UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


[X]

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended: July 31, 2015

or

 

 

[  ]

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from: _____________ to _____________


Commission File Number: 333-150158

 

B-SCADA, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

94-3399360

(State or other jurisdiction of

 

(I.R.S. Employer Identification No.)

Incorporation or organization)

 

 

 

 

 

9030 W Ft Island Tr., Building 9

 

 

Crystal River, Florida

 

34429

(Address of principal executive offices)

 

(Zip Code)


Issuer's telephone number (352) 564-9610


______________________

(Former name, former address and former fiscal year, if changed since last report)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  [X] Yes  [  ] No


 Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  [X] Yes  [  ] No


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.

 

Large accelerated filer

[  ]

  

 

Accelerated filer

[  ]

Non-accelerated filer

[  ]

(Do not check if a smaller reporting company)

 

Smaller reporting company

[X]

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  [  ] Yes  [X] No

 

APPLICABLE ONLY TO CORPORATE ISSUERS

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.


The number of shares of the issuer’s common equity outstanding as of September 14, 2015 was 27,243,414 shares of common stock, par value $.0001.   








B-SCADA, INC.

 

TABLE OF CONTENTS



PART I.  FINANCIAL INFORMATION

3

 

 

  ITEM 1.  FINANCIAL STATEMENTS

3

 

 

    CONSOLIDATED BALANCE SHEETS

3

    CONSOLIDATED STATEMENTS OF OPERATIONS

4

    CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

5

    CONSOLIDATED STATEMENTS OF CASH FLOWS

6

    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7

 

 

  ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

17

  ITEM 4.  CONTROLS AND PROCEDURES

26

 

 

PART II.  OTHER INFORMATION

27

 

 

  ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES

27

  ITEM 4.  MINE SAFETY DISCLOSURES

27

  ITEM 6.  EXHIBITS

27

 

 

SIGNATURES

28

































2






PART I.  FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS


B-SCADA, INC.

CONSOLIDATED BALANCE SHEETS


 

 

July31,

 

October 31,

 

 

2015

 

2014

 

 

(Unaudited)

 

 

Assets

 

 

 

 

Current Assets

 

 

 

 

  Cash and Cash Equivalents

 

$

1,258,773

 

$

1,144,915

  Accounts Receivable - Net

 

 

174,402

 

 

233,525

  Accrued Revenue

 

 

64,129

 

 

222,550

  Inventory

 

 

6,450

 

 

--

  Deferred Income Tax - Current

 

 

121,677

 

 

186,221

  IVA Tax Receivable - Net

 

 

12,005

 

 

--

  Prepaid Expenses and Other Current Assets

 

 

32,383

 

 

226,598

    Total Current Assets

 

 

1,669,819

 

 

2,013,809

 

 

 

 

 

 

 

Property and Equipment - Net

 

 

213,358

 

 

223,452

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

 

  Intangible Assets

 

 

254,735

 

 

114,735

  Deferred Income Tax

 

 

912,472

 

 

711,272

  Security Deposits

 

 

1,555

 

 

1,500

    Total Other Assets

 

 

1,168,762

 

 

827,507

 

 

 

 

 

 

 

    Total Assets

 

$

3,051,939

 

$

3,064,768

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

  Accounts Payable and Accrued Liabilities

 

$

193,030

 

$

142,528

  Deferred Revenue

 

 

422,553

 

 

178,698

  Mortgage Payable - Current

 

 

16,683

 

 

16,066

    Total Current Liabilities

 

 

632,266

 

 

337,292

 

 

 

 

 

 

 

Long Term Liabilities

 

 

 

 

 

 

  Mortgage Payable

 

 

89,841

 

 

102,425

 

 

 

 

 

 

 

    Total Liabilities

 

 

722,107

 

 

439,717

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

--

 

 

--

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

  Preferred Stock, $0.0001 Par Value, 5,000,000 Shares

 

 

 

 

 

 

    Authorized and Unissued

 

 

--

 

 

--

  Common Stock, $0.0001 Par Value; 100,000,000 Shares

 

 

 

 

 

 

    Authorized; Shares Issued and Outstanding, 27,243,414

 

 

 

 

 

 

    at July 31, 2015 and October 31, 2014, respectively

 

 

2,724

 

 

2,724

  Additional Paid in Capital

 

 

7,959,693

 

 

7,900,463

    Accumulated Other Comprehensive Loss

 

 

(25,753)

 

 

(5,215)

  Accumulated Deficit

 

 

(5,606,832)

 

 

(5,272,921)

    Total Stockholders’ Equity

 

 

2,329,832

 

 

2,625,051

 

 

 

 

 

 

 

    Total Liabilities and Stockholders’ Equity

 

$

3,051,939

 

$

3,064,768


See the accompanying notes to consolidated financial statements.


3






B-SCADA, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

[UNAUDITED]


 

For the Three Months Ended

 

For the Nine Months Ended

 

July 31,

 

July 31,

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

  Technology Licensing and Support

$

375,335

 

$

497,632

 

$

1,261,919

 

$

1,194,634

  Commercial Software

 

88,162

 

 

76,683

 

 

201,772

 

 

223,227

    Total Revenues

 

463,497

 

 

574,315

 

 

1,463,691

 

 

1,417,861

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

  Technology Licensing and Support

 

100,352

 

 

53,742

 

 

254,298

 

 

134,435

  Commercial Software

 

132,491

 

 

52,667

 

 

329,271

 

 

150,189

  Sales and Marketing

 

189,308

 

 

81,879

 

 

470,660

 

 

254,054

  Research and Development

 

18,945

 

 

6,853

 

 

69,548

 

 

87,450

  General and Administrative

 

190,463

 

 

192,764

 

 

795,011

 

 

428,751

  Depreciation and Amortization

 

4,312

 

 

3,672

 

 

12,962

 

 

7,752

    Total Operating Expenses

 

635,871

 

 

391,577

 

 

1,931,750

 

 

1,062,631

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

(172,374)

 

 

182,738

 

 

(468,059)

 

 

355,230

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expenses)

 

 

 

 

 

 

 

 

 

 

 

  Interest Income

 

599

 

 

377

 

 

1,827

 

 

891

  Interest Expense

 

(1,371)

 

 

(1,562)

 

 

(4,335)

 

 

(2,355)

    Total Other Income (Expenses) - Net

 

(772)

 

 

(1,185)

 

 

(2,508)

 

 

(1,464)

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

(173,146)

 

 

181,553

 

 

(470,567)

 

 

353,766

 

 

 

 

 

 

 

 

 

 

 

 

Benefit from Income Taxes

 

(57,635)

 

 

--

 

 

(136,656)

 

 

--

 

 

 

 

 

 

 

 

 

 

 

 

    Net Income (Loss)

$

(115,511)

 

$

181,553

 

$

(333,911)

 

$

353,766

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings (Loss) Per Common Share

$

--

 

$

0.01

 

$

(0.01)

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings (Loss) Per Common Share

$

--

 

$

0.01

 

$

(0.01)

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-Average Common Shares Outstanding for Basic Earnings (Loss) Per Common Share

 

27,243,414

 

 

24,819,172

 

 

27,243,414

 

 

24,680,309

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-Average Common Shares Outstanding for Diluted Earnings (Loss) Per Common Share

 

27,243,414

 

 

24,819,172

 

 

27,243,414

 

 

24,680,309








See the accompanying notes to consolidated financial statements.



4






B-SCADA, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

[UNAUDITED]



 

For the Three Months Ended

 

For the Nine Months Ended

 

July 31,

 

July 31,

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

$

(115,511)

 

$

181,553

 

$

(333,911)

 

$

353,766

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

  Foreign Currency Translation Adjustment

 

(2,655)

 

 

--

 

 

(20,538)

 

 

--

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income (Loss)

$

(118,166)

 

$

181,553

 

$

(354,449)

 

$

353,766









































See the accompanying notes to consolidated financial statements.



5






B-SCADA, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

[UNAUDITED]



 

For the Nine Months Ended

 

July 31,

 

2015

 

2014

 

 

 

 

Operating Activities

 

 

 

  Net Income (Loss)

$

(333,911)

 

$

353,766

  Adjustments to Reconcile Net Income (Loss) to Net Cash

 

 

 

 

 

    Provided by Operating Activities:

 

 

 

 

 

      Depreciation and Amortization

 

12,962

 

 

7,752

      Deferred Revenue

 

243,855

 

 

255,721

      Deferred Income Tax Benefit

 

(136,656)

 

 

--

      Stock-Based Compensation

 

59,230

 

 

--

 

 

 

 

 

 

  Changes in Assets and Liabilities:

 

 

 

 

 

    (Increase) Decrease in:

 

 

 

 

 

      Accounts Receivable

 

59,123

 

 

(131,472)

      Accrued Revenue

 

158,421

 

 

171,950

      Inventory

 

(6,450)

 

 

--

      IVA Tax Receivable-Net

 

(12,005)

 

 

--

      Prepaid Expenses and Other Current Assets

 

194,215

 

 

3,178

      Security Deposits

 

(55)

 

 

2,150

    Increase (Decrease) in:

 

 

 

 

 

      Accounts Payable and Accrued Liabilities

 

20,502

 

 

(71,055)

        Net Cash Provided by Operating Activities

 

259,231

 

 

591,990

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

  Capitalized Technology Development

 

(110,000)

 

 

--

  Acquisition of Property and Equipment

 

(2,868)

 

 

(90,855)

      Net Cash Used for Investing Activities

 

(112,868)

 

 

(90,855)

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

  Payment of Mortgage Payable

 

(11,967)

 

 

(5,115)

      Net Cash Used for Financing Activities

 

(11,967)

 

 

(5,115)

 

 

 

 

 

 

Foreign Currency Translation Effect

 

(20,538)

 

 

--

 

 

 

 

 

 

Change in Cash and Cash Equivalents

 

113,858

 

 

496,020

 

 

 

 

 

 

Cash and Cash Equivalents - Beginning of Period

 

1,144,915

 

 

252,571

 

 

 

 

 

 

Cash and Cash Equivalents - End of Period

$

1,258,773

 

$

748,591

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information

 

 

 

 

 

  Cash paid during the period for:

 

 

 

 

 

    Interest

$

4,335

 

$

2,355

    Income Taxes

$

--

 

$

--

 

 

 

 

 

 

Non-Cash Investing and Financing Activities

 

 

 

 

 

    Acquisition of intangible asset with accounts payable

$

30,000

 

$

--

    Acquisition of building with mortgage payable

$

--

 

$

127,500

    Issuance of common stock for cashless warrant exercise

$

--

 

$

23



See the accompanying notes to consolidated financial statements.



6





B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(1)  Nature of Business and Basis of Presentation


B-Scada, Inc, (“B-Scada”, the “Company”, “we” or “us”), a Delaware corporation, was originally formed under the name Firefly Learning, Inc. in May 2001. In October 2005, pursuant to an exchange agreement, we acquired all of the issued and outstanding shares of capital stock of Mobiform Software, Ltd. (“Mobiform Canada”), a Canadian corporation, in exchange for 14,299,593 shares of our common stock and changed our name to Mobiform Software, Inc.  Effective September 14, 2010, Mobiform Canada was dissolved.  On October 19, 2012, we changed our name to B-Scada, Inc. On October 15, 2014, we formed a wholly-owned subsidiary in Spain, B-Scada Soluciones Industriales SL (“B-Scada Spain”) to provide improved sales, service and support to Europe, Latin America, the Middle East and Africa.


B-Scada is in the business of developing software and hardware products for the visualization and monitoring of data in residential, commercial and heavy industries. Our HMI (Human Machine Interface) software and SCADA (Supervisory Control and Data Acquisition) products are utilized in the petro chemical, electricity distribution, transportation, facilities management and manufacturing industries. B-Scada licenses portions of its technology for use in the products of smaller software firms and Fortune 500 companies. B-Scada also markets and sells a line of wireless sensors used for monitoring various information like temperature, pressure, voltage and water detection. The sensors are used in a variety of light commercial applications.


Our products are marketed and sold globally and offered through a sales channel of system integrators and resellers.


(2)  Summary of Significant Accounting Policies


Our other accounting policies are set forth in Note 2 to our audited consolidated financial statements included in our October 31, 2014 Form 10K.


Unaudited Interim Statements - The accompanying unaudited interim consolidated financial statements as of July 31, 2015, and for the nine months ended July 31, 2015 and 2014 have been prepared in accordance with accounting principles generally accepted for interim financial statement presentation and in accordance with the instructions to Form 10-Q.  Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation.  In the opinion of management, the consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the consolidated financial position as of July 31, 2015 and the consolidated results of operations for the three and nine months ended July 31, 2015 and 2014 and cash flows for the nine months ended July 31, 2015 and 2014.  The consolidated results of operations for the nine months ended July 31, 2015 are not necessarily indicative of the results to be expected for the full year.


Use of Estimates - The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.


Principles of Consolidation - The consolidated financial statements include the accounts of B-Scada, Inc. and its wholly-owned Spanish subsidiary, B-Scada Soluciones Industriales SL.  All material intercompany balances and transactions have been eliminated in consolidation.


Cash and Cash Equivalents - We consider all highly liquid investments, with a maturity of three months or less when purchased, to be cash equivalents.






7





B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(2)  Summary of Significant Accounting Policies (Continued)


Revenue Recognition - Our revenues are recognized in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 985-605 “Revenue Recognition” for the software industry.  Revenue from the sale of software licenses is recognized when standardized software modules are delivered to and accepted by the customer, the license term has begun, the fee is fixed or determinable and collectibility is probable.  Revenue from software maintenance contracts and Application Service Provider (“ASP”) services are recognized ratably over the lives of the contracts.  Revenue from professional services is recognized when the service is provided.


We enter into revenue arrangements in which a customer may purchase a combination of software, maintenance and support, and professional services (multiple-element arrangements).  When vendor-specific objective evidence (“VSOE”) of fair value exists for all elements, we allocate revenue to each element based on the relative fair value of each of the elements.  VSOE of fair value is established by the price charged when that element is sold separately.  For maintenance and support, VSOE of fair value is established by renewal rates, when they are sold separately.  For arrangements where VSOE of fair value exists only for the undelivered elements, we defer the full fair value of the undelivered elements and recognize the difference between the total arrangement fee and the amount deferred for the undelivered items as revenue, assuming all other criteria for revenue recognition have been met.


Inventory - Inventory consists of finished goods and is stated at the lower of cost or market determined by the first-in, first-out method.


