicable fees earned. The Company considers fixed fees under cost-plus contracts to be earned in proportion
to the allowable costs incurred in performance of the contract.
Revenue from time and materials contracts is
recognized based on direct labor hours expended at contract billing rates plus other billable direct costs. The Company has elected
the practical expedient to recognize revenue in the amount for which it has the right to invoice the customer, provided that invoiced
amount corresponds directly with the value to the customer of the Company’s performance to date.
Fixed price contracts may include either a
product delivery or specific service performance throughout a period. For fixed price contracts that are based on the proportional
performance method and involve a specified number of deliverables, the Company recognizes revenue based on the proportion of the
cost of the deliverables compared to the cost of all deliverables included in the contract as this method more accurately measures
performance under these arrangements. For fixed price contracts that provide for the development and delivery of a specific prototype
or product, revenue is recognized based upon the performance completed to date, using an output method of revenue recognition based
on milestones reached.
Whether certain costs under government contracts
are allowable is subject to audit by the government. Certain indirect costs are charged to contracts using provisional or estimated
indirect rates, which are subject to later revision based on government audits of those costs. Management is of the opinion that
costs subsequently disallowed, if any, would not likely have a significant impact on revenues recognized for those contracts.
Optics Segment Revenues
The Company produces standard and customized
products for commercial organizations, educational institutions, and U.S. Federal government agencies. In addition, the Company
also offers services which include non-recurring engineering services. To determine the proper revenue recognition method for Optics
contracts, the Company evaluates whether two or more contracts should be combined and accounted for as one single contract and
whether the combined or single contract should be accounted for as more than one performance obligation. The Company recognizes
revenue when the performance obligation has been satisfied by transferring the control of the product or service to the customer.
For contracts with multiple performance obligations, the Company allocates the contract’s transaction price to each performance
obligation based on their relative stand-alone selling prices. In such circumstances, the Company uses the observable price of
goods or services which are sold separately in similar circumstances to similar customers. If these prices are not observable,
then the Company will estimate the stand-alone selling price using information that is reasonably available. For the majority of
the Company’s standard products and services, price list, and discount structures related to customer type are available.
For products and services that do not have price list and discount structures, the Company may use one or more of the following:
(i) adjusted market assessment approach or (ii) expected cost plus a margin approach. The adjusted market approach requires evaluation
of the market in which the Company sells goods or services and estimates the price that a customer in that market would be willing
to pay for those goods or services. The expected cost plus margin approach requires the Company to forecast expected costs of satisfying
the performance obligation and then add a reasonable margin for that good or service. Shipping and handling activities primarily
occur after a customer obtains control and are considered fulfillment cost rather than separate performance obligations. Similarly,
sales and similar taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing
transaction and collected by the entity from a customer are excluded from the measurement of the transaction price.
Unfulfilled Performance Obligations
For standard products, the Company recognizes
revenue at a point in time when control passes to the customer. Absent substantial product acceptance clauses, this is based on
the shipping terms. For custom products that require engineering and development based on customer requirements and provide for
cost plus reasonable margin throughout the contract, the Company recognizes revenue over time using the output method for any
items shipped and any finished goods or work in process that is produced for balances of open sales orders. For any finished goods
or work in process that has been produced for the balance of open sales orders the Company recognizes revenue by applying the
average selling price for such open order to the lesser of the on hand balance in finished goods or open sales order quantity
which the Company presents as a contract asset on the balance sheet. Cost of sales is recognized based on the standard cost of
the finished goods and work in process associated with this revenue and inventory balances are reduced accordingly.
Unfulfilled performance obligations
represent amounts expected to be earned on executed contracts. Indefinite delivery and quantity contracts and unexercised options
are not reported in total unfulfilled performance obligations. Unfulfilled performance obligations include funded obligations,
which is the amount for which money has been directly authorized by the U.S. government and by a commercial customer for which
a purchase order has been received, and unfunded obligations, representing firm orders for which funding has not yet been appropriated. The
approximate value of our Innovation and Development segment unfulfilled performance obligations was $38.3 million at June 30,
2019. The Company expects to satisfy 34% of the performance obligations in fiscal year 2019, 55% in fiscal year 2020, and the
remaining amount by fiscal year 2021. The approximate value of our Optics segment unfulfilled performance obligations was $7.0
million at June 30, 2019. The Company expects to satisfy 53% of the performance obligations in fiscal year 2019 and 47% in fiscal
year 2020.
The
Company disaggregates revenue from contracts with customers by geographic locations, customer-type, contract type, timing of recognition,
and major categories for each segments, as the Company believes it best depicts how the nature, amount, timing and uncertainty
of revenue and cash flows are affected by economic factors. See details in the tables below
.
|
|
Three Months Ended June 30, 2019
|
|
|
Nine Months Ended June 30, 2019
|
|
|
|
Optics
|
|
|
Innovation &
Development
|
|
|
Total
|
|
|
Optics
|
|
|
Innovation &
Development
|
|
|
Total
|
|
Total Revenue by Geographic Location
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
3,688,000
|
|
|
$
|
4,981,000
|
|
|
$
|
8,669,000
|
|
|
$
|
10,567,000
|
|
|
$
|
14,334,000
|
|
|
$
|
24,901,000
|
|
Asia
|
|
|
667,000
|
|
|
|
-
|
|
|
|
667,000
|
|
|
|
2,440,000
|
|
|
|
22,000
|
|
|
|
2,462,000
|
|
Europe
|
|
|
1,422,000
|
|
|
|
46,000
|
|
|
|
1,468,000
|
|
|
|
4,608,000
|
|
|
|
97,000
|
|
|
|
4,705,000
|
|
Other
|
|
|
122,000
|
|
|
|
164,000
|
|
|
|
286,000
|
|
|
|
231,000
|
|
|
|
351,000
|
|
|
|
582,000
|
|
Total
|
|
$
|
5,899,000
|
|
|
$
|
5,191,000
|
|
|
$
|
11,090,000
|
|
|
$
|
17,846,000
|
|
|
$
|
14,804,000
|
|
|
$
|
