NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2017
(unaudited)
Note 1
Basis of Presentation
As used in this report, Trans-Lux, the Company, we, us, and our refer to Trans-Lux Corporation and its subsidiaries.
Financial information included herein is unaudited, however, such information reflects all adjustments (of a normal and recurring nature), which are, in the opinion of management, necessary for the fair presentation of the Condensed Consolidated Financial Statements for the interim periods. The results for the interim periods are not necessarily indicative of the results to be expected for the full year. The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in accordance with rule 10-01 of Regulation S-X promulgated by the Securities and Exchange Commission (the SEC) and therefore do not include all information and footnote disclosures required under accounting principles generally accepted in the United States of America (GAAP). The Condensed Consolidated Financial Statements included herein should be read in conjunction with the Consolidated Financial Statements and notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2016. The Condensed Consolidated Balance Sheet at December 31, 2016 is derived from the December 31, 2016 audited financial statements.
There have been no material changes in our significant accounting policies during the three months ended March 31, 2017 from the significant accounting policies described in our Annual Report on Form 10-K for the year ended December 31, 2016.
Recent Accounting Pronouncements:
In March 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2017-07,
Compensation Retirement Benefits (Topic 715)
. ASU 2017-07 improves the presentation of net periodic pension cost and net periodic postretirement benefit cost. Public business entities should apply the amendments in ASU 2017-07 for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years (i.e., January 1, 2018), early application is permitted. The Company has not yet determined the effect of the adoption of this standard on the Companys consolidated financial position and results of operations.
In January 2017, the FASB issued ASU 2017-04,
Intangibles Goodwill and Other (Topic 350)
. ASU 2017-04 simplifies the test for goodwill impairment. Public business entities should apply the amendments in ASU 2017-04 for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years (i.e., January 1, 2020), early application is permitted. The Company has not yet determined the effect of the adoption of this standard on the Companys consolidated financial position and results of operations.
4
Table of Contents
In November 2016, the FASB issued ASU 2016-18,
Statement of Cash Flows (Topic 230)
. ASU 2016-18 modifies the presentation of Restricted Cash on the Statement of Cash Flows. Public business entities should apply the amendments in ASU 2016-18 for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years (i.e., January 1, 2018), early application is permitted. The Company has not yet determined the effect of the adoption of this standard on the Companys consolidated financial position and results of operations.
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842)
. ASU 2016-02 requires that a lessee recognize the assets and liabilities that arise from operating leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. Public business entities should apply the amendments in ASU 2016-02 for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years (i.e., January 1, 2019), early application is permitted. The Company is in the process of evaluating this pronouncement but has not yet determined the effect of the adoption of this standard on the Companys consolidated financial position and results of operations.
In August 2015, the FASB issued ASU 2015-14, which defers the effective date of ASU 2014-09,
Revenue from Contracts with Customers (Topic 606)
by one year. As a result, the ASU is now effective for fiscal years, and interim periods within those years, beginning after December 15, 2017, which for the Company is the first quarter of 2018. Earlier application is permitted for fiscal years beginning after December 15, 2016, including interim reporting periods within those years, which for the Company is the first quarter of 2017. The Company is in the process of evaluating this pronouncement but has not yet determined the effect of the adoption of this standard on the Companys consolidated financial position and results of operations.
Note 2
Going Concern
A fundamental principle of the preparation of financial statements in accordance with GAAP is the assumption that an entity will continue in existence as a going concern, which contemplates continuity of operations and the realization of assets and settlement of liabilities occurring in the ordinary course of business. This principle is applicable to all entities except for entities in liquidation or entities for which liquidation appears imminent. In accordance with this requirement, the Company has prepared its accompanying Condensed Consolidated Financial Statements assuming the Company will continue as a going concern.
5
Table of Contents
We do not have adequate liquidity, including access to the debt and equity capital markets, to operate our business. The Company incurred a net loss of $1.3 million in the three months ended March 31, 2017 and had a working capital deficiency of $4.8 million as of March 31, 2017. As a result, our short-term business focus continues to be to preserve our liquidity position. Unless we are successful in obtaining additional liquidity, we believe that we will not have sufficient cash and liquid assets to fund normal operations for the next 12 months. In addition, the Companys obligations under its pension plan exceeded plan assets by $4.4 million at March 31, 2017 and the Company has a significant amount due to its pension plan over the next 12 months. The Company is in default on its 8¼% Limited convertible senior subordinated notes due 2012 (the Notes) and 9½% Subordinated debentures due 2012 (the Debentures), which have remaining principal balances of $387,000 and $220,000, respectively. Also,
as of March 31, 2017, the Company was not in compliance with the fixed charge coverage ratio covenant related to its Credit Agreement (hereinafter defined), which non-compliance was waived by the Lender.