Equity-Based Compensation - We account for equity based compensation transactions with employees under the FASB ASC Topic No. 718, “Compensation, Stock Compensation” (“Topic No. 718”). Topic No. 718 requires the recognition of the fair value of equity-based compensation in net earnings. The fair value of common stock issued for compensation is measured at the market price on date of grant. The fair value of our equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. This model requires the input of highly subjective assumptions and elections including expected stock price volatility and the estimated life of each award. In addition, the calculation of equity-based compensation costs requires that we estimate the number of awards that will be forfeited during the vesting period. The fair value of equity-based awards granted to employees is amortized over the vesting period of the award and we elected to use the straight-line method for awards granted after the adoption of Topic No. 718.


We account for equity based transactions with non-employees under the provisions of ASC Topic No. 505-50, “Equity-Based Payments to Non-Employees” (“Topic No. 505-50”). Topic No. 505-50 establishes that equity-based payment transactions with non-employees shall be measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. When the equity instrument is utilized for measurement the fair value of (i) common stock issued for payments to non-employees is measured at the market price on the date of grant; (ii) equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. In general, we recognize an asset or expense in the same manner as if it is to pay cash for the goods or services instead of paying with or using the equity instrument.














8





B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(2)  Summary of Significant Accounting Policies (Continued)


Concentration of Credit Risk - Financial instruments that potentially subject us to significant concentrations of credit risk consist primarily of cash, cash equivalents, and accounts receivable.


We maintain our cash and cash equivalents in accounts with major financial institutions in the form of demand deposits.  Deposits in these banks may exceed the amounts of insurance provided on such deposits.  At July 31, 2015, we had approximately $512,000 and $225,000, respectively, in cash in two financial institutions in excess of the $250,000 FDIC insured limit. At October 31, 2014, we had approximately $350,000 and $250,000, respectively, in cash in two financial institutions in excess of the $250,000 FDIC insured limit.


Concentrations of credit risk with respect to trade accounts receivable are limited.  We routinely assess the financial strength of customers and, based upon factors concerning credit risk, we establish an allowance for doubtful accounts.  As of July 31, 2015 and October 31, 2014, based on this assessment, management has not established an allowance for doubtful accounts. Management believes that accounts receivable credit risk exposure is limited.


Impairment of Long-Lived Assets - We review our long-lived assets, including intangible assets subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  When such factors and circumstances exist, we compare the projected undiscounted future cash flows associated with the future use and disposal of the related assets or group of assets to their respective carrying amounts.  Impairment, if any, is measured as the excess of the carrying amount over the fair value based on market value (when available) or discounted expected cash flows of those assets, and is recorded in the period in which the determination is made.


Intangible assets not subject to amortization are tested annually for impairment and more frequently if events or changes in circumstances indicate that it is more likely than not that the asset is impaired. These tests were performed for the year ended October 31, 2014 and it was determined that the carrying value of the asset was not impaired.


Foreign Currency Translation - We consider the U.S. dollar (“US$”) to be our functional currency.  B-Scada Spain considers the Euro (“Euro”) to be its functional currency.  Assets and liabilities are translated into US$ at the period end exchange rate.  Income and expense amounts are translated using the average rates during the period. Gains and losses resulting from translating foreign currency financial statements are included in accumulated other comprehensive income or loss, a separate component of stockholders’ equity.


Technology Development - We capitalize costs to develop technology for sale once technological feasibility is established. Costs incurred to establish technological feasibility are charged to expense when incurred. Capitalization of technology costs cease when the related products are available for sale and at this time the capitalized costs are amortized on a straight-line method over the remaining estimated economic life of the product.


Subsequent Events - The Company evaluated subsequent events, which are events or transactions that occurred after July 31, 2015 through the date of the issuance of the accompanying consolidated financial statements.












9





B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(3)  New Authoritative Accounting Guidance


In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09, “Revenue from Contracts with Customers” (Topic 606), which supersedes the revenue recognition requirements in ASC Topic 605, “Revenue Recognition”, and most industry-specific guidance. ASU No. 2014-09 is based on the principle that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.  ASU No. 2014-09 also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract.  The amendments in ASU No. 2014-09 will be applied using one of two retrospective methods. The effective date will be the first quarter of our fiscal year ended October 31, 2018. We have not determined the potential effects on our consolidated financial statements.


In August 2015, the FASB issued ASU No. 2015 -14, “Revenue from Contracts with Customers” (Topic 606) which deferred the effective date of ASU No. 2014-09.  The effective date of the provisions in ASU No. 2014-09 will now be the first quarter of our fiscal year ended October 31, 2019.  


Management does not believe that any other recently issued but not yet effective accounting pronouncements, if adopted, would have an effect on the accompanying consolidated financial statements.


(4)  Property and Equipment


Property and equipment consists of the following:


 

July 31,

 

October 31,

 

Estimated

 

2015

 

2014

 

Useful Lives

 

[Unaudited]

 

 

 

 

 

 

 

 

 

 

Land

$

15,531

 

$

15,531

 

--

Building and Improvements

 

176,071

 

 

176,071

 

7-40 years

Computer Equipment

 

52,304

 

 

55,304

 

5 years

Office Furniture and Equipment

 

34,429

 

 

34,429

 

5-7 years

Software

 

39,099

 

 

37,593

 

3 years

Total

 

317,434

 

 

318,928

 

 

Less: Accumulated Depreciation

 

 

 

 

 

 

 

  and Amortization

 

(104,076)

 

 

(95,476)

 

 

 

$

213,358

 

$

223,452

 

 


(5)  Intangible Assets


The intangible assets consist of the following:


 

July 31,

 

October 31,

 

2015

 

2014

 

[Unaudited]

 

 

 

 

 

 

Domain Names

$

114,735

 

$

114,735

Technology Development

 

140,000

 

 

--

 

$

254,735

 

$

114,735






10






B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(6)  Mortgage Payable


In February 2014, we purchased a new office facility and incurred a mortgage in the amount of $127,500 payable to the seller of the property.  The balance is payable over 7 years in monthly payments of $1,802 which include interest at 5% per annum.  The outstanding mortgage balance at July 31, 2015 and October 31, 2014 is $106,524 and $118,491, respectively.  


Future maturities of long-term debt as of July 31, 2015 are as follows:


Twelve Months Ended

 

July 31,

(Unaudited)

 

 

 

2016

$

16,683

2017

 

17,531

2018

 

18,428

2019

 

19,371

2020

 

20,362

Thereafter

 

14,149

 

 

 

 

$

106,524


(7)  Stockholders’ Equity


We are authorized to issue 100,000,000 shares of common stock, par value $0.0001 per share and 5,000,000 shares of preferred stock, par value $0.0001 per share.  At July 31, 2015 and October 31, 2014, there are 27,243,414 common shares issued and outstanding.  There are no shares of preferred stock issued and outstanding.  


On March 6, 2014, the holder of the warrant to purchase 300,000 shares of Company common stock elected to exercise the warrant through a cashless exercise, as defined in the warrant agreement.  At the time of exercise, the applicable market value of our common stock was $0.40 and as a result we issued 232,500 shares of Company common stock in full settlement of the warrant.


Effective as of August 6, 2014, we entered into a Stock Purchase Agreement with Yorkmont Capital Partners, L.P. (“Yorkmont”) pursuant to which Yorkmont purchased 2,424,242 shares of our common stock for an aggregate purchase price of $800,000 ($0.33 per share).


On February 11, 2015, we elected a new director to the Board of Directors.  Pursuant to the election, the director was granted a five year non-qualified option to purchase an aggregate of 250,000 shares of our common stock at an exercise price of $0.48 per share.  The option vests as follows:  83,333 shares immediately; 83,333 shares on February 11, 2016; 83,334 shares on February 11, 2017.  As defined in the agreement, the option has cashless exercise provisions and may terminate in earlier than 5 years. The fair value of the option, $105,298, was calculated using the Black-Scholes pricing model with the following assumptions: Dividend yield - 0%; Risk-free interest rate - 1.53%; Expected life - 5 years; expected volatility - 123.54%. Stock-based compensation expense of $13,163 and $59,230 was recorded in the three and nine months ended July 31, 2015, respectively.









11





B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(7)  Stockholders’ Equity (Continued)


The following table summarizes the options transactions:


 

 

For the Nine Months Ended

July 31, 2015

(Unaudited)

 

 

 

Shares

Weighted -

Average

Exercise Price

Weighted-

Average

Remaining

Contractual

Term

Aggregate

Intrinsic

Value

 

 

 

 

 

 

Outstanding at beginning

 

 

 

 

 

  of period

 

--

$

--

 

 

 

  Granted/Sold

 

250,000

 

0.48

 

 

 

  Expired/Cancelled

 

--

 

--

 

 

 

  Forfeited

 

--

 

--

 

 

 

  Exercised

 

--

 

--

 

 

 

Outstanding at July 31, 2015

 

250,000

$

0.48

4.54 Years

$

--

 

 

 

 

 

 

 

 

Exercisable at July 31, 2015

 

83,333

$

0.48

4.54 Years

$

--


The weighted-average grant-date fair value of options granted during the nine months ended July 31, 2015 was $0.42.  No options were exercised during the period.


Summary of non-vested options as of and for the nine months ended July 31, 2015 is as follows:


 

 

 

 

Weighted-

 

 

 

 

Average

 

 

 

 

Grant-Date

Non-Vested Options

 

Shares

 

Fair Value

 

 

 

 

 

Non-vested at beginning of period

 

--

 

$

--

Granted

 

250,000

 

$

0.42

Vested

 

(83,333)

 

$

0.42

Forfeited

 

--

 

$

--

 

 

 

 

 

 

Non-vested at July 31, 2015 (Unaudited)

 

166,667

 

$

0.42
















12






B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(7)  Stockholders’ Equity (Continued)


The following table summarizes the warrants activity:


           

 

 

For the Nine Months Ended

July 31, 2015

(Unaudited)

For the Year Ended

October 31, 2014

 

 

Shares

Weighted

Average

Exercise Price

Shares

Weighted

Average

Exercise Price

 

 

 

 

 

 

Outstanding at beginning

 

 

 

 

 

  of period

 

--

     --

300,000

$0.09

  Granted/Sold

 

--

     --

--

--

  Expired/Cancelled

 

--

     --

--

--

  Forfeited

 

--

     --

(67,500)

$0.09

  Exercised

 

--

     --

(232,500)

$0.09

Outstanding at end of period

 

--

     --

--

--



(8)  Income Taxes


Components of the provision (benefit) from income taxes are as follows:


 

For the Three Months Ended

 

For the Nine Months Ended

 

July 31,

 

July 31,

 

2015

 

2014

 

2015

 

2014

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

  United States

$

--

 

$

65,805

 

$

--

 

$

114,550

  Foreign

 

--

 

 

--

 

 

--

 

 

--

    Total Current

 

--

 

 

65,805

 

 

--

 

 

114,550

 

 

 

 

 

 

 

 

 

 

 

 

Deferred

 

 

 

 

 

 

 

 

 

 

 

  United States

 

(47,542)

 

 

(65,805)

 

 

(57,025)

 

 

(114,550)

  Foreign

 

(10,093)

 

 

--

 

 

(79,631)

 

 

--

    Total Deferred

 

(57,635)

 

 

(65,805)

 

 

(136,656)

 

 

(114,550)

 

 

 

 

 

 

 

 

 

 

 

 

    Total

$

(57,635)

 

$

--

 

$

(136,656)

 

$

--















13





B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(8)  Income Taxes (Continued)


The income tax expense (benefit) differs from the amount computed by applying the United States statutory corporate income tax rate as follows:


 

For the Nine Months Ended

 

July 31,

 

2015

 

 

2014

 

(Unaudited)

 

 

(Unaudited)

United States Statutory Corporate

 

 

 

 

  Income Tax Rate

(34.00)%

 

 

34.00%

State Income Tax Rate Net of Federal

(3.63)%

 

 

3.63%

Foreign Income Tax Effect

8.59%

 

 

--%

Change in Valuation Allowance on

 

 

 

 

  Deferred Tax Assets

--%

 

 

(37.63)%

 

 

 

 

 

  Income Tax Provision (Benefit)

(29.04)%

 

 

--%


Pre-tax income (loss) consisted of the following:


 

For the Three Months Ended

 

For the Nine Months Ended

 

July 31,

 

July 31,

 

2015

 

2014

 

2015

 

2014

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

  United States

$

(139,502)

 

$

181,553

 

$

(205,174)

 

$

353,766

  Foreign

 

(33,644)

 

 

--

 

 

(265,393)

 

 

--

 

 

 

 

 

 

 

 

 

 

 

 

    Total

$

(173,146)

 

$

181,553

 

$

(470,567)

 

$

353,766


The components of deferred tax assets (liabilities) at July 31, 2015 and October 31, 2014 are as follows:


 

July 31,

 

October 31,

 

2015

 

2014

 

(Unaudited)

 

 

Deferred Tax Assets - Current

 

 

 

  Net Operating Losses

$

100,181

 

$

175,356

  Accrued Vacation Pay

 

21,496

 

 

10,865

 

 

121,677

 

 

186,221

Deferred Tax Assets (Liabilities) - Long Term

 

 

 

 

 

  Net Operating Losses

$

917,566

 

$

715,403

  Property and Equipment

 

(5,094)

 

 

(4,131)

 

 

912,472

 

 

711,272

 

 

 

 

 

 

    Net Deferred Tax Asset

$

1,034,149

 

$

897,493











14





B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(8)  Income Taxes (Continued)


Net operating loss carry forwards for tax purposes were approximately $2.4 million at October 31, 2014.  A substantial portion of these losses begin to expire in fiscal 2028; all losses expire in fiscal 2034.  Tax benefits of operating loss carry forwards are evaluated on an ongoing basis, including a review of historical and projected future operating results, the eligible carry forward period, and other circumstances.


From our inception through October 31, 2012, we had established a full valuation allowance on our deferred tax asset because of a lack of sufficient positive evidence to support its realization.  At October 31, 2014 and 2013, based on its evaluation of the positive and negative evidence, management determined that the Company would utilize its net operating loss carry forwards in future periods and that it was "more likely than not" that it would utilize its deferred tax assets. The positive evidence evaluated as of October 31, 2014 and 2013 consisted of (i) our increased revenues, including the signing of several long term licensing agreements which run through fiscal 2019; (ii) our positive earnings, beginning in fiscal 2011 and increasing in each of fiscal 2012 through 2014; (iii) our ability to maintain operating costs as we have grown revenues; (iv) the utilization of net operating loss carry forwards in the last four fiscal years. The negative evidence evaluated as of October 31, 2014 and 2013 consisted of (i) our history of operating losses from inception through fiscal 2010; (ii) the possibility that a licensing agreement is cancelled or that non licensing revenues will decline; (iii) the possibility that our operating costs will increase. As a result, management elected to reduce the Company's deferred tax asset valuation allowance by $490,749 and $406,744 as of October 31, 2014 and 2013, respectively.