32,650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue by Contract Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Firm-fixed price
|
|
$
|
5,899,000
|
|
|
$
|
500,000
|
|
|
$
|
6,399,000
|
|
|
$
|
17,846,000
|
|
|
$
|
1,663,000
|
|
|
$
|
19,509,000
|
|
Non-Firm Fixed price
|
|
|
-
|
|
|
|
4,691,000
|
|
|
|
4,691,000
|
|
|
|
-
|
|
|
|
13,141,000
|
|
|
|
13,141,000
|
|
Total
|
|
$
|
5,899,000
|
|
|
$
|
5,191,000
|
|
|
$
|
11,090,000
|
|
|
$
|
17,846,000
|
|
|
$
|
14,804,000
|
|
|
$
|
32,650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue by Major Customer Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government revenue
|
|
$
|
53,000
|
|
|
$
|
4,856,000
|
|
|
$
|
4,909,000
|
|
|
$
|
56,000
|
|
|
$
|
14,072,000
|
|
|
$
|
14,128,000
|
|
U.S. commercial revenue
|
|
|
3,634,000
|
|
|
|
125,000
|
|
|
|
3,759,000
|
|
|
|
10,511,000
|
|
|
|
262,000
|
|
|
|
10,773,000
|
|
Foreign commercial and other revenue
|
|
|
2,212,000
|
|
|
|
210,000
|
|
|
|
2,422,000
|
|
|
|
7,279,000
|
|
|
|
470,000
|
|
|
|
7,749,000
|
|
Total
|
|
$
|
5,899,000
|
|
|
$
|
5,191,000
|
|
|
$
|
11,090,000
|
|
|
$
|
17,846,000
|
|
|
$
|
14,804,000
|
|
|
$
|
32,650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue by Major Products/Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Optical components
|
|
$
|
5,850,000
|
|
|
$
|
-
|
|
|
$
|
5,850,000
|
|
|
$
|
17,682,000
|
|
|
$
|
-
|
|
|
$
|
17,682,000
|
|
Contract research
|
|
|
-
|
|
|
|
5,009,000
|
|
|
|
5,009,000
|
|
|
|
-
|
|
|
|
14,430,000
|
|
|
|
14,430,000
|
|
Other products and services
|
|
|
49,000
|
|
|
|
182,000
|
|
|
|
231,000
|
|
|
|
164,000
|
|
|
|
374,000
|
|
|
|
538,000
|
|
Total
|
|
$
|
5,899,000
|
|
|
$
|
5,191,000
|
|
|
$
|
11,090,000
|
|
|
$
|
17,846,000
|
|
|
$
|
14,804,000
|
|
|
$
|
32,650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue by Timing of Recognition
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goods/services transferred over time
|
|
$
|
712,000
|
|
|
$
|
5,017,000
|
|
|
$
|
5,729,000
|
|
|
$
|
1,780,000
|
|
|
$
|
14,456,000
|
|
|
$
|
16,236,000
|
|
Goods transferred at a point in time
|
|
|
5,187,000
|
|
|
|
174,000
|
|
|
|
5,361,000
|
|
|
|
16,066,000
|
|
|
|
348,000
|
|
|
|
16,414,000
|
|
Total
|
|
$
|
5,899,000
|
|
|
$
|
5,191,000
|
|
|
$
|
11,090,000
|
|
|
$
|
17,846,000
|
|
|
$
|
14,804,000
|
|
|
$
|
32,650,000
|
|
Service Concession Arrangements (Topic 853):
Determining the Customer of the Operation Services.
In May 2017, the FASB issued ASU 2017-10 which provides guidance for operating
entities when they enter into a service concession arrangement with a public-sector grantor. This update is effective for the Company
in the fiscal year beginning October 1, 2018, at the time the Company adopted Accounting Standards Update No. 2014-09, Revenue
from Contracts with Customers (Topic 606). The Company implemented this ASU on October 1, 2018 and it did not have a material impact
on the Company’s consolidated financial position, results of operations or cash flows.
Income Taxes (Topic 740): Intra-Entity Transfers
of Assets Other Than Inventory.
In October 2016, the FASB issued ASU 2016-16 which eliminates the exception, other than for
inventory transfers, under current U.S. GAAP under which the tax effects of intra-entity asset transfers (intercompany sales) are
deferred until the transferred asset is sold to a third party or otherwise recovered through use. Upon adoption of ASU 2016-16,
the Company will recognize the tax expense from the sale of that asset in the seller’s tax jurisdiction when the transfer
occurs, even though the pre-tax effects of that transaction are eliminated in consolidation. Any deferred tax asset that arises
in the buyer’s jurisdiction would also be recognized at the time of the transfer. Modified retrospective adoption is required
with any cumulative-effect adjustment recorded to retained earnings as of the beginning of the period of adoption. The cumulative-effect
adjustment, if any, would consist of the net impact from (1) the write-off of any unamortized tax expense previously deferred and
(2) recognition of any previously unrecognized deferred tax assets, net of any necessary valuation allowances. The impact of the
adoption of this standard on future periods will be dependent on future asset transfers, which generally occur in connection with
acquisitions and other business structuring activities. The Company implemented this ASU on October 1, 2018 and it did not have
a material impact on the Company’s consolidated financial position, results of operations or cash flows.
Business Combinations (Topic 805): Clarifying
the Definition of a Business.
In January 2017, the FASB issued ASU 2017-01 which clarifies the definition of a business for
determining whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The Company implemented
this ASU on October 1, 2018 and it did not have a material impact on the Company’s consolidated financial position, results
of operations or cash flows.
Compensation – Stock Compensation
(Topic 718): Scope of Modification Accounting.
In May 2017, the FASB issued ASU No. 2017-09 which was issued to clarify and
reduce both (i) diversity in practice and (ii) cost and complexity when applying the guidance in Topic 718, “Compensation
– Stock Compensation” to changes in the terms and conditions of a share-based payment award. This update is effective
for the Company in the fiscal year beginning October 1, 2018. The adoption of this standard did not have a material impact on the
Company’s consolidated financial position, results of operations, or cash flows.
Leases (Topic 842).
In February 2016,
the FASB issued ASU 2016-02 (as subsequently amended by ASU 2018-01, ASU 2018-10, ASU 2018-11 and ASU 2018-20) which requires that
a lessee recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use
asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee
is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities.
As with previous guidance, there continues to be a differentiation between finance leases and operating leases, however this distinction
now primarily relates to differences in the manner of expense recognition over time and in the classification of lease payments
in the statement of cash flows. Lease assets and liabilities arising from both finance and operating leases will be recognized
in the statement of financial position. ASU 2016-02 leaves the accounting for leases by lessors largely unchanged from previous
GAAP. The transitional guidance for adopting the requirements of ASU 2016-02 calls for a modified retrospective approach that includes
a number of optional practical expedients that entities may elect to apply. In addition, ASU 2018-11 provides for an additional
(and optional) transition method by which entities may elect to initially apply the transition requirements in Topic 842 at that
Topic’s effective date with the effects of initially applying Topic 842 recognized as a cumulative effect adjustment to the
opening balance of retained earnings in the period of adoption and without retrospective application to any comparative prior periods
presented. Also, ASU 2018-20 provides certain narrow-scope improvements to Topic 842 as it relates to lessors. The guidance in
ASU 2016-02 will become effective for the Company as of the beginning of the 2020 fiscal year. The Company is reviewing vendor
relationships and assessing the impact of this ASU on its consolidated financial statements with the intention to adopt this ASU
in fiscal year 2020.