As a result, if the Company is unable to (i) obtain additional liquidity for working capital, (ii) make the minimum required contributions to the defined benefit pension plan, (iii) make the required principal and interest payments on the Notes and the Debentures and/or (iv) attain and maintain compliance with all debt covenants, there would be a significant adverse impact on the financial position and operating results of the Company. The accompanying financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amounts and classification of liabilities that may result from the outcome of this uncertainty. See Note 6 Long-Term Debt for further details.
The Company is seeking additional financing in order to provide enough cash to cover our remaining current fixed cash obligations as well as providing working capital. However, there can be no assurance as to the amounts, if any, the Company will receive in any additional financings or the terms thereof and the Company has no agreements, commitments or understandings with respect to any such additional financing. To the extent the Company issues additional equity securities, it could be dilutive to existing shareholders. In addition, the Companys current outstanding debt and other obligations could limit its ability to incur more debt.
Note 3 Inventories
Inventories consist of the following:
In thousands
|
March 31
2017
|
|
December 31
2016
|
Raw materials
|
$
|
1,477
|
|
$
|
1,245
|
Work-in-progress
|
|
458
|
|
|
410
|
Finished goods
|
|
222
|
|
|
238
|
|
$
|
2,157
|
|
$
|
1,893
|
Note 4 Rental Equipment
Rental equipment consists of the following:
In thousands
|
March 31
2017
|
|
December 31
2016
|
Rental equipment
|
$
|
15,354
|
|
$
|
15,354
|
Less accumulated depreciation
|
|
12,541
|
|
|
12,265
|
Net rental equipment
|
$
|
2,813
|
|
$
|
3,089
|
6
Table of Contents
Depreciation expense for rental equipment for the three months ended March 31, 2017 and 2016 was $276,000 and $408,000, respectively.
Note 5 Property, Plant and Equipment
Property, plant and equipment consists of the following:
In thousands
|
March 31
2017
|
|
December 31
2016
|
Machinery, fixtures and equipment
|
$
|
2,947
|
|
$
|
2,839
|
Leaseholds and improvements
|
|
35
|
|
|
25
|
|
|
2,982
|
|
|
2,864
|
Less accumulated depreciation
|
|
632
|
|
|
572
|
Net property, plant and equipment
|
$
|
2,350
|
|
$
|
2,292
|
Machinery, fixtures and equipment having a net book value of $2.4 million and $2.3 million at March 31, 2017 and December 31, 2016, respectively, were pledged as collateral under various financing agreements.
Depreciation expense for property, plant and equipment for the three months ended March 31, 2017 and 2016 was $60,000 and $36,000, respectively.
Note 6
Long-Term Debt
Long-term debt consists of the following:
In thousands
|
March 31
2017
|
|
December 31
2016
|
8¼% Limited convertible senior
subordinated notes due 2012
|
$
|
387
|
|
$
|
387
|
9½% Subordinated debentures
due 2012
|
|
220
|
|
|
220
|
Revolving credit line
|
|
1,201
|
|
|
1,805
|
Term loans
|
|
940
|
|
|
872
|
Term loan related party
|
|
500
|
|
|
500
|
Total debt
|
|
3,248
|
|
|
3,784
|
Less deferred financing costs
|
|
236
|
|
|
243
|
Net debt
|
|
3,012
|
|
|
3,541
|
Less portion due within one year
|
|
2,008
|
|
|
2,984
|
Net long-term debt
|
$
|
1,004
|
|
$
|
557
|
On July 12, 2016, the Company entered into a Credit and Security Agreement, as subsequently amended on September 8, 2016, February 14, 2017 and March 28, 2017 (collectively, the Credit Agreement), with its wholly-owned subsidiaries Trans-Lux Display Corporation, Trans-Lux Midwest Corporation and Trans-Lux Energy Corporation as borrowers (the Borrowers) and SCM Specialty Finance Opportunities Fund, L.P. (the Lender) as lender. Under the Credit Agreement, the Company is able to borrow up to an aggregate of $4.0 million, which includes (i) up to $3.0 million of a revolving loan, at an interest rate of prime plus 4.00% (8.00% and 7.75% at March 31, 2017 and December 31, 2016, respectively), for an equipment purchase, repayment of certain outstanding obligations, including payments to the Companys pension plan, the purchase of inventory/product and general working capital purposes, and (ii) a $1.0 million term loan, at an interest rate of prime plus 6.00% (10.00% and 9.75% at March 31, 2017 and December 31, 2016, respectively), for the purchase of equipment. The availability under the revolving loan is calculated based on certain percentages of eligible receivables and inventory. Due to limited availability at the inception of the Credit Agreement, the Company capped the revolving loan at $2.0 million, while reserving the option to remove the cap when needed. During 2017, the Company paid down $604,000 of the revolving loan and borrowed the remaining $600,000 on the term loan, of which $1.2 million and $940,000, respectively, were outstanding as of March 31, 2017. Interest under the Credit Agreement is payable monthly in arrears. The Credit Agreement also requires the payment of certain fees, including, but not limited to a facility fee, an unused line fee and a collateral management fee.