Overall the valuation allowance decreased by approximately $-0- and $680,000 in the nine months ended July 31, 2015 and the year ended October 31, 2014, respectively.


(9)  Commitments and Contingencies


Leases


B-Scada Spain subleases office space in Spain from an entity related to the two principal employees in Spain. The lease is for a term of five years commencing November 1, 2014 with annual renewal options thereafter. Base rent is $1,200 (Euro 1,050) per month for the first fourteen months after which it increases to $1,440 (Euro 1,260) per month for the remainder of the term. There is an annual escalation based on the Spanish National General Index of Consumer Prices and we are responsible for the related costs, such as, taxes, utilities and maintenance. Rent expense amounted to $10,798 (Euro 9,450) for the nine months ended July 31, 2015. Future lease commitments through the twelve months ended July 31 are as follows: 2016-$16,076; 2017-$17,276; 2018-$17,276; 2019-$17,276; 2020-$4,319.

 

We leased office space in Crystal River, Florida, on a month to month basis through April 30, 2014 when we relocated to the new office facility we purchased. The lease terms were a fixed monthly payment of $2,000 plus our share of certain allocated utilities (not to exceed $2,000 per month) as defined in the agreement. Rental expense, including allocated utilities, for the nine months ended July 31, 2014 amounted to approximately $18,000.















15





B-SCADA, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS [UNAUDITED]

JULY 31, 2015



(9)  Commitments and Contingencies (Continued)


Compensation Agreements


In connection with the formation of B-Scada Spain, we entered into agreements with two individuals and a related entity in Spain to establish and maintain our Spanish office and for employment services. In October 2014, we made an advance payment of approximately $182,000 for services related to the establishment of our office in Spain. Such services included, among other necessary services, securing and setting up the office location, interviewing and hiring qualified personnel and translating technical documents, marketing materials, web site, etc. These services were completed in the first quarter of fiscal 2015 and at such time this amount was expensed.  Contingent upon continued employment,  the two individuals will each be paid 12.5% (25% in total) of the annual net profit of B-Scada Spain, calculated at each fiscal year end, until a total of US $175,000 (US $350,000 in total) has been paid at which time payments will cease.  No payment was required to be made for the year ended October 31, 2014.


We also entered into employment agreements with the two individuals effective November 1, 2014. The agreements provide for annual salaries of Euro 42,615 (approximately US $49,000) and Euro 30,000 (approximately US $34,000), respectively, and commissions as defined in our sales commission policy, among other customary terms, such as, vacation pay and qualified expense reimbursements. The agreements are on an ongoing basis unless terminated by either us or the employee, as defined in the agreements. The agreements also provide that if the employee is terminated due to redundancy (layoff), in addition to being paid any unused vacation pay, the employee, if employed for at least one full year, will receive redundancy pay equal to 45 days for each year of employment, not to exceed 42 months of equivalent salary. Both the unused vacation pay and redundancy pay are payable at the employee’s then applicable base salary.


(10)  Subsequent Events


On August 18, 2015, B-Scada filed with the Florida Dept. of State the necessary forms for the Articles of Incorporation for the formation of Monitor Sensing Technologies Inc. (MST) a wholly-owned subsidiary of B-Scada. This subsidiary will provide our sensor technology arm which focuses on providing low cost sensors for the residential and light commercial market. Our Status Enterprise and IoT Platform will be enhanced to include connectivity to MST sensors and basic maintenance management capabilities. This new functionality - along with our existing monitoring, notification and workflow - will result in a true predictive maintenance solution for SCADA and IoT.






















16






ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


The following discussion of our results of operations should be read together with our consolidated financial statements and the related notes, included elsewhere in this report. The following discussion contains forward-looking statements that reflect our current plans, estimates and beliefs and involves unknown risks and uncertainties. Examples of forward-looking statements include: projections of capital expenditures, competitive pressures, revenues, growth prospects, product development, financial resources and other financial matters. You can identify these and other forward-looking statements by the use of words such as “may,” “will,” “should,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “intends,” “potential” or the negative of such terms, or other comparable terminology. Our actual results may differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include those discussed below and elsewhere in this quarterly report on Form 10-Q.


Executive Summary

B-Scada, Inc. is a leading developer of software solutions for the acquisition, logging, visualization and analysis of real time data from a variety of industrial and commercial sources. B-Scada's IoT (Internet of Things), SCADA (Supervisory Control and Data Acquisition) and HMI (Human Machine Interface) systems enable real-time monitoring, management, and optimization of business and production processes over networks both local and remote - connecting devices, databases, documents and more to the people who use them in real time.


Since 2003, our experience in building and deploying HMI (Human Machine Interface), SCADA (Supervisor Control and Data Acquisition) and IoT (Internet of Things) Systems has given us a unique perspective and insight into new data visualization possibilities with emerging technologies.


We specialize in the compelling visualization of real-time data. B-Scada has produced exceptional data visualization solutions for manufacturing, power and utilities, petro chemical, emissions monitoring, building automation and other fields of business making use of HMI and SCADA software products.


Our in-house expertise and experience has provided us the opportunity to partner with companies from various vertical markets, and assist them in developing custom solutions that meet their specific needs. Our goal is to help our clients utilize their real-time production and operational data for making informed decisions.


Products and Services

Our technology team has extensive experience in software design and development and has designed, built and delivered, over the years, world-class software solutions for numerous vertical markets. In addition to software development, we also derive income from the sale of wireless sensors, consulting services, graphic design and contract development that we offer hand in hand with our software solutions.


Product Description

Our Status product line falls into the category of SCADA (Supervisory Control and Data Acquisition) or HMI (Human Machine Interface) software. In additional our technology is hosted providing an Internet of Things (IoT) platform for monitoring of industrial and commercial data.


The Status family of products are a powerful data visualization software package that allows the user to create highly graphical screens and connect the controls on the screens to real-time data. The screens can then be published and viewed by anyone within the company or from the web. The system includes alarming, reporting, workflow, data modelling and calculation services. Users can use a Windows client or any HTML5 enabled device to access the system.


Status has built-in connectivity to real-time OPC (Open Process Control) data (including OPCUA (Unified Architecture)) and can very easily be extended to bind to other types of data. OPC data is primarily used in the manufacturing and process control industries. The market appeal for Status is its ability to connect to a variety of data from hundreds of data sources and display that data in real time.


‘Status Machine Edition’ was released in January 2009 as an industrial control and monitoring application for heavy industry and manufacturing. 'Status Enterprise' is a supervisory level version of Machine Edition which was released in January 2014.




17





While Status Enterprise has been deployed internally behind the firewall of corporate networks, it can also be installed on hosted servers on the web. This allows users to bring data into the system from many different devices located anywhere. The HTML 5 support allows the data to be visualized on almost any device. As such, Status Enterprise is a true IoT (Internet of Things) platform. Starting in February of 2015, B-Scada has begun to present Status Enterprise as an IoT platform known as VoT (Virtualization of Things). The intent of this platform is to open additional markets to B-Scada products, markets that may not be realized if our systems were marketed as SCADA only.


Through the various Internet of Things trade shows attended by B-Scada during the year a number of observations have become apparent. IoT customers are looking for complete solutions. This includes the monitoring software, hardware and consulting services for a turnkey system. In order to address this B-Scada has started the process of providing its own sensors to the IoT market.


We have attracted a number of resellers and system integrators that are now promoting and using the Status product line in commercial settings. We believe that this will result in greater sales and distribution of our software through retail outlets and to original equipment manufacturers (“OEM”s). We are also targeting potential customers to offer customized applications to meet their industry requirements.


B-Scada technology is used to monitor one of the largest subway systems in the world in Seoul, South Korea. The system monitors building automation performance electricity distribution, mining, manufacturing, aquaculture, and petrochemical and is also used for line of business applications.


B-Scada Systems are used in the United States and around the world in numerous countries including Germany, Sweden, Taiwan, Kuwait, Malaysia, Chile, Canada, United Kingdom, Italy, Turkey, South Africa, Russia and France.


Consulting

In addition to sales of the Status products, we generate revenue by providing consulting services to companies that wish to extend and customize our technology. We provide .Net development and graphic design services. We also offer training on our systems.


Technology Licensing  

In addition to selling our own software products, we also license the technology we have developed to other software companies. Long-term licenses to multinational software companies are a major part of our business.  The lead time for our engineers to work with theirs in developing successful integration of our software with their future products is fairly long - from nine months to two years - but the result is a multiyear high revenue license providing substantial income for us for years to come.  We have several such agreements in place with Fortune 500 companies, and agreements with smaller firms.


The products developed using B-Scada’s technology include industrial automation solutions, medical applications, smart grid, building automation and line of business applications. The relationships established through licensing are very strategic and may lead to acquisitions to prevent competitive companies from having the same strategic benefits.


Growth Strategy

B-Scada software can collect vital information of what is happening with the system it is monitoring. This data can be very valuable for such activities as scheduling, predictive maintenance and manufacturing execution as well as providing for real-time business process management data to executive-level personnel. Our growth strategy is to grow our software offerings beyond SCADA and provide a more complete and valuable offering to our customers. These additional software products may be developed in house as the company grows, or added through a business acquisition. Additional capital may be needed to finance such an acquisition, either through debt or equity public or private offerings. There is no assurance that, if needed, we will be able to raise capital in an amount necessary to finance such acquisition or on acceptable terms.


One new area B-Scada is looking at is IoT (Internet of Things). The software products we offer fit very well with this new growth industry. In 2015 we have started new marketing and product initiatives in this space using our existing technology. From various trade shows we have attended, it has become obvious that many potential IoT customers are looking for turnkey solutions and do not want to develop them themselves. In line with meeting these needs, we plan on offering additional products alongside our software, including sensors, and will be expanding our efforts to partner with other companies in the IoT space to help deliver more complete solutions to the market.



18





On May 1, 2015, B-Scada signed an agreement with an electronic manufacturing firm for the development of B-Scada sensors. As mentioned, it has become apparent that customers are looking for a complete IoT solution instead of trying to piece together a solution from various vendors. While some sensor companies have software for viewing their sensor data, the software is very limited in its abilities and can only be used with data from that one company. B-Scada software will be able to work with B-Scada sensors as well as sensors and hardware from hundreds of other companies, allowing for the development of a sophisticated system aggregating data from many different hardware sources into custom solutions for commercial and industrial customers.


Our marketing activities has been stepped up in 2015 and activity for the company has been brisk. With our current staffing levels we are finding it difficult to adequately support the number of pilot projects and evaluations we have for Status Enterprise. In addition, B-Scada currently has companies that are evaluating Status Enterprise as a data visualization solution to be marketed and sold with their existing hardware and/or software products. There is some integration work required before these systems will be available on the market, but the opportunities look promising. In order to address all these concerns, we may need additional financing to adequately support this growth. Failing to do so may result in lost opportunity.


Revenue Strategy

We sell our SCADA software products to system integrators and commercial customers for visually monitoring and archiving their industrial data. Often, we are asked to provide technical expertise in the form of software development, graphics design and consulting services along with the software we provide our customers. We currently sell our SCADA products directly over the Internet from our website and through resellers to end users and system integrators.


Our IoT initiatives include offering hosted services through a SAAS (Software as a Service) model. This opens up B-Scada to a much larger market than SCADA alone and provides additional revenue streams using technology already developed by B-Scada.


We are currently generating revenues by licensing portions of our technology to different software companies, technology they use in their software products. These are long term arrangements providing consistent annual revenue to B-Scada.


Critical Accounting Policies and Estimates

Our financial statements are prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). The preparation of the financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures. Though we evaluate our estimates and assumptions on an ongoing basis, our actual results may differ from these estimates.


Certain of our accounting policies that we believe are the most important to the portrayal of our financial condition and results of operations and that require management’s subjective judgments are described below to facilitate a better understanding of our business activities. We base our judgments on our experience and assumptions that we believe are reasonable and applicable under the circumstances.


Revenue Recognition -

Our revenues are recognized in accordance with FASB ASC Topic 985-605 “Revenue Recognition” for the software industry.  Revenue from the sale of software licenses is recognized when standardized software modules are delivered to and accepted by the customer, the license term has begun, the fee is fixed or determinable and collectability is probable.  Revenue from software maintenance contracts and Application Service Provider (“ASP”) services are recognized ratably over the lives of the contracts.  Revenue from professional services is recognized when the service is provided.


We enter into revenue arrangements in which a customer may purchase a combination of software, maintenance and support, and professional services (multiple-element arrangements). When vendor-specific objective evidence (“VSOE”) of fair value exists for all elements, we allocate revenue to each element based on the relative fair value of each of the elements.  VSOE of fair value is established by the price charged when that element is sold separately.  For maintenance and support, VSOE of fair value is established by renewal rates, when they are sold separately.  For arrangements where VSOE of fair value exists only for the undelivered elements, we defer the full fair value of the undelivered elements and recognize the difference between the total arrangement fee and the amount deferred for the undelivered items as revenue, assuming all other criteria for revenue recognition have been met.



19






Technology Development - We capitalize costs to develop technology for sale once technological feasibility is established. Costs incurred to establish technological feasibility are charged to expense when incurred. Capitalization of technology costs cease when the related products are available for sale and at this time the capitalized costs are amortized on a straight-line method over the remaining estimated economic life of the product.


Results of Operations


Comparison of the Three Months Ended July 31, 2015 and 2014


The following tables set forth, for the periods indicated, certain items from the consolidated statements of operations along with a comparative analysis of ratios of costs and expenses to revenues.


 

For the three months ended July 31,

 

2015

 

2014

 

(Unaudited)

 

(Unaudited)

 

 

 

% of

 

 

 

% of

 

Amounts

 

Revenues

 

Amounts

 

Revenues

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

  Technology licensing and support

$

375,335

 

81%

 

$

497,632

 

87%

  Commercial software

 

88,162

 

19%

 

 

76,683

 

13%

    Total revenues

$

463,497

 

100%

 

$

574,315

 

100%

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

  Technology licensing and support

$

100,352

 

22%

 

$

53,742

 

9%

  Commercial software

$

132,491

 

29%

 

$

52,667

 

9%

  Sales and marketing

$

189,308

 

41%

 

$

81,879

 

14%

  Research and development

$

18,945

 

4%

 

$

6,853

 

1%

  General and administrative

$

190,463

 

41%

 

$

192,764

 

34%

 

 

 

 

 

 

 

 

 

 

  Interest expense

$

1,371

 

--%

 

$

1,562

 

--%

  Benefit from income taxes

$

(57,635)

 

(12)%

 

$

--

 

--%

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

(115,511)

 

(25)%

 

$

181,553

 

32%

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share

$

--

 

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per common share

$

--

 

 

 

$

0.01

 

 


Revenues


Our revenues for the three months ended July 31, 2015 amounted to $463,497 compared to fiscal 2014 revenues of $574,315, a decrease of $110,818 (19%). The sharp declines in our consulting revenues were offset in part by increases in revenue from our Spanish operations and our Technology Licensing.