Intangibles – Goodwill and Other (Topic 350): Simplifying
the Test for Goodwill Impairment
. In January 2017, the FASB issued ASU 2017-04 which simplifies the test for goodwill impairment
by eliminating Step 2 from the Goodwill impairment test. This new guidance is effective for the Company beginning in fiscal year
2021. The adoption of this standard is not expected to have a material impact on the Company’s financial statements.
Financial Instruments - Credit Losses
(Topic 326): Measurement of Credit Losses on Financial Instruments, including Accounting Standards Update (ASU) 2016-13.
In June 2016, the FASB issued ASU 2016-13 which significantly changes how entities account for credit losses for financial
assets and certain other instruments, including trade receivables and contract assets that are not measured at fair value
through net income. The ASU requires a number of changes to the assessment of credit losses, including the utilization of an
expected credit loss model, which requires consideration of a broader range of information to estimate expected credit losses
over the entire lifetime of the asset, including losses where probability is considered remote. Additionally, the standard
requires the estimation of lifetime expected losses for trade receivables and contract assets that are classified as current.
The Company is reviewing the effect of the ASU on its results of operations, financial condition, and cash flows.
Note 3 – Xcede Technologies, Inc.
Joint Venture
In October 2013, the Company, through its subsidiary
Dynasil Biomedical (“DBM”), formed Xcede, a joint venture with Mayo Clinic, in order to spin out and separately fund
the development of its hemostatic tissue sealant technology, which formerly comprised the majority of its expense within the biomedical
segment.
Beginning at its inception and through November
2016, Xcede funded its pre-clinical research activities through the issuance of $5.2 million in the aggregate principal amount
of convertible notes bearing interest at 5% (“the Notes”). In November of 2016, the Notes were converted into Series
A convertible preferred stock of Xcede (“Series A Preferred”). Series A Preferred participants include both outside
investors (accounted for as noncontrolling interest) and DBM. The outside investors converted $3.1 million of Notes and accrued
interest into 3,055,551 shares of Series A Preferred. DBM converted the remaining $2.4 million of Notes and accrued interest into
2,338,569 shares of Series A Preferred.
Additionally, DBM invested $1.2 million of
cash into Xcede in exchange for Series B convertible preferred stock of Xcede (“Series B Preferred”). Series A Preferred
was issued at a 20% discount to the price per share of the Series B Preferred, in accordance with the amended provisions of the
Notes. The value of DBM’s Series A Preferred and Series B Preferred, as they are wholly owned by DBM, is eliminated in consolidation.
Each share of Series A Preferred and Series
B Preferred (together “the Preferred Stock”) is convertible, at the option of the holder, into such number of fully
paid and non-assessable shares of Xcede common stock (“Common Stock”) as determined by dividing the original issue
price, as defined, by the conversion price in effect on the date of conversion, which is 1:1. Each holder of the Preferred Stock
is entitled to one vote for each share of Common Stock that the holder of the Preferred Stock would be entitled to receive upon
the conversion of the holder’s Preferred Stock into Common Stock. Upon any liquidation event, which includes certain change
of control events, following payment of pre-equity distributions, the remaining proceeds or net assets of Xcede shall be paid and
distributed in the following amounts and order of priority: (1) to satisfy the liquidation preference payment due to each holder
of Series B Preferred, (2) to satisfy the liquidation preference payment due to each holder of Series A Preferred, (3) payment
in full of any acquisition transaction payment, and (4) the remaining assets available to be distributed ratably among the holders
of the Common Stock. If a liquidation event were to occur, the Series A Preferred’s liquidation value would be $1.016 per
share and Series B Preferred’s liquidation value would be $1.27 per share. As of June 30, 2019, the liquidation value of
the Series B Preferred would be approximately $1.5 million and the Series A Preferred would be approximately $5.5 million, of which
$2.4 million is DBM’s portion and $3.1 million would be attributed to noncontrolling shareholders.
As of June 30, 2019, DBM owned approximately
63% of Xcede’s outstanding Common Stock and Preferred Stock and, as a result, Xcede is included in the Company’s consolidated
balance sheets, results of operations and cash flows. Due to the Series A Preferred having a liquidation preference and therefore
not representing a residual interest, cumulative net losses of Xcede are attributed only to common stockholders in accordance with
common stock ownership. Noncontrolling interest represents the value of the Series A Preferred and common stock not owned by DBM
plus 17% of cumulative losses of Xcede based on the 17% common stock ownership held by noncontrolling interests.
In 2016, Xcede signed agreements with Cook
Biotech Inc. (“CBI”) in connection with the development, regulatory approval and production of Xcede’s hemostatic
patch (the “Xcede Patch”) in which CBI committed to fund up to $1.5 million for the pre-clinical testing for the Xcede
Patch. Xcede utilized $0.5 million in CBI services in exchange for a note that is currently outstanding.
On July 20, 2018, Xcede received a notice of
termination from CBI claiming that the results of a recent animal study showed that it is not commercially reasonable, in CBI’s
assessment, to continue to the next development phase of the Patch.
In light of the foregoing, Xcede has halted
clinical trial preparations at this time and has curtailed its operations to a minimal level while the Board of Directors of Xcede
evaluates alternatives, including the viability of modifying the Xcede Patch to address the shortcomings cited by CBI and/or the
possible sale or license of Xcede IP assets, subject to amending CBI’s security interest. Additionally, Xcede and the Company’s
RMD subsidiary have begun an investigation of possible continued development of the Xcede Patch, which includes seeking government
funding of this development. In September 2019, Xcede and RMD plan to resubmit an application for a Phase I SBIR grant for $225,000.
There can be no assurances with respect to any such alternatives or that any additional outside funding to continue development
of the Xcede Patch will be available to Xcede.
Note 4 - Inventories
Inventories, net of reserves, consists of the following:
|
|
June 30,
|
|
|
September 30,
|
|
|
|
2019
|
|
|
2018
|
|
Raw Materials
|
|
$
|
2,482,000
|
|
|
$
|
2,362,000
|
|
Work-in-Process
|
|
|
1,073,000
|
|
|
|
890,000
|
|
Finished Goods
|
|
|
989,000
|
|
|
|
854,000
|
|
|
|
$
|
4,544,000
|
|
|
$
|
4,106,000
|
|
Note 5 – Intangible Assets
Intangible assets at June 30, 2019 and September 30, 2018 consist
of the following:
|
|
Useful
|
|
Gross
|
|
|
Accumulated
|
|
|
|
|
June 30, 2019
|
|
Life (years)
|
|
Amount
|
|
|
Amortization
|
|
|
Net
|
|
Acquired Customer Base
|
|
5 to 15
|
|
$
|
703,000
|
|
|
$
|
635,000
|
|
|
$
|
68,000
|
|
Know How
|
|
15
|
|
|
512,000
|
|
|
|
376,000
|
|
|
|
136,000
|
|
Trade Names
|
|
Indefinite
|
|
|
266,000
|
|
|
|
-
|
|
|
|
266,000
|
|
Patents
|
|
20
|
|
|
223,000
|
|
|
|
28,000
|
|
|
|
195,000
|
|
Biomedical Technologies
|
|
5
|
|
|
260,000
|
|
|
|
260,000
|
|
|
|
-
|
|
|
|
|
|
$
|
1,964,000
|
|
|
$
|
1,299,000
|
|
|
$
|
665,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Useful
|
|
Gross
|
|
|
Accumulated
|
|
|
|
|
September 30, 2018
|
|
Life (years)
|
|
Amount
|
|
|
Amortization
|
|
|
Net
|
|
Acquired Customer Base
|
|
5 to 15
|
|
$
|
719,000
|
|
|
$
|
601,000
|
|
|
$
|
118,000
|
|
Know How
|
|
15
|
|
|
512,000
|
|
|
|
350,000
|
|
|
|
162,000
|
|
Trade Names
|
|
Indefinite
|
|
|
272,000
|
|
|
|
-
|
|
|
|
272,000
|
|
Patents
|
|
20
|
|
|
223,000
|
|
|
|
20,000
|
|
|
|
203,000
|
|
Biomedical Technologies
|
|
5
|
|
|
260,000
|
|
|
|
260,000
|
|
|
|
-
|
|
|
|
|
|
$
|
1,986,000
|
|
|
$
|
1,231,000
|
|
|
$
|
755,000
|
|
Amortization expense for the three months ended June 30, 2019 and
2018 was $27,000 and $28,000, respectively. Amortization expense for the nine months ended June 30, 2019 and 2018 was $82,000 and
$84,000, respectively.
Estimated amortization expense for each of the next five fiscal
years and thereafter is as follows:
|
|
2019 (3 months)
|
|
|
2020
|
|
|
2021
|
|
|
2022
|
|
|
2023
|
|
|
Thereafter
|
|
|
Total
|
|
Acquired Customer Base
|
|
$
|
20,000
|
|
|
$
|
48,000
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
68,000
|
|
Know How
|
|
|
9,000
|
|
|
|
34,000
|
|
|
|
34,000
|
|
|
|
34,000
|
|
|
|
25,000
|
|
|
|
-
|
|
|
|
136,000
|
|
Patents
|
|
|
3,000
|
|
|
|
11,000
|
|
|
|
11,000
|
|
|
|
11,000
|
|
|
|
11,000
|
|
|
|
148,000
|
|
|
|
195,000
|
|
|
|
$
|
32,000
|
|
|
$
|
93,000
|
|
|
$
|
45,000
|
|
|
$
|
45,000
|
|
|
$
|
36,000
|
|
|
$
|
148,000
|
|
|
$
|
399,000
|
|
The Company continually assesses whether events
or changes in circumstances have occurred that may warrant revision of the estimated useful lives of its long-lived assets or whether
the remaining balances of those assets should be evaluated for possible impairment. There were no changes, aside from foreign exchange
rate fluctuations, in the carrying value of long-lived assets, during the nine months ended June 30, 2019 and 2018.
Note 6 – Goodwill
Goodwill is subject to an annual impairment
test. The Company considers many factors which may indicate the requirement to perform additional, interim impairment tests. These
include:
|
·
|
A significant adverse long term outlook
for any of its industries;
|
|
·
|
An adverse finding or rejection from a
regulatory body involved in new product regulatory approvals;
|
|
·
|
Failure of an anticipated commercialization
of a product or product line;
|
|
·
|
Unanticipated competition or the introduction
of a disruptive technology;
|
|
·
|
The testing for recoverability under the Impairment or Disposal of
Long-Lived Assets Subsections of Subtopic 360-10 of a significant asset group within a reporting unit;
|
|
·
|
A loss of key personnel; and
|
|
·
|
An expectation that a reporting unit carrying goodwill, or a significant
portion of a reporting unit, will be sold or otherwise disposed of.
|
There were no changes, aside from foreign exchange
rate fluctuations, in the carrying value of goodwill, during the nine months ended June 30, 2019 and 2018.
Note 7 – Debt
Senior Debt
On April 30, 2019, the Company converted
the outstanding balance on the equipment line of credit with Middlesex Savings Bank (“Middlesex”) of
approximately $484,000 into a five year term note with an interest rate of 5.17%, which will be repaid in equal
monthly installments from May 2019 through April 2024. Additionally, on May 1, 2019, the Company’s equipment line of credit
was renewed for $750,000 through April 30, 2020, at which time the outstanding balance will be converted into a five year
term note.
Subordinated Debt
On November 27, 2018, the Company amended the
Note Purchase Agreement (the “Note”) with Massachusetts Capital Resource Company (“MCRC”) to reinstate
the interest only payment requirements of the loan and defer principal repayment requirements to November 30, 2019. Such amendment
also extended the maturity date from July 31, 2019 to November 30, 2021.
On May 7, 2019, the Company received a waiver
from MCRC to terms of the Note to allow and permit the Company’s proposed transaction to delist its Common Stock from the
Nasdaq Stock Market, including the 1-for-8,000 reverse stock split on its outstanding shares of Common Stock (the “Reverse
Split”), the payment of cash to stockholders subsequent to the Reverse Split who hold only a fractional interest, and the
subsequent forward stock split of 8,000-for-1 to restore the remaining shareholders to their original share ownership as of immediately
prior to the Reverse Split.
In connection with the events described above,
on August 6, 2019, the Company entered into an Note Purchase Agreement with MCRC, the Company’s subordinated lender, in which
the Company borrowed an additional $2,000,000 in cash and replaced the existing Note which has an outstanding principal amount
of $865,216, for an aggregate principal amount of $2,865,216 which will be due July 31, 2026 and bears eight percent interest per
annum. Until August 31, 2022 this loan will require interest only payments, followed by principal and interest payments for the
remaining four years of the loan. Until August 31, 2021, the Company is subject to early-payback penalties. As a result of this
amendment to the Note, the debt balance as of June 30, 2019 with MCRC was classified as long-term.
Note 8 – Earnings (Loss) Per Common
Share
Basic earnings (loss) per common share is computed
by dividing the net income or loss attributable to common shares by the weighted average number of common shares outstanding. Diluted
earnings per common share adjusts basic earnings per share for the effects of common stock options, common stock warrants, convertible
preferred stock and other potential dilutive common shares outstanding during the periods.
For the three and nine months ended June 30,
2019 and 2018, no common share equivalents related to stock options were included in the calculation of dilutive shares, as all
of the 95,602 and 160,537 common stock options outstanding, respectively, had exercise prices above the applicable period’s
average market price per share and the inclusion of common share equivalents would be anti-dilutive. Additionally, for the three
and nine months ended June 30, 2019 and 2018, 25,000 and 60,000 shares of restricted common stock were excluded from the calculation
of dilutive shares, respectively, as the effect of their inclusion would be anti-dilutive.