The company has been transitioning its software focus from Status Machine Edition to Status Enterprise and our IoT Platform. These efforts have begun to be successful.


In fiscal 2015, we had an increase in technology licensing revenues of $17,560 and hardware sales of $89,033 which were offset by a decrease in development and support revenues of $228,891 (a result of declines in demand from the Petro Chemical Industry). Commercial software revenues increased $11,479.  The majority of the software revenues coming into the company are now from our Status Enterprise product and IoT Platform.







20






Operating Expenses


Technology licensing and support costs and commercial software costs consist primarily of payroll and related expenses. Technology licensing and support payroll costs amounted to $11,100 ($6,920 Spain) in the three months ended July 31, 2015 compared to $53,742 in the three months ended July 31, 2014 a decrease of $42,642 (79%). Additionally, in fiscal 2015 we had costs for hardware of $89,252 for Spain. Commercial software costs amounted to $132,491 in the three months ended July 31, 2015 compared to $52,667 in the three months ended July 31, 2014 an increase of $79,824 (152%). These increased costs result from our adding new personnel to service our new business. It is also due to us moving more of our operations to the cloud, including moving to a new accounting system, email and document storage, and sensor hardware.

 

As a percentage of technology licensing and support revenues the related costs increased to 27% in fiscal 2015 as compared to 11% of such revenues in fiscal 2014. This increase is a result of Spain’s hardware sales which have low margins. Commercial software costs were 150% of commercial software revenues in fiscal 2015 compared to 69% in fiscal 2014. This was a result of our decrease in such revenues in fiscal 2015. Overall these costs represented 50% of revenues this period compared to 19% of fiscal 2014 revenues.


Sales and marketing costs have increased to $189,308 in the three months ended July 31, 2015 from $81,879 in the three months ended July 31, 2014, an increase of $107,429 (131%). Payroll and related costs increased to $100,005 ($11,176 Spain) from $36,160 and advertising, marketing and trade shows increased to $67,605 from $27,446. This was due to new marketing initiatives that were identified when we received proceeds from the investment into the company in the summer of 2014. We have increased our marketing activities and costs in 2015 since we believe it is necessary to market our products and services in order to accomplish our plan for revenue growth.


Research and development costs increased to $18,945 in the three months ended July 31, 2015 from $6,853 in the three months ended July 31, 2014, an increase of $12,092 (176%). Research and development, payroll and related costs will continue to increase as we continuously work on new features for our products.


General and administrative costs decreased to $190,463 in the three months ended July 31, 2015 from $192,764 in the three months ended July 31, 2014, a decrease of $2,301 (1%).  Increases related to Spain, including payroll and related costs of $20,859, and stock-based compensation of $13,163 were offset by declines in US payroll and related costs of $31,132.  The decline is US payroll and related costs was primarily due to shift of labor to sales and marketing efforts.


Interest and Debt Costs


Interest expense, which relates to the mortgage on our office building, decreased to $1,371 in the three months ended July 31, 2015 from $1,562 in the three months ended July 31, 2014, a decrease of $191 (12%).  


Income Tax Benefit


Prior to the year ended October 31, 2013 the deferred tax asset arising from pre-tax losses had been fully reserved as we were not able to determine that it was more likely than not that we would be able to realize the tax benefits in the future. Based on our evaluation of the positive and negative evidence at October 31, 2014 and 2013, management determined that the Company would utilize its net operating loss carry forwards in future periods and that it was "more likely than not" that it would utilize its deferred tax assets. As a result, management elected to reduce the Company's deferred tax asset valuation allowance by $490,749 and $406,744 as of October 31, 2014 and 2013, respectively. In the three months ended July 31, 2015, we recorded a deferred income tax benefit of $57,635 of which $47,542 related to US operations and $10,093 related to Spanish operations.  


Net Income (Loss)


Net loss in the three months ended July 31, 2015 totaled $115,511 ($23,551 Spain) compared to net income of $181,553 in the three months ended July 31, 2014, a decrease of $297,064 as discussed above.






21





Results of Operations


Comparison of the Nine Months Ended July 31, 2015 and 2014


The following tables set forth, for the periods indicated, certain items from the consolidated statements of operations along with a comparative analysis of ratios of costs and expenses to revenues.


 

For the nine months ended July 31,

 

2015

 

2014

 

(Unaudited)

 

(Unaudited)

 

 

 

% of

 

 

 

% of

 

Amounts

 

Revenues

 

Amounts

 

Revenues

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

  Technology licensing and support

$

1,261,919

 

86%

 

$

1,194,634

 

84%

  Commercial software

 

201,772

 

14%

 

 

223,227

 

16%

    Total revenues

$

1,463,691

 

100%

 

$

1,417,861

 

100%

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

  Technology licensing and support

$

254,298

 

17%

 

$

134,435

 

9%

  Commercial software

$

329,271

 

22%

 

$

150,189

 

11%

  Sales and marketing

$

470,660

 

32%

 

$

254,054

 

18%

  Research and development

$

69,548

 

5%

 

$

87,450

 

6%

  General and administrative

$

795,011

 

54%

 

$

438,751

 

31%

 

 

 

 

 

 

 

 

 

 

  Interest expense

$

4,335

 

--%

 

$

2,335

 

--%

  Benefit from income taxes

$

(136,656)

 

(9)%

 

$

--

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

(333,911)

 

(23)%

 

$

353,766

 

25%

 

 

 

 

 

 

 

 

 

 

Basic earnings per (loss)  common share

$

(0.01)

 

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per (loss) common share

$

(0.01)

 

 

 

$

0.01

 

 


Revenues


Despite the impact of the price of oil, which caused a considerable decline in our consulting services income, our revenues for the nine months ended July 31, 2015 amounted to $1,463,691 compared to fiscal 2014 revenues of $1,417,861, an increase of $45,830 (3%). In fiscal 2015, we had an increase in technology licensing revenues of $56,843 and hardware sales of $151,366 which were offset by a decrease in development and support revenues $140,923. Commercial software revenues decreased by $21,455.


We have completed the process of transitioning to Status Enterprise to be our primary product focus. Status Enterprise was fully launched in the spring of 2014. Revenue from this product started to materialize towards the end of 2014, but has not picked up steam as anticipated. We have many pilot projects in place and growing interest in the system, the number of licenses purchased on each sale has been small. This is due to customers being cautious as this is a new platform. Many of the initial customers have indicated additional licenses will be required as their projects transition from pilot to production, so we expect an increase in the license sales in future quarters. Interest in the system, both from SCADA and IoT prospects, has been increasing due to our surge in marketing and tradeshow activities. We also have a sensor manufacture who is now piloting the sale of hardware and software bundles to its customers, including Status Enterprise as the visualization solution. While there is no assurance regarding the significance of future sales growth, we are confident that the system will be successful.








22






Our IoT Platform launched this spring has produced some initial customer wins including an enterprise IT management solution for one of Taiwan's leading telecommunications companies, commercial office space monitoring in Africa, and solar panels in Singapore. Status Enterprise has also had customer wins including a deployment in South America for one of the world's largest copper producers. United States deployments include monitoring irrigation systems at a public University campus and multiple deployments for commercial boilers and aqua culture. B-Scada has also established relationships with a leading hardware provider who will start bundling our software with their hardware in Q4 2015.


Our plans for 2014-2015 included establishing our IoT Platform, increasing our European presence with the opening of our subsidiary in Spain, and expanding the languages the company operates in from English only to English, Spanish and Portuguese. The opening of our Spanish branch has been a success.


In fiscal 2015 and 2014, custom development services from current technology licensing customers accounted for most of the increase in technology licensing and support revenues. Demand for these services has dropped off as one of the customers is a petrochemical company and is reducing expenditures. We continue to implement our strategic goals to generate increased revenues from the sales of our products and services. Service revenues include revenues from fees charged for the implementation of our software products and training of customers in the use of such products. We are currently selling our software over the internet and are marketing our products and services to companies which may want to license or joint venture some of our software applications. New product and services revenue from our IoT initiatives will begin to influence our revenue towards the end of 2015. Revenue from our offices in Spain will be minimal for 2015 as it is the first year of operations, but are still expected to contribute to our overall revenue for the year. In the nine months ended July 31, 2015, Spain generated $151,366 in technology licensing and support revenues and $28,814 in commercial software revenues.


Operating Expenses


Technology licensing and support costs and commercial software costs consist primarily of payroll and related expenses. Technology licensing and support payroll costs amounted to $104,171 ($26,461 Spain) in the nine months ended July 31, 2015 compared to $134,435 in the nine months ended July 31, 2014 a decrease of $30,264 (22%). Additionally, in fiscal 2015 we had costs for hardware of $150,127 ($14,265 Spain). Commercial software costs amounted to $329,271 in the nine months ended July 31, 2015 compared to $150,189 in the nine months ended July 31, 2014 an increase of $179,082 (119%).


As a percentage of technology licensing and support revenues the related costs increased to 20% in fiscal 2015 as compared to 11% of such revenues in fiscal 2014. This increase is a result of Spain’s hardware sales which have low margins. Commercial software costs were 163% of commercial software revenues in fiscal 2015 compared to 67% in fiscal 2014. This was a result in the increase in payroll and related costs. Overall these costs represented 40% of fiscal 2015 revenues compared to 20% of fiscal 2014 revenues.


Sales and marketing costs have increased to $470,660 in the nine months ended July 31, 2015 from $254,054 in the nine months ended July 31, 2014, an increase of $216,606 (85%). Payroll and related costs increased to $252,971 ($34,541 Spain) from $144,467 and advertising, marketing and trade shows increased to $168,870 from $74,232. As operations continue to improve we have increased our advertising budget since we believe it is necessary to market our products and services in order to accomplish our plan for revenue growth.  


Research and development costs decreased to $69,548 in the nine months ended July 31, 2015 from $87,450 in the nine months ended July 31, 2014, a decrease of $17,902 (20%). While we continue our research and development, payroll and related costs decreased from fiscal 2014 because during that period we were working on the release of our new product, Status Enterprise, and new features.


General and administrative costs increased to $795,011 in the nine months ended July 31, 2015 from $428,751 in the nine months ended July 31, 2014, an increase of $366,260 (85%). The increase was primarily related to increases in payroll and related costs, which increased to $342,593 ($63,042 Spain) from $230,454, a result of increased administrative duties as our business continues to grow, a one-time charge related to the establishment of our office in Spain of $137,000 and stock-based compensation expense of $59,230.





23






Interest and Debt Costs


Interest expense, which relates to the mortgage on our office building, increased to $4,335 in the nine months ended July 31, 2015 from $2,355 in the nine months ended July 31, 2014, an increase of $1,980 (84%).  


Income Tax Benefit


Prior to the year ended October 31, 2013 the deferred tax asset arising from pre-tax losses had been fully reserved as we were not able to determine that it was more likely than not that we would be able to realize the tax benefits in the future. Based on our evaluation of the positive and negative evidence at October 31, 2014 and 2013, management determined that the Company would utilize its net operating loss carry forwards in future periods and that it was "more likely than not" that it would utilize its deferred tax assets. As a result, management elected to reduce the Company's deferred tax asset valuation allowance by $490,749 and $406,744 as of October 31, 2014 and 2013, respectively. In the nine months ended July 31, 2015, we recorded a deferred income tax benefit of $136,656 of which $57,025 related to US operations and $79,631 related to Spanish operations.


Net Income (Loss)


Net loss in the nine months ended July 31, 2015 totaled $333,911 ($185,762 Spain) compared to net income of $353,766 in the nine months ended July 31, 2014, a decrease of $687,677 as discussed above.


Liquidity and Capital Resources


We currently fund our operations through sales of our products and services and when necessary through sales of equity and debt securities.


At July 31, 2015, we had cash and cash equivalents of $1,258,773 compared to $1,144,915 at October 31, 2014. The increase of $113,858 is primarily attributable to cash generated from operations.


Cash Flows


Net cash provided by operating activities amounted to $259,231 and $591,990 in the nine months ended July 31, 2015 and 2014, respectively. Net cash from operations decreased $332,759 as our increased operating costs, including the cost of opening our Spanish office, exceeded the increase in our revenues while we implemented our overall strategic business plan.


In fiscal 2015 and 2014, cash was used for investing activities for the acquisition of property and equipment in the amount of $2,868 and $90,855, respectively. Additionally, in fiscal 2015 we paid $110,000 for capitalized technology development.


In fiscal 2015 financing activities, we used $11,967 and $5,115, respectively in cash for principal payments on the mortgage incurred from the purchase of our new office facility.


We believe that our cash on hand at July 31, 2015 and our revenue commitments will be sufficient to fund our operations for at least the next 12 months. We have signed significant licensing agreements and continue to market our products and services in accordance with our strategic business plan. There is no assurance that the income generated from these and future agreements will meet our working capital requirements, or that we will be able to sign significant agreements in the future.












24






Deferred Tax Asset Valuation Allowance


Accounting standards require that we assess whether a valuation allowance should be established against our deferred tax asset based on the consideration of all available evidence using a "more likely than not" standard. In making such judgments, we considered both positive and negative evidence as well as other factors which may impact future operating results. From our inception through October 31, 2012, we had established a full valuation allowance on our deferred tax asset because of a lack of sufficient positive evidence to support its realization.  At October 31, 2014 and 2013, based on its evaluation of the positive and negative evidence, management determined that the Company would utilize its net operating loss carry forwards in future periods and that it was "more likely than not" that it would utilize its deferred tax assets. The positive evidence evaluated as of October 31, 2014 and 2013 consists of (i) our increased revenues, including the signing of several long term licensing agreements which run through fiscal 2019; (ii) our positive earnings, beginning in fiscal 2011 and increasing in each of fiscal 2012 through 2014; (iii) our ability to maintain operating costs as we have grown revenues; (iv) the utilization of net operating loss carry forwards in the last four fiscal years. The negative evidence evaluated as of October 31, 2014 and 2013 consists of (i) our history of operating losses from inception through fiscal 2010; (ii) the possibility that a licensing agreement is cancelled or that non licensing revenues will decline; (iii) the possibility that our operating costs will increase. As a result, management elected to reduce the Company's deferred tax asset valuation allowance by $490,749 and $406,744 as of October 31, 2014 and 2013, respectively.


Contractual Obligations


Not Applicable


Off-Balance Sheet Arrangements


As of July 31, 2015, we had no off-balance sheet arrangements as defined in Item 303(a)(4) of Regulation S-K.


Recent Accounting Pronouncements


In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09, “Revenue from Contracts with Customers” (Topic 606), which supersedes the revenue recognition requirements in ASC Topic 605, “Revenue Recognition”, and most industry-specific guidance. ASU No. 2014-09 is based on the principle that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.  ASU No. 2014-09 also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract.  The amendments in ASU No. 2014-09 will be applied using one of two retrospective methods. The effective date will be the first quarter of our fiscal year ended October 31, 2018. We have not determined the potential effects on our consolidated financial statements.


In August 2015, the FASB issued ASU No. 2015 -14, “Revenue from Contracts with Customers” (Topic 606) which deferred the effective date of ASU No. 2014-09.  The effective date of the provisions in ASU No. 2014-09 will now be the first quarter of our fiscal year ended October 31, 2019.  


Management does not believe that any other recently issued but not yet effective accounting pronouncements, if adopted, would have an effect on the accompanying consolidated financial statements.










25






ITEM 4.  CONTROLS AND PROCEDURES

 

(a)  Evaluation of disclosure controls and procedures

 

The Company’s management, with the participation of the Company’s principal executive officer (“CEO”) and principal financial officer (“CFO”), evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report.  Based on this evaluation, the CEO and CFO concluded that, as of the end of such period, the Company’s disclosure controls and procedures were effective to ensure that information that is required to be disclosed by the Company in the reports it files or submits under the Exchange Act is (i) recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to the Company’s management, including the CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.


(b) Management’s Assessment of Internal Control over Financial Reporting


Management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act.  Because of inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that internal controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.


Management has assessed the effectiveness of our internal control over financial reporting as of July 31, 2015.  In making this assessment, management used the criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).  The objective of this assessment is to determine whether our internal control over financial reporting was effective as of July 31, 2015.  Based on our assessment utilizing the criteria issued by COSO, management has concluded that our internal control over financial reporting was not effective as of July 31, 2015.  Management’s assessment identified the following material weaknesses:


·

As of July 31, 2015, there were insufficient written policies and procedures to insure the correct application of accounting and financial reporting with respect to the current requirements of GAAP and SEC disclosure requirements.

·

As of July 31, 2015, there was a lack of segregation of duties, in that we only had one person performing all accounting-related duties.

·

As of July 31, 2015, there were no independent directors and no independent audit committee.


We continue to evaluate the effectiveness of internal controls and procedures on an on-going basis.  We will address these concerns in time, taking into consideration the Company’s size and its available resources.


During the most recently completed fiscal quarter, there has been no change in our internal control over financial reporting that has materially affected or is reasonably likely to materially affect, our internal control over financial reporting.













26






PART II.  OTHER INFORMATION


ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES

 

We did not issue any equity securities during the period covered by this report that were not registered under the Securities Act except as listed below.


On February 11, 2015, we elected a new director to the Board of Directors.  Pursuant to the election, the director was granted a five year non-qualified option to purchase an aggregate of 250,000 shares of our common stock at an exercise price of $0.48 per share.  The option vests as follows:  83,333 shares immediately; 83,333 shares on February 11, 2016; 83,334 shares on February 11, 2017.  As defined in the agreement, the option has cashless exercise provisions and may terminate in earlier than 5 years. The fair value of the option, $105,298, was calculated using the Black-Scholes pricing model.


ITEM 4.  MINE SAFETY DISCLOSURES


Not applicable


ITEM 6.  EXHIBITS

 

31.1

 

Certification by the Principal Executive Officer of B-Scada, Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)) (furnished herewith).

 

 

 

31.2

 

Certification by the Principal Financial Officer of B-Scada, Inc. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a)) (furnished herewith).

 

 

 

32.1

 

Certification by the Principal Executive Officer of B-Scada, Inc. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).

 

 

 

32.2

 

Certification by the Principal Financial Officer of B-Scada, Inc. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).

 

 

 

101.INS

 

XBRL Instance Document

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document












27





SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

  

B-SCADA, INC.

  

  

  

Dated: September 14, 2015

By:

/s/  Allen Ronald DeSerranno

  

  

Allen Ronald DeSerranno

Chief Executive Officer












































28




Exhibit 31.1

 

CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER

PURSUANT TO SECTION 302

OF THE SARBANES-OXLEY ACT OF 2002


I, Allen Ronald DeSerranno, Chief Executive Officer of B-Scada, Inc., certify that:

 

1.    I have reviewed this Quarterly Report on Form 10-Q of B-Scada, Inc. for the quarter ended July 31, 2015;

 

2.    Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.    Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.    I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a–15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a–15(f) and 15d–15(f)) for the registrant and have:

 

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

 

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

 

5.    I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

  

Date: September 14, 2015

 

  

By:

/s/ Allen Ronald DeSerranno

  

  

Allen Ronald DeSerranno

  

  

Chief Executive Officer

(Principal Executive Officer)






Exhibit 31.2

 

CERTIFICATION OF THE CHIEF FINANCIAL OFFICER

PURSUANT TO SECTION 302

OF THE SARBANES-OXLEY ACT OF 2002

 

I, Josephine A. Nemmers, Chief Financial Officer of B-Scada, Inc., certify that:

 

1.    I have reviewed this Quarterly Report on Form 10-Q of B-Scada, Inc. for the quarter ended July 31, 2015;

 

2.    Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.    Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.    I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

 

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

 

5.    I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

 

Date: September 14, 2015

 

  

By:

/s/ Josephine A. Nemmers

  

  

Josephine A. Nemmers

  

  

Chief Financial Officer







Exhibit 32.1

 

CERTIFICATION OF THE

PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 


I, Allen Ronald DeSerranno, the CEO of B-Scada, Inc., certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Quarterly Report of B-Scada, Inc. on Form 10-Q for the quarter ended July 31, 2015 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that information contained in such Quarterly Report on Form 10-Q fairly presents in all material respects the financial condition and results of operations of B-Scada, Inc.


 

Date: September 14, 2015


 

  

By:

/s/  Allen Ronald DeSerranno

  

  

Allen Ronald DeSerranno

  

  

Chief Executive Officer

(Principal Executive Officer)

  

  

  









Exhibit 32.2

 

CERTIFICATION OF THE

PRINCIPAL FINANCIAL OFFICER

PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 


I, Josephine A. Nemmers, the CFO of B-Scada, Inc., certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Quarterly Report of B-Scada, Inc. on Form 10-Q for the quarter ended July 31, 2015 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that information contained in such Quarterly Report on Form 10-Q fairly presents in all material respects the financial condition and results of operations of B-Scada, Inc.


 

Date: September 14, 2015


 

  

By:

/s/  Josephine A. Nemmers

  

  

Josephine A. Nemmers

  

  

Chief Financial Officer
















v3.3.0.814
Document and Entity Information
9 Months Ended
Jul. 31, 2015
shares
Document and Entity Information  
Entity Registrant Name B-Scada, Inc.
Document Type 10-Q
Document Period End Date Jul. 31, 2015
Amendment Flag false
Entity Central Index Key 0001341878
Current Fiscal Year End Date --10-31
Entity Common Stock, Shares Outstanding 27,243,414
Entity Filer Category Smaller Reporting Company
Entity Current Reporting Status Yes
Entity Voluntary Filers No
Entity Well-known Seasoned Issuer No
Document Fiscal Year Focus 2015
Document Fiscal Period Focus Q3
Trading Symbol scda


v3.3.0.814
BALANCE SHEETS - USD ($)
Jul. 31, 2015
Oct. 31, 2014
Current Assets    
Cash and Cash Equivalents $ 1,258,773 $ 1,144,915
Accounts Receivable - Net 174,402 233,525
Accrued Revenue 64,129 222,550
Inventory 6,450  
Deferred Income Tax - Current 121,677 186,221
IVA Tax Receivable 12,005  
Prepaid Expenses and Other Current Assets 32,383 226,598
Total Current Assets 1,669,819 2,013,809
Property and Equipment - Net 213,358 223,452
Other Assets    
Intangible Assets 254,735 114,735
Deferred Income Tax 912,472 711,272
Security Deposits 1,555 1,500
Total Other Assets 1,168,762 827,507
Total Assets 3,051,939 3,064,768
Current Liabilities    
Accounts Payable and Accrued Liabilities 193,030 142,528
Deferred Revenue 422,553 178,698
Mortgage payable, current 16,683 16,066
Total Current Liabilities 632,266 337,292
Long Term Liabilities    
Mortgage payable 89,841 102,425
Total Long Term Liabilities 89,841 102,425
Total Liabilities $ 722,107 $ 439,717
Commitments and Contingencies
Stockholders' Equity    
Preferred Stock Value
Common Stock Value $ 2,724 $ 2,724
Additional Paid in Capital 7,959,693 7,900,463
Accumulated Other Comprehensive loss (25,753) (5,215)
Accumulated Deficit (5,606,832) (5,272,921)
Total Stockholders' Equity 2,329,832 2,625,051
Total Liabilities and Stockholders' Equity $ 3,051,939 $ 3,064,768


v3.3.0.814
BALANCE SHEETS (Parenthetical) - $ / shares
Jul. 31, 2015
Oct. 31, 2014
Balance Sheet    
Preferred stock, par value $ 0.0001 $ 0.0001
Preferred stock, shares authorized 5,000,000 5,000,000
Common stock, par value $ 0.0001 $ 0.0001
Common stock, shares authorized 100,000,000 100,000,000
Common stock, shares issued 27,243,414 27,243,414
Common stock, shares outstanding 27,243,414 27,243,414


v3.3.0.814
STATEMENTS OF OPERATIONS - USD ($)
3 Months Ended 9 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Revenue        
Technology Licensing and Support $ 375,335 $ 497,632 $ 1,261,919 $ 1,194,634
Commercial Software 88,162 76,683 201,772 223,227
Total Revenues 463,497 574,315 1,463,691 1,417,861
Operating Expenses        
Technology Licensing and Support 100,352 53,742 254,298 134,435
Commercial Software 132,491 52,667 329,271 150,189
Sales and Marketing 189,308 81,879 470,660 254,054
Research and Development 18,945 6,853 69,548 87,450
General and Administrative 190,463 192,764 795,011 428,751
Depreciation and Amortization 4,312 3,672 12,962 7,752
Total Operating Expenses 635,871 391,577 1,931,750 1,062,631
Operating Income (Loss) (172,374) 182,738 (468,059) 355,230
Other Income (Expenses)        
Interest income 599 377 1,827 891
Interest expense 1,371 1,562 4,335 2,355
Total Other Income (Expenses) - Net (772) (1,185) (2,508) (1,464)
Income (Loss) Before Income Taxes (173,146) 181,553 (470,567) 353,766
Income Tax Benefit (57,635)   (136,656)  
Net Income (Loss) $ (115,511) $ 181,553 $ (333,911) $ 353,766
Basic Earnings (loss) Per Common Share   $ 0.01 $ (0.01) $ 0.01
Diluted Earnings (loss) Per Common Share   $ 0.01 $ (0.01) $ 0.01
Weighted-Average Common Shares Outstanding - Basic 27,243,414 24,819,172 27,243,414 24,680,309
Weighted-Average Common Shares Outstanding - Diluted 27,243,414 24,819,172 27,243,414 24,680,309


v3.3.0.814
Statements of Comprehensive Income - USD ($)
3 Months Ended 9 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Statement of Comprehensive Income        
Net Income (Loss) $ (115,511) $ 181,553 $ (333,911) $ 353,766
Other Comprehensive Income (Loss)        
Foreign Currency Translation Adjustment (2,655)   (20,538)  
Comprehensive Income (Loss) $ (118,166) $ 181,553 $ (354,449) $ 353,766


v3.3.0.814
STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Operating Activities    
Net Income (Loss) $ (333,911) $ 353,766
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:    
Depreciation and Amortization 12,962 7,752
Deferred Revenues 243,855 255,721
Income Tax Benefit (136,656)  
Stock-Based Compensation 59,230  
Changes in Assets and Liabilities:    
(Increase) Decrease in Accounts Receivable 59,123 (131,472)
(Increase) Decrease in Accrued Revenue 158,421 171,950
(Increase) Decrease in Inventory (6,450)  
(Increase) Decrease in IVA Tax Receivable (12,005)  
(Increase) Decrease in Prepaid Expenses and Other Current Assets 194,215 3,178
(Increase) Decrease in Deposits (55) 2,150
Increase (Decrease) in Accounts Payable and Accrued Liabilities 20,502 (71,055)
Net Cash Provided by Operating Activities 259,231 591,990
Investing Activities    
Capitalized Technology Development 110,000  
Acquisition of Property and Equipment 2,868 90,855
Net Cash Used for Investing Activities (112,868) (90,855)
Financing Activities    
Payment of Mortgage Payable 11,967 5,115
Net Cash Used for Financing Activities (11,967) (5,115)
Foreign Currency Translation Adjustment (20,538)  
Change in Cash and Cash Equivalents 113,858 496,020
Cash and Cash Equivalents - Beginning of Period 1,144,915 252,571
Cash and Cash Equivalents - End of Period 1,258,773 748,591
Supplemental Disclosures of Cash Flow Information    
Cash paid during the period for Interest $ 4,335 $ 2,355
Cash paid during the period for Income Taxes
Non-Cash Investing Activity    
Acquisition of intangible asset with accounts payable $ 30,000  
Acquisition of building with mortgage payable   $ 127,500
Non-Cash Financing Activity    
Issuance of common stock for cashless warrant   $ 23


v3.3.0.814
Nature of Business and Basis of Presentation
9 Months Ended
Jul. 31, 2015
Notes  
Nature of Business and Basis of Presentation

(1)  Nature of Business and Basis of Presentation

 

B-Scada, Inc, (“B-Scada”, the “Company”, “we” or “us”), a Delaware corporation, was originally formed under the name Firefly Learning, Inc. in May 2001. In October 2005, pursuant to an exchange agreement, we acquired all of the issued and outstanding shares of capital stock of Mobiform Software, Ltd. (“Mobiform Canada”), a Canadian corporation, in exchange for 14,299,593 shares of our common stock and changed our name to Mobiform Software, Inc.  Effective September 14, 2010, Mobiform Canada was dissolved.  On October 19, 2012, we changed our name to B-Scada, Inc. On October 15, 2014, we formed a wholly-owned subsidiary in Spain, B-Scada Soluciones Industriales SL (“B-Scada Spain”) to provide improved sales, service and support to Europe, Latin America, the Middle East and Africa.