The computation of the weighted shares outstanding for the three
months ended June 30, 2019 and 2018 is as follows:
|
|
June 30, 2019
|
|
|
June 30, 2018
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
Basic
|
|
|
17,522,644
|
|
|
|
17,203,965
|
|
Effect of dilutive securities
|
|
|
|
|
|
|
|
|
Stock Options
|
|
|
-
|
|
|
|
-
|
|
Restricted Stock
|
|
|
-
|
|
|
|
17,234
|
|
Dilutive Average Shares Outstanding
|
|
|
17,522,644
|
|
|
|
17,221,199
|
|
The computation of the weighted shares outstanding for the nine
months ended June 30, 2019 and 2018 is as follows:
|
|
June 30, 2019
|
|
|
June 30, 2018
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
Basic
|
|
|
17,426,316
|
|
|
|
17,127,834
|
|
Effect of dilutive securities
|
|
|
|
|
|
|
|
|
Stock Options
|
|
|
-
|
|
|
|
-
|
|
Restricted Stock
|
|
|
-
|
|
|
|
19,394
|
|
Dilutive Average Shares Outstanding
|
|
|
17,426,316
|
|
|
|
17,147,228
|
|
Note 9 - Stock Based Compensation
The fair value of the stock options granted
is estimated at the date of grant using the Black-Scholes option pricing model.
The expected volatility was determined with
reference to the historical volatility of the Company's stock. The Company uses historical data to estimate option exercise and
employee termination within the valuation model. The expected term of options granted represents the period of time that the options
granted are expected to be outstanding. The risk-free interest rate for periods within the contractual life of the option is based
on the U.S. Treasury rate in effect at the time of grant. The dividend yield is expected to be zero because historically the Company
has not paid dividends on common stock.
The Company’s Xcede joint venture adopted
an Equity Incentive Plan in 2013 which provides for, among other incentives, the granting of options to purchase shares in Xcede’s
common stock to officers, directors, employees and consultants. The options granted generally vest over a three year period. The
fair value of the stock options granted is estimated at the date of grant using the Black-Scholes option pricing model using assumptions
generally consistent with those used for Company stock options. Because Xcede is not publicly traded, the expected volatility is
estimated with reference to the average historical volatility of a group of publicly traded companies that are believed to have
similar characteristics to Xcede.
As of June 30, 2019, DBM owned approximately
63% of Xcede’s outstanding Common Stock and Preferred Stock. No significant change in the Company’s position with respect
to the ownership of Xcede’s stock occurred during the three months ended June 30, 2019.
Stock compensation expense for the three and nine months ended June
30, 2019 and 2018 is as follows:
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
|
June 30, 2019
|
|
|
June 30, 2018
|
|
Stock Grants
|
|
$
|
73,000
|
|
|
$
|
78,000
|
|
Restricted Stock Grants
|
|
|
6,000
|
|
|
|
14,000
|
|
Option Grants
|
|
|
-
|
|
|
|
-
|
|
Employee Stock Purchase Plan
|
|
|
1,000
|
|
|
|
1,000
|
|
Subsidiary Option Grants
|
|
|
10,000
|
|
|
|
27,000
|
|
Total
|
|
$
|
90,000
|
|
|
$
|
120,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
Nine Months Ended
|
|
|
|
June 30, 2019
|
|
|
June 30, 2018
|
|
Stock Grants
|
|
$
|
215,000
|
|
|
$
|
209,000
|
|
Restricted Stock Grants
|
|
|
29,000
|
|
|
|
40,000
|
|
Option Grants
|
|
|
-
|
|
|
|
17,000
|
|
Employee Stock Purchase Plan
|
|
|
3,000
|
|
|
|
2,000
|
|
Subsidiary Option Grants
|
|
|
32,000
|
|
|
|
83,000
|
|
Total
|
|
$
|
279,000
|
|
|
$
|
351,000
|
|
At June 30, 2019, there was approximately $32,000
in unrecognized stock compensation cost for Dynasil, which is expected to be recognized over a weighted average period of approximately
thirteen months.
Restricted Stock Grants
A summary of restricted stock activity for
the nine months ended June 30, 2019 is presented below:
Restricted Stock Activity for the Nine Months
ended June 30, 2019
|
|
Shares
|
|
|
Weighted-Average
Grant-Date Fair Value
|
|
Nonvested at September 30, 2018
|
|
|
60,000
|
|
|
$
|
1.61
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
Vested
|
|
|
(35,000
|
)
|
|
|
1.68
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
Nonvested and expected to vest at June 30, 2019
|
|
|
25,000
|
|
|
$
|
1.50
|
|
Stock Option Grants
During the nine months ended June 30, 2019,
no Dynasil stock options were granted. A summary of stock option activity for the nine months ended June 30, 2019 is presented
below:
|
|
Options
Outstanding
|
|
|
Weighted Average
Exercise Price per
Share
|
|
|
Weighted Average
Remain
Contractual Term
(in Years)
|
|
Balance at September 30, 2018
|
|
|
160,537
|
|
|
$
|
2.01
|
|
|
|
0.93
|
|
Outstanding and exercisable at September 30, 2018
|
|
|
160,537
|
|
|
$
|
2.01
|
|
|
|
0.93
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Cancelled
|
|
|
(64,935
|
)
|
|
|
2.33
|
|
|
|
|
|
Balance at June 30, 2019
|
|
|
95,602
|
|
|
$
|
1.80
|
|
|
|
0.59
|
|
Outstanding and exercisable at June 30, 2019
|
|
|
95,602
|
|
|
$
|
1.80
|
|
|
|
0.59
|
|
Subsidiary Stock Option Grants
During the nine months ended June 30, 2019,
no Xcede stock options were granted. A summary of Xcede stock option activity for the nine months ended June 30, 2019 is presented
below:
|
|
Options
Outstanding
|
|
|
Weighted Average
Exercise Price per
Share
|
|
|
Weighted Average
Remain
Contractual Term
(in Years)
|
|
Balance at September 30, 2018
|
|
|
1,300,956
|
|
|
$
|
1.00
|
|
|
|
7.10
|
|
Outstanding and exercisable at September 30, 2018
|
|
|
1,229,685
|
|
|
|
1.00
|
|
|
|
7.11
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Balance at June 30, 2019
|
|
|
1,300,956
|
|
|
|
1.00
|
|
|
|
6.35
|
|
Outstanding and exercisable at June 30, 2019
|
|
|
1,283,768
|
|
|
$
|
1.00
|
|
|
|
6.35
|
|
At June 30, 2019, the Company’s Xcede
joint venture had approximately $10,000 of unrecognized stock compensation expense associated with stock options expected to be
recognized over a period of three months.