 

B-Scada is in the business of developing software and hardware products for the visualization and monitoring of data in residential, commercial and heavy industries. Our HMI (Human Machine Interface) software and SCADA (Supervisory Control and Data Acquisition) products are utilized in the petro chemical, electricity distribution, transportation, facilities management and manufacturing industries. B-Scada licenses portions of its technology for use in the products of smaller software firms and Fortune 500 companies. B-Scada also markets and sells a line of wireless sensors used for monitoring various information like temperature, pressure, voltage and water detection. The sensors are used in a variety of light commercial applications.

 

Our products are marketed and sold globally and offered through a sales channel of system integrators and resellers.



v3.3.0.814
Summary of Significant Accounting Policies
9 Months Ended
Jul. 31, 2015
Notes  
Summary of Significant Accounting Policies

(2)  Summary of Significant Accounting Policies

 

Our other accounting policies are set forth in Note 2 to our audited consolidated financial statements included in our October 31, 2014 Form 10K.

 

Unaudited Interim Statements - The accompanying unaudited interim consolidated financial statements as of July 31, 2015, and for the nine months ended July 31, 2015 and 2014 have been prepared in accordance with accounting principles generally accepted for interim financial statement presentation and in accordance with the instructions to Form 10-Q.  Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation.  In the opinion of management, the consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the consolidated financial position as of July 31, 2015 and the consolidated results of operations for the three and nine months ended July 31, 2015 and 2014 and cash flows for the nine months ended July 31, 2015 and 2014.  The consolidated results of operations for the nine months ended July 31, 2015 are not necessarily indicative of the results to be expected for the full year.

 

Use of Estimates - The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

 

Principles of Consolidation - The consolidated financial statements include the accounts of B-Scada, Inc. and its wholly-owned Spanish subsidiary, B-Scada Soluciones Industriales SL.  All material intercompany balances and transactions have been eliminated in consolidation.

 

Cash and Cash Equivalents - We consider all highly liquid investments, with a maturity of three months or less when purchased, to be cash equivalents.

 

Revenue Recognition - Our revenues are recognized in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 985-605 “Revenue Recognition” for the software industry.  Revenue from the sale of software licenses is recognized when standardized software modules are delivered to and accepted by the customer, the license term has begun, the fee is fixed or determinable and collectibility is probable.  Revenue from software maintenance contracts and Application Service Provider (“ASP”) services are recognized ratably over the lives of the contracts.  Revenue from professional services is recognized when the service is provided.

 

We enter into revenue arrangements in which a customer may purchase a combination of software, maintenance and support, and professional services (multiple-element arrangements).  When vendor-specific objective evidence (“VSOE”) of fair value exists for all elements, we allocate revenue to each element based on the relative fair value of each of the elements.  VSOE of fair value is established by the price charged when that element is sold separately.  For maintenance and support, VSOE of fair value is established by renewal rates, when they are sold separately.  For arrangements where VSOE of fair value exists only for the undelivered elements, we defer the full fair value of the undelivered elements and recognize the difference between the total arrangement fee and the amount deferred for the undelivered items as revenue, assuming all other criteria for revenue recognition have been met.

 

Inventory - Inventory consists of finished goods and is stated at the lower of cost or market determined by the first-in, first-out method.

 

Equity-Based Compensation - We account for equity based compensation transactions with employees under the FASB ASC Topic No. 718, “Compensation, Stock Compensation” (“Topic No. 718”). Topic No. 718 requires the recognition of the fair value of equity-based compensation in net earnings. The fair value of common stock issued for compensation is measured at the market price on date of grant. The fair value of our equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. This model requires the input of highly subjective assumptions and elections including expected stock price volatility and the estimated life of each award. In addition, the calculation of equity-based compensation costs requires that we estimate the number of awards that will be forfeited during the vesting period. The fair value of equity-based awards granted to employees is amortized over the vesting period of the award and we elected to use the straight-line method for awards granted after the adoption of Topic No. 718.

 

We account for equity based transactions with non-employees under the provisions of ASC Topic No. 505-50, “Equity-Based Payments to Non-Employees” (“Topic No. 505-50”). Topic No. 505-50 establishes that equity-based payment transactions with non-employees shall be measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. When the equity instrument is utilized for measurement the fair value of (i) common stock issued for payments to non-employees is measured at the market price on the date of grant; (ii) equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. In general, we recognize an asset or expense in the same manner as if it is to pay cash for the goods or services instead of paying with or using the equity instrument.

 

Concentration of Credit Risk - Financial instruments that potentially subject us to significant concentrations of credit risk consist primarily of cash, cash equivalents, and accounts receivable.

 

We maintain our cash and cash equivalents in accounts with major financial institutions in the form of demand deposits.  Deposits in these banks may exceed the amounts of insurance provided on such deposits.  At July 31, 2015, we had approximately $512,000 and $225,000, respectively, in cash in two financial institutions in excess of the $250,000 FDIC insured limit. At October 31, 2014, we had approximately $350,000 and $250,000, respectively, in cash in two financial institutions in excess of the $250,000 FDIC insured limit.

 

Concentrations of credit risk with respect to trade accounts receivable are limited.  We routinely assess the financial strength of customers and, based upon factors concerning credit risk, we establish an allowance for doubtful accounts.  As of July 31, 2015 and October 31, 2014, based on this assessment, management has not established an allowance for doubtful accounts. Management believes that accounts receivable credit risk exposure is limited.

 

Impairment of Long-Lived Assets - We review our long-lived assets, including intangible assets subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  When such factors and circumstances exist, we compare the projected undiscounted future cash flows associated with the future use and disposal of the related assets or group of assets to their respective carrying amounts.  Impairment, if any, is measured as the excess of the carrying amount over the fair value based on market value (when available) or discounted expected cash flows of those assets, and is recorded in the period in which the determination is made.

 

Intangible assets not subject to amortization are tested annually for impairment and more frequently if events or changes in circumstances indicate that it is more likely than not that the asset is impaired. These tests were performed for the year ended October 31, 2014 and it was determined that the carrying value of the asset was not impaired.

 

Foreign Currency Translation - We consider the U.S. dollar (“US$”) to be our functional currency.  B-Scada Spain considers the Euro (“Euro”) to be its functional currency.  Assets and liabilities are translated into US$ at the period end exchange rate.  Income and expense amounts are translated using the average rates during the period. Gains and losses resulting from translating foreign currency financial statements are included in accumulated other comprehensive income or loss, a separate component of stockholders’ equity.

 

Technology Development - We capitalize costs to develop technology for sale once technological feasibility is established. Costs incurred to establish technological feasibility are charged to expense when incurred. Capitalization of technology costs cease when the related products are available for sale and at this time the capitalized costs are amortized on a straight-line method over the remaining estimated economic life of the product.

 

Subsequent Events - The Company evaluated subsequent events, which are events or transactions that occurred after July 31, 2015 through the date of the issuance of the accompanying consolidated financial statements.



v3.3.0.814
New Authoritative Accounting Guidance
9 Months Ended
Jul. 31, 2015
Notes  
New Authoritative Accounting Guidance

(3)  New Authoritative Accounting Guidance

 

In May 2014, the FASB issued Accounting Standards Update (“ASU”) No. 2014-09, “Revenue from Contracts with Customers” (Topic 606), which supersedes the revenue recognition requirements in ASC Topic 605, “Revenue Recognition”, and most industry-specific guidance. ASU No. 2014-09 is based on the principle that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.  ASU No. 2014-09 also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract.  The amendments in ASU No. 2014-09 will be applied using one of two retrospective methods. The effective date will be the first quarter of our fiscal year ended October 31, 2018. We have not determined the potential effects on our consolidated financial statements.

 

In August 2015, the FASB issued ASU No. 2015 -14, “Revenue from Contracts with Customers” (Topic 606) which deferred the effective date of ASU No. 2014-09.  The effective date of the provisions in ASU No. 2014-09 will now be the first quarter of our fiscal year ended October 31, 2019. 

 

Management does not believe that any other recently issued but not yet effective accounting pronouncements, if adopted, would have an effect on the accompanying consolidated financial statements.



v3.3.0.814
Property and Equipment Disclosure
9 Months Ended
Jul. 31, 2015
Notes  
Property and Equipment Disclosure

(4)  Property and Equipment

 

Property and equipment consists of the following:

 

 

July 31,

 

October 31,

 

Estimated

 

2015

 

2014

 

Useful Lives

 

[Unaudited]

 

 

 

 

 

 

 

 

 

 

Land

$

15,531

 

$

15,531

 

--

Building and Improvements

 

176,071

 

 

176,071

 

7 - 40 years

Computer Equipment

 

52,304

 

 

55,304

 

5 years

Office Furniture and Equipment

 

34,429

 

 

34,429

 

5 - 7 years

Software

 

39,099

 

 

37,593

 

3 years

Total

 

317,434

 

 

318,928

 

 

Less: Accumulated Depreciation

 

 

 

 

 

 

 

  and Amortization

 

(104,076)

 

 

(95,476)

 

 

 

$

213,358

 

$

223,452

 

 

 



v3.3.0.814
Intangible Assets Disclosure
9 Months Ended
Jul. 31, 2015
Notes  
Intangible Assets Disclosure

(5)  Intangible Assets

 

The intangible assets consist of the following:

 

 

July 31,

 

October 31,

 

2015

 

2014

 

[Unaudited]

 

 

 

 

 

 

Domain Names

$

114,735

 

$

114,735

Technology Development

 

140,000

 

 

--

 

$

254,735

 

$

114,735

 



v3.3.0.814
Mortgage Payable Disclosure
9 Months Ended
Jul. 31, 2015
Notes  
Mortgage Payable Disclosure

(6)  Mortgage Payable

 

In February 2014, we purchased a new office facility and incurred a mortgage in the amount of $127,500 payable to the seller of the property.  The balance is payable over 7 years in monthly payments of $1,802 which include interest at 5% per annum.  The outstanding mortgage balance at July 31, 2015 and October 31, 2014 is $106,524 and $118,491, respectively. 

 

Future maturities of long-term debt as of July 31, 2015 are as follows:

 

Twelve Months Ended

 

July 31,

(Unaudited)

 

 

 

2016

$

16,683

2017

 

17,531

2018

 

18,428

2019

 

19,371

2020

 

20,362

Thereafter

 

14,149

 

 

 

 

$

106,524

 



v3.3.0.814
Stockholders' Equity Disclosure
9 Months Ended
Jul. 31, 2015
Notes  
Stockholders' Equity Disclosure

(7)  Stockholders’ Equity

 

We are authorized to issue 100,000,000 shares of common stock, par value $0.0001 per share and 5,000,000 shares of preferred stock, par value $0.0001 per share.  At July 31, 2015 and October 31, 2014, there are 27,243,414 common shares issued and outstanding.  There are no shares of preferred stock issued and outstanding. 

 

On March 6, 2014, the holder of the warrant to purchase 300,000 shares of Company common stock elected to exercise the warrant through a cashless exercise, as defined in the warrant agreement.  At the time of exercise, the applicable market value of our common stock was $0.40 and as a result we issued 232,500 shares of Company common stock in full settlement of the warrant.

 

Effective as of August 6, 2014, we entered into a Stock Purchase Agreement with Yorkmont Capital Partners, L.P. (“Yorkmont”) pursuant to which Yorkmont purchased 2,424,242 shares of our common stock for an aggregate purchase price of $800,000 ($0.33 per share).

 

On February 11, 2015, we elected a new director to the Board of Directors.  Pursuant to the election, the director was granted a five year non-qualified option to purchase an aggregate of 250,000 shares of our common stock at an exercise price of $0.48 per share.  The option vests as follows:  83,333 shares immediately; 83,333 shares on February 11, 2016; 83,334 shares on February 11, 2017.  As defined in the agreement, the option has cashless exercise provisions and may terminate in earlier than 5 years. The fair value of the option, $105,298, was calculated using the Black-Scholes pricing model with the following assumptions: Dividend yield - 0%; Risk-free interest rate - 1.53%; Expected life - 5 years; expected volatility - 123.54%. Stock-based compensation expense of $13,163 and $59,230 was recorded in the three and nine months ended July 31, 2015, respectively.

 

The following table summarizes the options transactions:

 

 

 

For the Nine Months Ended

July 31, 2015

(Unaudited)

 

 

 

Shares

Weighted -

Average

Exercise Price

Weighted-

Average

Remaining

Contractual

Term

Aggregate

Intrinsic

Value

 

 

 

 

 

 

Outstanding at beginning

 

 

 

 

 

  of period

 

--

$

--

 

 

 

  Granted/Sold

 

250,000

 

0.48

 

 

 

  Expired/Cancelled

 

--

 

--

 

 

 

  Forfeited

 

--

 

--

 

 

 

  Exercised

 

--

 

--

 

 

 

Outstanding at July 31, 2015

 

250,000

$

0.48

4.54 Years

$

--

 

 

 

 

 

 

 

 

Exercisable at July 31, 2015

 

83,333

$

0.48

4.54 Years

$

--

 

The weighted-average grant-date fair value of options granted during the nine months ended July 31, 2015 was $0.42.  No options were exercised during the period.

 

Summary of non-vested options as of and for the nine months ended July 31, 2015 is as follows:

 

 

 

 

 

Weighted-

 

 

 

 

Average

 

 

 

 

Grant-Date

Non-Vested Options

 

Shares

 

Fair Value

 

 

 

 

 

Non-vested at beginning of period

 

--

 

$

--

Granted

 

250,000

 

$

0.42

Vested

 

(83,333)

 

$

0.42

Forfeited

 

--

 

$

--

 

 

 

 

 

 

Non-vested at July 31, 2015 (Unaudited)

 

166,667

 

$

0.42

 

The following table summarizes the warrants activity:

 

 

 

For the Nine Months Ended

July 31, 2015

(Unaudited)

 

For the Year Ended

October 31, 2014

 

 

Shares

Weighted

Average

Exercise Price

 

Shares

Weighted

Average

Exercise Price

 

 

 

 

 

 

 

Outstanding at beginning

 

 

 

 

 

 

  of period

 

--

--

 

300,000

$0.09

  Granted/Sold

 

--

--

 

--

--

  Expired/Cancelled

 

--

--

 

--

--

  Forfeited

 

--

--

 

(67,500)

$0.09

  Exercised

 

--

--

 

(232,500)

$0.09

Outstanding at end of period

 

--

--

 

--

--

 



v3.3.0.814
Income Taxes Disclosure
9 Months Ended
Jul. 31, 2015
Notes  
Income Taxes Disclosure

(8)  Income Taxes

 

Components of the provision (benefit) from income taxes are as follows:

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

July 31,

 

July 31,

 

2015

 

2014

 

2015

 

2014

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

  United States

$

--

 

$

65,805

 

$

--

 

$

114,550

  Foreign

 

--

 

 

--

 

 

--

 

 

--

    Total Current

 

--

 

 

65,805

 

 

--

 

 

114,550

 

 

 

 

 

 

 

 

 

 

 

 

Deferred

 

 

 

 

 

 

 

 

 

 

 

  United States

 

(47,542)

 

 

(65,805)

 

 

(57,025)

 

 

(114,550)

  Foreign

 

(10,093)

 

 

--

 

 

(79,631)

 

 

--

    Total Deferred

 

(57,635)

 

 

(65,805)

 

 

(136,656)

 

 

(114,550)

 

 

 

 

 

 

 

 

 

 

 

 

    Total

$

(57,635)

 

$

--

 

$

(136,656)

 

$

--

 

The income tax expense (benefit) differs from the amount computed by applying the United States statutory corporate income tax rate as follows:

 

 

For the Nine Months Ended

 

July 31,

 

2015

 

 

2014

 

(Unaudited)

 

 

(Unaudited)

United States Statutory Corporate

 

 

 

 

  Income Tax Rate

(34.00)%

 

 

34.00%

State Income Tax Rate Net of Federal

(3.63)%

 

 

3.63%

Foreign Income Tax Effect

8.59%

 

 

--%

Change in Valuation Allowance on

 

 

 

 

  Deferred Tax Assets

--%

 

 

(37.63)%

 

 

 

 

 

  Income Tax Provision (Benefit)

(29.04)%

 

 

--%

 

Pre-tax income (loss) consisted of the following:

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

July 31,

 

July 31,

 

2015

 

2014

 

2015

 

2014

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

  United States

$

(139,502)

 

$

181,553

 

$

(205,174)

 

$

353,766

  Foreign

 

(33,644)

 

 

--

 

 

(265,393)

 

 

--

 

 

 

 

 

 

 

 

 

 

 

 

    Total

$

(173,146)

 

$

181,553

 

$

(470,567)

 

$

353,766

 

The components of deferred tax assets (liabilities) at July 31, 2015 and October 31, 2014 are as follows:

 

 

July 31,

 

October 31,

 

2015

 

2014

 

(Unaudited)

 

 

Deferred Tax Assets - Current

 

 

 

  Net Operating Losses

$

100,181

 

$

175,356

  Accrued Vacation Pay

 

21,496

 

 

10,865

 

 

121,677

 

 

186,221

Deferred Tax Assets (Liabilities) - Long Term

 

 

 

 

 

  Net Operating Losses

$

917,566

 

$

715,403

  Property and Equipment

 

(5,094)

 

 

(4,131)

 

 

912,472

 

 

711,272

 

 

 

 

 

 

    Net Deferred Tax Asset

$

1,034,149

 

$

897,493

 

Net operating loss carry forwards for tax purposes were approximately $2.4 million at October 31, 2014.  A substantial portion of these losses begin to expire in fiscal 2028; all losses expire in fiscal 2034.  Tax benefits of operating loss carry forwards are evaluated on an ongoing basis, including a review of historical and projected future operating results, the eligible carry forward period, and other circumstances.

 

From our inception through October 31, 2012, we had established a full valuation allowance on our deferred tax asset because of a lack of sufficient positive evidence to support its realization.  At October 31, 2014 and 2013, based on its evaluation of the positive and negative evidence, management determined that the Company would utilize its net operating loss carry forwards in future periods and that it was "more likely than not" that it would utilize its deferred tax assets. The positive evidence evaluated as of October 31, 2014 and 2013 consisted of (i) our increased revenues, including the signing of several long term licensing agreements which run through fiscal 2019; (ii) our positive earnings, beginning in fiscal 2011 and increasing in each of fiscal 2012 through 2014; (iii) our ability to maintain operating costs as we have grown revenues; (iv) the utilization of net operating loss carry forwards in the last four fiscal years. The negative evidence evaluated as of October 31, 2014 and 2013 consisted of (i) our history of operating losses from inception through fiscal 2010; (ii) the possibility that a licensing agreement is cancelled or that non licensing revenues will decline; (iii) the possibility that our operating costs will increase. As a result, management elected to reduce the Company's deferred tax asset valuation allowance by $490,749 and $406,744 as of October 31, 2014 and 2013, respectively.

 

Overall the valuation allowance decreased by approximately $-0- and $680,000 in the nine months ended July 31, 2015 and the year ended October 31, 2014, respectively.



v3.3.0.814
Commitments and Contingencies Disclosure
9 Months Ended
Jul. 31, 2015
Notes  
Commitments and Contingencies Disclosure

(9)  Commitments and Contingencies

 

Leases

 

B-Scada Spain subleases office space in Spain from an entity related to the two principal employees in Spain. The lease is for a term of five years commencing November 1, 2014 with annual renewal options thereafter. Base rent is $1,200 (Euro 1,050) per month for the first fourteen months after which it increases to $1,440 (Euro 1,260) per month for the remainder of the term. There is an annual escalation based on the Spanish National General Index of Consumer Prices and we are responsible for the related costs, such as, taxes, utilities and maintenance. Rent expense amounted to $10,798 (Euro 9,450) for the nine months ended July 31, 2015. Future lease commitments through the twelve months ended July 31 are as follows: 2016 - $16,076; 2017 - $17,276; 2018 - $17,276; 2019 - $17,276; 2020 - $4,319.

 

We leased office space in Crystal River, Florida, on a month to month basis through April 30, 2014 when we relocated to the new office facility we purchased. The lease terms were a fixed monthly payment of $2,000 plus our share of certain allocated utilities (not to exceed $2,000 per month) as defined in the agreement. Rental expense, including allocated utilities, for the nine months ended July 31, 2014 amounted to approximately $18,000.

 

Compensation Agreements

 

In connection with the formation of B-Scada Spain, we entered into agreements with two individuals and a related entity in Spain to establish and maintain our Spanish office and for employment services. In October 2014, we made an advance payment of approximately $182,000 for services related to the establishment of our office in Spain. Such services included, among other necessary services, securing and setting up the office location, interviewing and hiring qualified personnel and translating technical documents, marketing materials, web site, etc. These services were completed in the first quarter of fiscal 2015 and at such time this amount was expensed.  Contingent upon continued employment,  the two individuals will each be paid 12.5% (25% in total) of the annual net profit of B-Scada Spain, calculated at each fiscal year end, until a total of US $175,000 (US $350,000 in total) has been paid at which time payments will cease.  No payment was required to be made for the year ended October 31, 2014.

 

We also entered into employment agreements with the two individuals effective November 1, 2014. The agreements provide for annual salaries of Euro 42,615 (approximately US $49,000) and Euro 30,000 (approximately US $34,000), respectively, and commissions as defined in our sales commission policy, among other customary terms, such as, vacation pay and qualified expense reimbursements. The agreements are on an ongoing basis unless terminated by either us or the employee, as defined in the agreements. The agreements also provide that if the employee is terminated due to redundancy (layoff), in addition to being paid any unused vacation pay, the employee, if employed for at least one full year, will receive redundancy pay equal to 45 days for each year of employment, not to exceed 42 months of equivalent salary. Both the unused vacation pay and redundancy pay are payable at the employee’s then applicable base salary.



v3.3.0.814
Subsequent Events Disclosure
9 Months Ended
Jul. 31, 2015
Notes  
Subsequent Events Disclosure

(10)  Subsequent Events

 

On August 18, 2015, B-Scada filed with the Florida Dept. of State the necessary forms for the Articles of Incorporation for the formation of Monitor Sensing Technologies Inc. (MST) a wholly-owned subsidiary of B-Scada. This subsidiary will provide our sensor technology arm which focuses on providing low cost sensors for the residential and light commercial market. Our Status Enterprise and IoT Platform will be enhanced to include connectivity to MST sensors and basic maintenance management capabilities. This new functionality - along with our existing monitoring, notification and workflow - will result in a true predictive maintenance solution for SCADA and IoT.



v3.3.0.814
Summary of Significant Accounting Policies: Unaudited Interim Statements (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Unaudited Interim Statements

Unaudited Interim Statements - The accompanying unaudited interim consolidated financial statements as of July 31, 2015, and for the nine months ended July 31, 2015 and 2014 have been prepared in accordance with accounting principles generally accepted for interim financial statement presentation and in accordance with the instructions to Form 10-Q.  Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statement presentation.  In the opinion of management, the consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the consolidated financial position as of July 31, 2015 and the consolidated results of operations for the three and nine months ended July 31, 2015 and 2014 and cash flows for the nine months ended July 31, 2015 and 2014.  The consolidated results of operations for the nine months ended July 31, 2015 are not necessarily indicative of the results to be expected for the full year.



v3.3.0.814
Summary of Significant Accounting Policies: Use of Estimates (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Use of Estimates

Use of Estimates - The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.



v3.3.0.814
Summary of Significant Accounting Policies: Principles of Consolidation (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Principles of Consolidation

Principles of Consolidation - The consolidated financial statements include the accounts of B-Scada, Inc. and its wholly-owned Spanish subsidiary, B-Scada Soluciones Industriales SL.  All material intercompany balances and transactions have been eliminated in consolidation.



v3.3.0.814
Summary of Significant Accounting Policies: Cash and Cash Equivalents, Policy (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Cash and Cash Equivalents, Policy

Cash and Cash Equivalents - We consider all highly liquid investments, with a maturity of three months or less when purchased, to be cash equivalents.



v3.3.0.814
Summary of Significant Accounting Policies: Revenue Recognition (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Revenue Recognition

Revenue Recognition - Our revenues are recognized in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 985-605 “Revenue Recognition” for the software industry.  Revenue from the sale of software licenses is recognized when standardized software modules are delivered to and accepted by the customer, the license term has begun, the fee is fixed or determinable and collectibility is probable.  Revenue from software maintenance contracts and Application Service Provider (“ASP”) services are recognized ratably over the lives of the contracts.  Revenue from professional services is recognized when the service is provided.

 

We enter into revenue arrangements in which a customer may purchase a combination of software, maintenance and support, and professional services (multiple-element arrangements).  When vendor-specific objective evidence (“VSOE”) of fair value exists for all elements, we allocate revenue to each element based on the relative fair value of each of the elements.  VSOE of fair value is established by the price charged when that element is sold separately.  For maintenance and support, VSOE of fair value is established by renewal rates, when they are sold separately.  For arrangements where VSOE of fair value exists only for the undelivered elements, we defer the full fair value of the undelivered elements and recognize the difference between the total arrangement fee and the amount deferred for the undelivered items as revenue, assuming all other criteria for revenue recognition have been met.



v3.3.0.814
Summary of Significant Accounting Policies: Inventory Policy (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Inventory Policy

Inventory - Inventory consists of finished goods and is stated at the lower of cost or market determined by the first-in, first-out method.



v3.3.0.814
Summary of Significant Accounting Policies: Equity-Based Compensation, Policy (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Equity-Based Compensation, Policy

Equity-Based Compensation - We account for equity based compensation transactions with employees under the FASB ASC Topic No. 718, “Compensation, Stock Compensation” (“Topic No. 718”). Topic No. 718 requires the recognition of the fair value of equity-based compensation in net earnings. The fair value of common stock issued for compensation is measured at the market price on date of grant. The fair value of our equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. This model requires the input of highly subjective assumptions and elections including expected stock price volatility and the estimated life of each award. In addition, the calculation of equity-based compensation costs requires that we estimate the number of awards that will be forfeited during the vesting period. The fair value of equity-based awards granted to employees is amortized over the vesting period of the award and we elected to use the straight-line method for awards granted after the adoption of Topic No. 718.

 

We account for equity based transactions with non-employees under the provisions of ASC Topic No. 505-50, “Equity-Based Payments to Non-Employees” (“Topic No. 505-50”). Topic No. 505-50 establishes that equity-based payment transactions with non-employees shall be measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. When the equity instrument is utilized for measurement the fair value of (i) common stock issued for payments to non-employees is measured at the market price on the date of grant; (ii) equity instruments, other than common stock, is estimated using the Black-Scholes option valuation model. In general, we recognize an asset or expense in the same manner as if it is to pay cash for the goods or services instead of paying with or using the equity instrument.



v3.3.0.814
Summary of Significant Accounting Policies: Concentration of Credit Risk (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Concentration of Credit Risk

Concentration of Credit Risk - Financial instruments that potentially subject us to significant concentrations of credit risk consist primarily of cash, cash equivalents, and accounts receivable.

 

We maintain our cash and cash equivalents in accounts with major financial institutions in the form of demand deposits.  Deposits in these banks may exceed the amounts of insurance provided on such deposits.  At July 31, 2015, we had approximately $512,000 and $225,000, respectively, in cash in two financial institutions in excess of the $250,000 FDIC insured limit. At October 31, 2014, we had approximately $350,000 and $250,000, respectively, in cash in two financial institutions in excess of the $250,000 FDIC insured limit.

 

Concentrations of credit risk with respect to trade accounts receivable are limited.  We routinely assess the financial strength of customers and, based upon factors concerning credit risk, we establish an allowance for doubtful accounts.  As of July 31, 2015 and October 31, 2014, based on this assessment, management has not established an allowance for doubtful accounts. Management believes that accounts receivable credit risk exposure is limited.



v3.3.0.814
Summary of Significant Accounting Policies: Impairment of Long-Lived Assets, Policy (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Impairment of Long-Lived Assets, Policy

Impairment of Long-Lived Assets - We review our long-lived assets, including intangible assets subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  When such factors and circumstances exist, we compare the projected undiscounted future cash flows associated with the future use and disposal of the related assets or group of assets to their respective carrying amounts.  Impairment, if any, is measured as the excess of the carrying amount over the fair value based on market value (when available) or discounted expected cash flows of those assets, and is recorded in the period in which the determination is made.