Note 10 – Segment, Customer and Geographical
Reporting
Segment Financial Information
Dynasil reports three reportable segments:
innovation and development (“Innovation and Development”), (formerly known as the Contract Research segment), optics
(“Optics”) and biomedical (“Biomedical”). Within these segments, there is a segregation of operating segments
based upon the organizational structure used to evaluate performance and make decisions on resource allocation, as well as availability
and materiality of separate financial results consistent with that structure. The Optics segment aggregates four operating segments
– Dynasil Fused Silica, Optometrics, Hilger Crystals (“Hilger”), and Evaporated Metal Films – that manufacture
commercial products, including optical crystals for sensing in the security and medical imaging markets, as well as optical components,
optical coatings and optical materials for scientific instrumentation and other applications. The Innovation and Development segment
is one of the largest small business participants in U.S. government-funded research. The Biomedical segment consists of a single
operating segment, Dynasil Biomedical Corporation (“Dynasil Biomedical”), a medical technology incubator which owns
rights to certain early stage medical technologies. Dynasil Biomedical holds common and preferred stock in the Xcede joint venture
which is developing a tissue sealant technology and currently has no other operations.
The Company’s segment information for
the three months ended June 30, 2019 and 2018 is summarized below:
Results of Operations for the Three Months Ended June 30,
|
2019
|
|
|
Optics
|
|
|
Innovation and
Development*
|
|
|
Biomedical
|
|
|
Total
|
|
Revenue
|
|
$
|
5,899,000
|
|
|
$
|
5,191,000
|
|
|
$
|
-
|
|
|
$
|
11,090,000
|
|
Gross profit
|
|
|
2,112,000
|
|
|
|
1,994,000
|
|
|
|
-
|
|
|
|
4,106,000
|
|
GM %
|
|
|
36
|
%
|
|
|
38
|
%
|
|
|
-
|
|
|
|
37
|
%
|
Operating expenses
|
|
|
2,237,000
|
|
|
|
1,992,000
|
|
|
|
23,000
|
|
|
|
4,252,000
|
|
Operating income (loss)
|
|
|
(125,000
|
)
|
|
|
2,000
|
|
|
|
(23,000
|
)
|
|
|
(146,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
297,000
|
|
|
|
63,000
|
|
|
|
3,000
|
|
|
|
363,000
|
|
Capital expenditures
|
|
|
90,000
|
|
|
|
29,000
|
|
|
|
-
|
|
|
|
119,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangibles, net
|
|
|
334,000
|
|
|
|
136,000
|
|
|
|
195,000
|
|
|
|
665,000
|
|
Goodwill
|
|
|
925,000
|
|
|
|
4,939,000
|
|
|
|
-
|
|
|
|
5,864,000
|
|
Total assets
|
|
$
|
21,084,000
|
|
|
$
|
10,805,000
|
|
|
$
|
201,000
|
|
|
$
|
32,090,000
|
|
Results of Operations for the Three Months Ended June 30,
|
2018
|
|
|
Optics
|
|
|
Innovation and
Development*
|
|
|
Biomedical
|
|
|
Total
|
|
Revenue
|
|
$
|
6,159,000
|
|
|
$
|
4,383,000
|
|
|
$
|
-
|
|
|
$
|
10,542,000
|
|
Gross profit
|
|
|
2,299,000
|
|
|
|
1,876,000
|
|
|
|
-
|
|
|
|
4,175,000
|
|
GM %
|
|
|
37
|
%
|
|
|
43
|
%
|
|
|
-
|
|
|
|
40
|
%
|
Operating expenses
|
|
|
1,721,000
|
|
|
|
1,760,000
|
|
|
|
84,000
|
|
|
|
3,565,000
|
|
Operating income (loss)
|
|
|
578,000
|
|
|
|
116,000
|
|
|
|
(84,000
|
)
|
|
|
610,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
261,000
|
|
|
|
53,000
|
|
|
|
3,000
|
|
|
|
317,000
|
|
Capital expenditures
|
|
|
707,000
|
|
|
|
76,000
|
|
|
|
20,000
|
|
|
|
803,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangibles, net
|
|
|
408,000
|
|
|
|
171,000
|
|
|
|
380,000
|
|
|
|
959,000
|
|
Goodwill
|
|
|
968,000
|
|
|
|
4,939,000
|
|
|
|
-
|
|
|
|
5,907,000
|
|
Total assets
|
|
$
|
21,117,000
|
|
|
$
|
8,018,000
|
|
|
$
|
507,000
|
|
|
$
|
29,642,000
|
|
*Formerly Contract Research
The Company’s segment information for the nine months ended
June 30, 2019 and 2018 is summarized below:
Results of Operations for the Nine Months Ended June 30,
|
2019
|
|
|
Optics
|
|
|
Innovation and
Development*
|
|
|
Biomedical
|
|
|
Total
|
|
Revenue
|
|
$
|
17,846,000
|
|
|
$
|
14,804,000
|
|
|
$
|
-
|
|
|
$
|
32,650,000
|
|
Gross profit
|
|
|
6,121,000
|
|
|
|
6,035,000
|
|
|
|
-
|
|
|
|
12,156,000
|
|
GM %
|
|
|
34
|
%
|
|
|
41
|
%
|
|
|
-
|
|
|
|
37
|
%
|
Operating expenses
|
|
|
5,993,000
|
|
|
|
6,012,000
|
|
|
|
98,000
|
|
|
|
12,103,000
|
|
Operating income (loss)
|
|
|
128,000
|
|
|
|
23,000
|
|
|
|
(98,000
|
)
|
|
|
53,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
863,000
|
|
|
|
183,000
|
|
|
|
10,000
|
|
|
|
1,056,000
|
|
Capital expenditures
|
|
|
586,000
|
|
|
|
93,000
|
|
|
|
-
|
|
|
|
679,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangibles, net
|
|
|
334,000
|
|
|
|
136,000
|
|
|
|
195,000
|
|
|
|
665,000
|
|
Goodwill
|
|
|
925,000
|
|
|
|
4,939,000
|
|
|
|
-
|
|
|
|
5,864,000
|
|
Total assets
|
|
$
|
21,084,000
|
|
|
$
|
10,805,000
|
|
|
$
|
201,000
|
|
|
$
|
32,090,000
|
|
Results of Operations for the Nine Months Ended June 30,
|
2018
|
|
|
Optics
|
|
|
Innovation and
Development*
|
|
|
Biomedical
|
|
|
Total
|
|
Revenue
|
|
$
|
17,011,000
|
|
|
$
|
12,974,000
|
|
|
$
|
-
|
|
|
$
|
29,985,000
|
|
Gross profit
|
|
|
6,038,000
|
|
|
|
5,621,000
|
|
|
|
-
|
|
|
|
11,659,000
|
|
GM %
|
|
|
35
|
%
|
|
|
43
|
%
|
|
|
-
|
|
|
|
39
|
%
|
Operating expenses
|
|
|
5,154,000
|
|
|
|
5,297,000
|
|
|
|
724,000
|
|
|
|
11,175,000
|
|
Operating income (loss)
|
|
|
884,000
|
|
|
|
324,000
|
|
|
|
(724,000
|
)
|
|
|
484,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
738,000
|
|
|
|
179,000
|
|
|
|
10,000
|
|
|
|
927,000
|
|
Capital expenditures
|
|
|
1,635,000
|
|
|
|
153,000
|
|
|
|
65,000
|
|
|
|
1,853,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangibles, net
|
|
|
408,000
|
|
|
|
171,000
|
|
|
|
380,000
|
|
|
|
959,000
|
|
Goodwill
|
|
|
968,000
|
|
|
|
4,939,000
|
|
|
|
-
|
|
|
|
5,907,000
|
|
Total assets
|
|
$
|
21,117,000
|
|
|
$
|
8,018,000
|
|
|
$
|
507,000
|
|
|
$
|
29,642,000
|
|
*Formerly Contract Research
Customer Financial Information
For three and nine months ended June 30, 2019,
one customer in the Optics segment represented more than 10% of the total segment revenue. For the three and nine months ended
June 30, 2018, no customer in the Optics segment represented more than 10% of the total segment revenue.
For the three and nine months ended June 30,
2019, three customers of the Innovation and Development segment, all various agencies of the U.S. Government, each represented
more than 10% of the total segment revenue. For the three months ended June 30, 2018, four customers of the Innovation and Development
segment, three various agencies of the U.S. Government and one commercial customer, each represented more than 10% of the total
segment revenue. For the nine months ended June 30, 2018, three customers of the Innovation and Development segment, all various
agencies of the U.S. Government, each represented more than 10% of the total segment revenue.
Geographic Financial Information
Revenue by geographic location in total and
as a percentage of total revenue, for the three months ended June 30, 2019 and 2018 are as follows:
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
|
June 30, 2019
|
|
|
June 30, 2018
|
|
Geographic Location
|
|
Revenue
|
|
|
% of Total
|
|
|
Revenue
|
|
|
% of Total
|
|
United States
|
|
$
|
8,669,000
|
|
|
|
78
|
%
|
|
$
|
7,512,000
|
|
|
|
71
|
%
|
Asia
|
|
|
667,000
|
|
|
|
6
|
%
|
|
|
877,000
|
|
|
|
9
|
%
|
Europe
|
|
|
1,468,000
|
|
|
|
13
|
%
|
|
|
2,029,000
|
|
|
|
19
|
%
|
Other
|
|
|
286,000
|
|
|
|
3
|
%
|
|
|
124,000
|
|
|
|
1
|
%
|
|
|
$
|
11,090,000
|
|
|
|
100
|
%
|
|
$
|
10,542,000
|
|
|
|
100
|
%
|
Revenue by geographic location in total and
as a percentage of total revenue, for the nine months ended June 30, 2019 and 2018 are as follows:
|
|
Nine Months Ended
|
|
|
Nine Months Ended
|
|
|
|
June 30, 2019
|
|
|
June 30, 2018
|
|
Geographic Location
|
|
Revenue
|
|
|
% of Total
|
|
|
Revenue
|
|
|
% of Total
|
|
United States
|
|
$
|
24,901,000
|
|
|
|
76
|
%
|
|
$
|
22,993,000
|
|
|
|
76
|
%
|
Asia
|
|
|
2,462,000
|
|
|
|
8
|
%
|
|
|
877,000
|
|
|
|
3
|
%
|
Europe
|
|
|
4,705,000
|
|
|
|
14
|
%
|
|
|
4,662,000
|
|
|
|
16
|
%
|
Other
|
|
|
582,000
|
|
|
|
2
|
%
|
|
|
1,453,000
|
|
|
|
5
|
%
|
|
|
$
|
32,650,000
|
|
|
|
100
|
%
|
|
$
|
29,985,000
|
|
|
|
100
|
%
|
Note 11 - Income Taxes
The Company uses the asset and liability approach
to account for income taxes. Under this approach, deferred income taxes reflect the net tax effects of temporary differences between
the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes and
net operating loss and tax credit carry forwards. The amount of deferred taxes on these temporary differences is determined using
the tax rates that are expected to apply to the period when the asset is realized or the liability is settled, as applicable, based
on tax rates, and tax laws, in the respective tax jurisdiction then in effect.
Dynasil Corporation of America and its wholly-owned
U.S. subsidiaries file a consolidated federal income tax return and various state returns. The Company’s U.K. subsidiary
files tax returns in the U.K. Prior to November 18, 2016, the Company’s subsidiary, Xcede was included in the federal and
state tax returns filed by Dynasil. As of November 18, 2016, Dynasil’s ownership in Xcede was reduced to approximately 59%.
As a result, Xcede is no longer included in Dynasil’s federal consolidated tax return and files a separate federal return.
Xcede continues to be included in the Dynasil consolidated state tax filings pursuant to the respective state tax requirements.
In assessing the ability to realize the net
deferred tax assets, management considers various factors including taxable income in carryback years, future reversals of existing
taxable temporary differences, tax planning strategies and projections of future taxable income, to determine whether it is more
likely than not that some portion or all of the net deferred tax assets will not be realized.
As a result of Xcede’s de-consolidation
from the Company’s federal tax returns, the Company is no longer able to offset taxable income with Xcede’s current
or cumulative net operating losses. Upon review of relevant criteria for the new Dynasil federal consolidated group, it was determined
that it is more likely than not that the federal deferred tax assets of the new Dynasil federal consolidated group will be realized
based upon positive earnings history and expected future profits of the group. As a result, the federal deferred tax asset valuation
allowance associated with the Dynasil federal consolidated group was reversed resulting in an income tax benefit in the amount
of $2.7 million during the quarter ending December 31, 2016. Going forward, as the Company records income, it will be able to utilize
the NOLs (net operating losses) within its deferred tax assets. Based upon the Company’s recent losses and uncertainty of
future profits, the Company has determined that the uncertainty regarding the realization of the Company’s state and separate
Xcede deferred tax assets is sufficient to warrant the continued need for a valuation allowance against these deferred tax assets.
As a result of Xcede’s decision to halt
clinical trial preparations and curtail operations to a minimal level while the Board of Directors of Xcede evaluates alternative
avenues to develop the Xcede Patch, following the July 2018 notice of termination from Cook Biotech Inc. (“CBI”) claiming
that the results of a recent animal study showed that it is not commercially reasonable, in CBI’s assessment, to continue
to the next development phase of the Xcede Patch, the Company has concluded that it is more likely than not that the deferred tax
assets associated with the Company’s unitary state filings will be realized based on future profit for the group and thus
has reversed the related valuation allowance on the Company’s NOLs of approximately $0.6 million. In addition, the Company
conducted a research and experimentation study which released the tax valuation allowance and increased deferred tax assets by
$0.6 million. The reversal resulted in an income tax benefit of approximately $1.2 million recorded during the year ended September
30, 2018.