 

Intangible assets not subject to amortization are tested annually for impairment and more frequently if events or changes in circumstances indicate that it is more likely than not that the asset is impaired. These tests were performed for the year ended October 31, 2014 and it was determined that the carrying value of the asset was not impaired.



v3.3.0.814
Summary of Significant Accounting Policies: Foreign Currency Translations Policy (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Foreign Currency Translations Policy

Foreign Currency Translation - We consider the U.S. dollar (“US$”) to be our functional currency.  B-Scada Spain considers the Euro (“Euro”) to be its functional currency.  Assets and liabilities are translated into US$ at the period end exchange rate.  Income and expense amounts are translated using the average rates during the period. Gains and losses resulting from translating foreign currency financial statements are included in accumulated other comprehensive income or loss, a separate component of stockholders’ equity.



v3.3.0.814
Summary of Significant Accounting Policies: Technology Development Policy (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Technology Development Policy

Technology Development - We capitalize costs to develop technology for sale once technological feasibility is established. Costs incurred to establish technological feasibility are charged to expense when incurred. Capitalization of technology costs cease when the related products are available for sale and at this time the capitalized costs are amortized on a straight-line method over the remaining estimated economic life of the product.



v3.3.0.814
Summary of Significant Accounting Policies: Subsequent Events, Policy (Policies)
9 Months Ended
Jul. 31, 2015
Policies  
Subsequent Events, Policy

Subsequent Events - The Company evaluated subsequent events, which are events or transactions that occurred after July 31, 2015 through the date of the issuance of the accompanying consolidated financial statements.



v3.3.0.814
Property and Equipment Disclosure: Property & Equipment Table (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Property & Equipment Table

 

 

July 31,

 

October 31,

 

Estimated

 

2015

 

2014

 

Useful Lives

 

[Unaudited]

 

 

 

 

 

 

 

 

 

 

Land

$

15,531

 

$

15,531

 

--

Building and Improvements

 

176,071

 

 

176,071

 

7 - 40 years

Computer Equipment

 

52,304

 

 

55,304

 

5 years

Office Furniture and Equipment

 

34,429

 

 

34,429

 

5 - 7 years

Software

 

39,099

 

 

37,593

 

3 years

Total

 

317,434

 

 

318,928

 

 

Less: Accumulated Depreciation

 

 

 

 

 

 

 

  and Amortization

 

(104,076)

 

 

(95,476)

 

 

 

$

213,358

 

$

223,452

 

 



v3.3.0.814
Intangible Assets Disclosure: Schedule of Intangible Assets (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Schedule of Intangible Assets

 

 

July 31,

 

October 31,

 

2015

 

2014

 

[Unaudited]

 

 

 

 

 

 

Domain Names

$

114,735

 

$

114,735

Technology Development

 

140,000

 

 

--

 

$

254,735

 

$

114,735



v3.3.0.814
Mortgage Payable Disclosure: Schedule of Long-Term Debt (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Schedule of Long-Term Debt

 

Twelve Months Ended

 

July 31,

(Unaudited)

 

 

 

2016

$

16,683

2017

 

17,531

2018

 

18,428

2019

 

19,371

2020

 

20,362

Thereafter

 

14,149

 

 

 

 

$

106,524



v3.3.0.814
Stockholders' Equity Disclosure: Schedule of Stock Options (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Schedule of Stock Options

 

 

 

For the Nine Months Ended

July 31, 2015

(Unaudited)

 

 

 

Shares

Weighted -

Average

Exercise Price

Weighted-

Average

Remaining

Contractual

Term

Aggregate

Intrinsic

Value

 

 

 

 

 

 

Outstanding at beginning

 

 

 

 

 

  of period

 

--

$

--

 

 

 

  Granted/Sold

 

250,000

 

0.48

 

 

 

  Expired/Cancelled

 

--

 

--

 

 

 

  Forfeited

 

--

 

--

 

 

 

  Exercised

 

--

 

--

 

 

 

Outstanding at July 31, 2015

 

250,000

$

0.48

4.54 Years

$

--

 

 

 

 

 

 

 

 

Exercisable at July 31, 2015

 

83,333

$

0.48

4.54 Years

$

--



v3.3.0.814
Stockholders' Equity Disclosure: Summary of Non-Vested Options (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Summary of Non-Vested Options

 

 

 

For the Nine Months Ended

July 31, 2015

(Unaudited)

 

For the Year Ended

October 31, 2014

 

 

Shares

Weighted

Average

Exercise Price

 

Shares

Weighted

Average

Exercise Price

 

 

 

 

 

 

 

Outstanding at beginning

 

 

 

 

 

 

  of period

 

--

--

 

300,000

$0.09

  Granted/Sold

 

--

--

 

--

--

  Expired/Cancelled

 

--

--

 

--

--

  Forfeited

 

--

--

 

(67,500)

$0.09

  Exercised

 

--

--

 

(232,500)

$0.09

Outstanding at end of period

 

--

--

 

--

--



v3.3.0.814
Income Taxes Disclosure: Schedule of Components of Income Tax Expense (Benefit) (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Schedule of Components of Income Tax Expense (Benefit)

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

July 31,

 

July 31,

 

2015

 

2014

 

2015

 

2014

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

  United States

$

--

 

$

65,805

 

$

--

 

$

114,550

  Foreign

 

--

 

 

--

 

 

--

 

 

--

    Total Current

 

--

 

 

65,805

 

 

--

 

 

114,550

 

 

 

 

 

 

 

 

 

 

 

 

Deferred

 

 

 

 

 

 

 

 

 

 

 

  United States

 

(47,542)

 

 

(65,805)

 

 

(57,025)

 

 

(114,550)

  Foreign

 

(10,093)

 

 

--

 

 

(79,631)

 

 

--

    Total Deferred

 

(57,635)

 

 

(65,805)

 

 

(136,656)

 

 

(114,550)

 

 

 

 

 

 

 

 

 

 

 

 

    Total

$

(57,635)

 

$

--

 

$

(136,656)

 

$

--



v3.3.0.814
Income Taxes Disclosure: Schedule of Effective Income Tax Rate Reconciliation (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Schedule of Effective Income Tax Rate Reconciliation

 

 

For the Nine Months Ended

 

July 31,

 

2015

 

 

2014

 

(Unaudited)

 

 

(Unaudited)

United States Statutory Corporate

 

 

 

 

  Income Tax Rate

(34.00)%

 

 

34.00%

State Income Tax Rate Net of Federal

(3.63)%

 

 

3.63%

Foreign Income Tax Effect

8.59%

 

 

--%

Change in Valuation Allowance on

 

 

 

 

  Deferred Tax Assets

--%

 

 

(37.63)%

 

 

 

 

 

  Income Tax Provision (Benefit)

(29.04)%

 

 

--%



v3.3.0.814
Income Taxes Disclosure: Schedule of Income before Income Tax, Domestic and Foreign (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Schedule of Income before Income Tax, Domestic and Foreign

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

July 31,

 

July 31,

 

2015

 

2014

 

2015

 

2014

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

  United States

$

(139,502)

 

$

181,553

 

$

(205,174)

 

$

353,766

  Foreign

 

(33,644)

 

 

--

 

 

(265,393)

 

 

--

 

 

 

 

 

 

 

 

 

 

 

 

    Total

$

(173,146)

 

$

181,553

 

$

(470,567)

 

$

353,766



v3.3.0.814
Income Taxes Disclosure: Schedule of Deferred Tax Assets and Liabilities (Tables)
9 Months Ended
Jul. 31, 2015
Tables/Schedules  
Schedule of Deferred Tax Assets and Liabilities

 

 

July 31,

 

October 31,

 

2015

 

2014

 

(Unaudited)

 

 

Deferred Tax Assets - Current

 

 

 

  Net Operating Losses

$

100,181

 

$

175,356

  Accrued Vacation Pay

 

21,496

 

 

10,865

 

 

121,677

 

 

186,221

Deferred Tax Assets (Liabilities) - Long Term

 

 

 

 

 

  Net Operating Losses

$

917,566

 

$

715,403

  Property and Equipment

 

(5,094)

 

 

(4,131)

 

 

912,472

 

 

711,272

 

 

 

 

 

 

    Net Deferred Tax Asset

$

1,034,149

 

$

897,493



v3.3.0.814
Property and Equipment Disclosure: Property & Equipment Table (Details) - USD ($)
9 Months Ended
Jul. 31, 2015
Oct. 31, 2014
Property, plant and equipment, gross (total) $ 317,434 $ 318,928
Accumulated depreciation and amortization (104,076) (95,476)
Property and Equipment - Net 213,358 223,452
Land    
Property, plant and equipment, gross (total) 15,531 15,531
Building and Building Improvements    
Property, plant and equipment, gross (total) $ 176,071 176,071
Building and Building Improvements | Minimum    
Property, Plant and Equipment, Useful Life 7 years  
Building and Building Improvements | Maximum    
Property, Plant and Equipment, Useful Life 40 years  
Computer Equipment    
Property, plant and equipment, gross (total) $ 52,304 55,304
Property, Plant and Equipment, Useful Life 5 years  
Office Equipment    
Property, plant and equipment, gross (total) $ 34,429 34,429
Office Equipment | Minimum    
Property, Plant and Equipment, Useful Life 5 years  
Office Equipment | Maximum    
Property, Plant and Equipment, Useful Life 7 years  
Software    
Property, plant and equipment, gross (total) $ 39,099 $ 37,593
Property, Plant and Equipment, Useful Life 3 years  


v3.3.0.814
Intangible Assets Disclosure: Schedule of Intangible Assets (Details) - USD ($)
Jul. 31, 2015
Oct. 31, 2014
Intangible assets, net $ 254,735 $ 114,735
Domain name    
Intangible assets, gross 114,735 $ 114,735
Technology Development    
Intangible assets, gross $ 140,000  


v3.3.0.814
Mortgage Payable Disclosure (Details) - USD ($)
9 Months Ended 12 Months Ended
Jul. 31, 2014
Oct. 31, 2014
Jul. 31, 2015
Details      
Acquisition of building, mortgage payable $ 127,500 $ 127,500  
Monthly payments for mortgage   1,802  
Outstanding mortgage balance   $ 118,491 $ 106,524


v3.3.0.814
Mortgage Payable Disclosure: Schedule of Long-Term Debt (Details) - USD ($)
Jul. 31, 2015
Oct. 31, 2014
Outstanding mortgage balance $ 106,524 $ 118,491
Future maturities, 2016    
Outstanding mortgage balance 16,683  
Future maturities, 2017    
Outstanding mortgage balance 17,531  
Future maturities, 2018    
Outstanding mortgage balance 18,428  
Future maturities, 2019    
Outstanding mortgage balance 19,371  
Future maturities, 2020    
Outstanding mortgage balance 20,362  
Future maturities, After 2020    
Outstanding mortgage balance $ 14,149  


v3.3.0.814
Stockholders' Equity Disclosure (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Jul. 31, 2015
Jul. 31, 2015
Oct. 31, 2014
Details      
Common stock authorized to issue 100,000,000 100,000,000 100,000,000
Par value, common stock $ 0.0001 $ 0.0001 $ 0.0001
Preferred stock authorized to issue 5,000,000 5,000,000 5,000,000
Par value, preferred stock $ 0.0001 $ 0.0001 $ 0.0001
Common shares issued and outstanding 27,243,414 27,243,414 27,243,414
Common stock issued in cashless settlement of warrant     232,500
Common stock issued for cash     2,424,242
Proceeds from issuance of common stock     $ 800,000
Price per share sold     $ 0.33
Fair value of the option $ 105,298 $ 105,298  
Stock-Based Compensation $ 13,163 $ 59,230  
Weighted-average grant-date fair value of options granted   $ 0.42  


v3.3.0.814
Stockholders' Equity Disclosure: Schedule of Stock Options (Details)
9 Months Ended
Jul. 31, 2015
$ / shares
shares
Details  
Options granted 250,000
Weighted average exercise price, options granted | $ / shares $ 0.48
Options outstanding 250,000
Weighted average exercise price, options outstanding | $ / shares $ 0.48
Options exercisable 83,333
Weighted average exercise price, options exercisable | $ / shares $ 0.48


v3.3.0.814
Stockholders' Equity Disclosure: Summary of Non-Vested Options (Details) - shares
12 Months Ended
Oct. 31, 2014
Jul. 31, 2015
Oct. 31, 2013
Details      
Non-vested options   166,667  
Warrants outstanding     300,000
Warrants forfeited (67,500)    
Warrants exercised (232,500)    


v3.3.0.814
Income Taxes Disclosure: Schedule of Components of Income Tax Expense (Benefit) (Details) - USD ($)
3 Months Ended 9 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Details        
Current U.S. income tax benefit (expense)   $ 65,805   $ 114,550
Total current income tax benefit (expense)   65,805   114,550
Deferred U.S. income tax benefit (expense) $ (47,542) (65,805) $ (57,025) (114,550)
Deferred foreign income tax benefit (expense) (10,093)   (79,631)  
Total deferred income tax benefit (expense) (57,635) $ (65,805) (136,656) $ (114,550)
Income tax benefit, net $ (57,635)   $ (136,656)  


v3.3.0.814
Income Taxes Disclosure: Schedule of Effective Income Tax Rate Reconciliation (Details)
9 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Details    
Federal income tax rate (34.00%) 34.00%
State income tax rate net of federal (3.63%) 3.63%
Foreign income tax effect 8.59%  
Change in valuation allowance on deferred tax assets   (37.63%)
Income Tax Provision (Benefit) (29.04%)  


v3.3.0.814
Income Taxes Disclosure: Schedule of Income before Income Tax, Domestic and Foreign (Details) - USD ($)
3 Months Ended 9 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Details        
Income (loss) before income taxes, domestic $ (139,502) $ 181,553 $ (205,174) $ 353,766
Income (loss) before income taxes, foreign (33,644)   (265,393)  
Income (loss) before income taxes, total $ (173,146) $ 181,553 $ (470,567) $ 353,766


v3.3.0.814
Income Taxes Disclosure: Schedule of Deferred Tax Assets and Liabilities (Details) - USD ($)
Jul. 31, 2015
Oct. 31, 2014
Details    
Deferred tax assets, net operating losses, current $ 100,181 $ 175,356
Deferred tax assets, accrued vacation pay, current 21,496 10,865
Deferred tax assets, net operating losses, long term 917,566 715,403
Deferred tax liability, property and equipment, long term (5,094) (4,131)
Net Deferred Tax Asset $ 1,034,149 $ 897,493


v3.3.0.814
Income Taxes Disclosure (Details)
12 Months Ended
Oct. 31, 2014
USD ($)
Details  
Decrease in valuation allowance $ 680,000


v3.3.0.814
Commitments and Contingencies Disclosure (Details) - USD ($)
9 Months Ended 12 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Oct. 31, 2014
Future lease commitments, 2016 $ 16,076    
Future lease commitments, 2017 17,276    
Future lease commitments, 2018 17,276    
Future lease commitments, 2019 17,276    
Future lease commitments, 2020 4,319    
B-Scada Spain      
Rental expense 10,798    
Prepayment of services, advance     $ 182,000
Crystal River, Florida      
Rental expense   $ 18,000  
B-Scada Spain, employment agreement 1      
Annual salary 49,000    
B-Scada Spain, employment agreement 2      
Annual salary $ 34,000    
B Scada (CE) (USOTC:SCDA)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more B Scada (CE) Charts.
B Scada (CE) (USOTC:SCDA)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more B Scada (CE) Charts.