The Company applies the authoritative provisions
related to accounting for uncertainty in income taxes. As required by these provisions, the Company recognizes the financial statement
benefit of a tax position only after determining that the relevant tax authority would more-likely-than-not sustain the position
following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements
is the largest benefit that has a greater than 50 percent likelihood of being reached upon ultimate settlement with the relevant
tax authority. As of June 30, 2019 and September 30, 2018, the Company has no liabilities for uncertain tax positions. Interest
and penalty charges, if any, related to uncertain tax positions would be classified as income tax expense in the accompanying consolidated
statement of operations. As of June 30, 2019 and September 30, 2018, the Company had no accrued interest or penalties related to
uncertain tax positions. The Company currently has no federal or state tax examinations in progress.
On December 22, 2017, the 2017 Tax Act was
signed into law. The 2017 Tax Act, which was effective on December 22, 2017, significantly revised the U.S. tax code by, among
other changes, lowering the corporate income tax rate from 35% to 21%, requiring a one-time transition tax on accumulated foreign
earnings of certain foreign subsidiaries that were previously tax deferred and creating new taxes on certain foreign sourced earnings.
The Company has completed its accounting for the tax effects of the 2017 Tax Act.
The Company re-measured certain U.S. deferred
tax assets and liabilities based on the rates at which they are expected to reverse in the future, which is generally 21%, and
recorded an income tax expense of $0.7 million related to such re-measurement in the quarter ended December 31, 2018. The one-time
transition tax was based on the total unremitted earnings of the Company’s foreign subsidiary, Hilger, which had previously
been deferred from U.S. income taxes. The Company recorded a provision for its one-time transition liability of its foreign subsidiary
resulting in additional income tax expense of $0.2 million in fiscal year 2018.
During the fiscal year ended, September 30,
2018, the Company has federal research credits of $2.9 million, primarily resulted from a benefit in the third quarter of fiscal
year 2018 related to R&E tax credits for the years ended 2013 through 2016. The federal credits begin expiring in fiscal year
2030. During the fiscal year ended September 30, 2018, the Company had state research credits of $852,000 which begin expiring
in fiscal year 2027.
The effective tax rates were (33%) and 34%
for the three months ended June 30, 2019 and 2018, respectively. The effective tax rates were (227%) and (115%) for the nine
months ended June 30, 2019 and 2018, respectively. The results for both nine month periods ended June 30, 2019 and 2018 had significant
events which resulted in an extreme variation in tax rates. The effective tax rate for the three and nine months ended June 30,
2019 were a result of the anticipated non-deductible transaction costs resulting from the Board of Directors’ plan to cease
the registration of the Company’s common stock under federal securities laws (see Note 12 – Subsequent Events). The
effective tax rate for the nine months ended, June 30, 2018 was primarily driven by the recently signed 2017 Tax Act, as well as
the R&E tax credit study completed in the third quarter of fiscal year 2018. The effective tax rate excluding the impact of
the 2017 Tax Act and the PATH 2015 R&E Tax Credit was 69% for the nine months ended June 30, 2018.
The Company files its tax returns as prescribed
by the tax laws of the jurisdictions in which it operates. The Company’s tax filings for federal and state jurisdictions
for the tax years beginning with 2013 are still subject to examination.
Note 12 – Subsequent Events
On August 7, 2019, the Company held a special
meeting of stockholders (the “Special Meeting”). At the Special Meeting, the holders of a majority of the Company’s
issued and outstanding shares of common stock entitled to vote approved amendments to the Company’s certificate of incorporation,
as amended (the “Certificate of Incorporation”), to effect a 1-for-8,000 reverse stock split of the Company’s
common stock (the “Reverse Stock Split”), followed immediately by a 8,000-for-1 forward stock split of the Company’s
common stock (the “Forward Stock Split,” and together with the Reverse Stock Split, the “Transaction”).
Following the Special Meeting,
the Company filed certificates of amendment to the Certificate of Incorporation with the State of Delaware to effect the
Reverse Stock Split, followed immediately by the Forward Stock Split, both effective on August 7, 2019 at 5:01 and 5:02
p.m., respectively. As a result of the Transaction, each stockholder owning fewer than 8,000 shares of the Company’s
common stock immediately prior to the effective time of the Reverse Stock Split became entitled to receive $1.15 per share,
without interest, in cash for each share of the Company’s common stock held by such stockholder at the effective time
of the Reverse Stock Split. As a result of the Transaction, based on information provided to the Company by its transfer
agent, Continental Stock Transfer & Trust Company, and the Depository Trust Company (DTC), 2,825,268 pre-split shares of
common stock are due to be exchanged for cash, and the aggregate amount payable by the Company to the former holders of such
shares is approximately $3,249,000.
Stockholders who owned 8,000 or more shares
of the Company’s common stock immediately prior to the effective time of the Reverse Stock Split were not entitled to receive
any cash for their fractional share interests resulting from the Reverse Stock Split, if any. The Forward Stock Split that immediately
followed the Reverse Stock Split reconverted whole shares and fractional share interests held by such stockholders back into the
same number of shares of the Company’s common stock held by such stockholders immediately before the effective time of the
Reverse Stock Split. As a result, the total number of shares of the Company’s common stock held by such stockholders did
not change.
The Company has given notice to The Nasdaq
Stock Market (“Nasdaq”) of its intent to voluntarily delist its common stock and to withdraw the registration of its
common stock with the Securities and Exchange Commission (SEC). The Company intends to file a Form 25 Notification of Removal From
Listing with the SEC on or about August 19, 2019. As a result, the Company expects that listing of its shares on Nasdaq will be
terminated on or about August 29, 2019, at which time the Company intends to file a Form 15 with the SEC to suspend the Company’s
reporting obligations under Section 15(d) of the Exchange Act.
In connection with the events described above,
on August 5, 2019, the Company entered into a Loan Modification Agreement with Middlesex, the Company’s senior lender, to
modify the Loan and Security Agreement dated May 1, 2014, by and between the Company and Middlesex, to allow for the exclusion
of certain transaction-related expenses from the calculation of EBITDA.
In connection with the events described above,
on August 6, 2019, the Company entered into an Note Purchase Agreement with MCRC, the Company’s subordinated lender, in which
the Company borrowed an additional $2,000,000 in cash and replaced the existing Note, which has an outstanding principal amount
of $865,216, for an aggregate principal amount of $2,865,216, which will be due July 31, 2026 and bears eight percent interest
per annum. Until August 31, 2022 this loan will require interest only payments, followed by principal and interest payments for
the remaining four years of the loan. Until August 31, 2021, the Company is subject to early-payback penalties.
The Company has evaluated subsequent events
through the date the financial statements were released.