7
Table of Contents
The Credit Agreement contains financial and other covenant requirements, including, but not limited to, financial covenants that require the Borrowers to maintain a fixed charge coverage ratio of at least 1.1 to 1.0 and a loan turnover rate of no more than 35 days (or 45 days for certain periods). The Credit Agreement allows the Company to continue to pay dividends on all its Series B Convertible Preferred Stock (the Preferred Stock) or any other new preferred stock, if any, which dividends will be excluded as fixed charges until January 12, 2018. As of March 31, 2017, the Company was in compliance with all financial covenants except the fixed charge coverage ratio, for which the Companys ratio was 0.9 to 1.0 for the testing period; the non-compliance was waived by the Lender.
The Credit Agreement is secured by substantially all of the Borrowers assets and expires July 12, 2019, unless earlier terminated by the parties in accordance with the termination provisions of the Credit Agreement. The foregoing description of the Credit Agreement is included to provide information regarding its terms. It does not purport to be a complete description and is qualified in its entirety by reference to the full text of the Credit Agreement.
The Company has outstanding $387,000 of Notes which are no longer convertible into common shares. The Notes matured as of March 1, 2012 and are currently in default. As of March 31, 2017 and December 31, 2016, the Company had accrued $242,000 and $234,000, respectively, of interest related to the Notes, which is included in Accrued liabilities in the Condensed Consolidated Balance Sheets. The trustee, by notice to the Company, or the holders of 25% of the principal amount of the Notes outstanding, by notice to the Company and the trustee, may declare the outstanding principal plus interest due and payable immediately.
The Company has outstanding $220,000 of Debentures. The Debentures matured as of December 1, 2012 and are currently in default. As of March 31, 2017 and December 31, 2016, the Company had accrued $153,000 and $148,000, respectively, of interest related to the Debentures, which is included in Accrued liabilities in the Condensed Consolidated Balance Sheets. The trustee, by notice to the Company, or the holders of 25% of the principal amount of the Debentures outstanding, by notice to the Company and the trustee, may declare the outstanding principal plus interest due and payable immediately.
8
Table of Contents
On April 27, 2016, the Company received a $500,000 loan from Carlisle Investments Inc. (Carlisle) at a fixed interest rate of 12.00%, which is due to mature on April 27, 2019 with a bullet payment of all principal due at such time. Interest is payable monthly. Mr. Elser, a director of the Company, exercises voting and dispositive power as investment manager of Carlisle.
On September 8, 2016, the Company entered into a credit agreement with BFI Capital Fund II, LLC (the BFI Agreement), pursuant to which the Company could borrow up to $750,000 at a fixed rate of interest of 10.00%, with a maturity date of March 1, 2017. As of December 31, 2016, the outstanding balance was $492,000. On March 1, 2017, the Company repaid the loan in full and terminated the BFI Agreement.
Note 7
Pension Plan
As of December 31, 2003, the benefit service under the pension plan had been frozen and, accordingly, there is no service cost. As of April 30, 2009, the compensation increments had been frozen and, accordingly, no additional benefits are being accrued under the pension plan.
The following table presents the components of net periodic pension cost:
|
Three months ended March 31
|
In thousands
|
2017
|
|
2016
|
Interest cost
|
$
|
116
|
|
$
|
120
|
Expected return on plan assets
|
|
(179)
|
|
|
(168)
|
Amortization of net actuarial loss
|
|
54
|
|
|
48
|
Net periodic pension cost
|
$
|
(9)
|
|
$
|
-
|
As of March 31,
2017, the Company had recorded a current pension liability of $880,000, which is included in Accrued liabilities in the Condensed Consolidated Balance Sheets, and a long-term pension liability of $3.5 million, which is included in Deferred pension liability and other in the Condensed Consolidated Balance Sheets. The minimum required contribution in 2017 is expected to be $660,000.
In 2017, the Company made $220,000 of contributions, all of which was paid subsequent to March 31, 2017.
9
Note 8
Loss Per Share
The following table presents the calculation of loss per share for the three months ended March 31, 2017 and 2016:
|
Three months ended March 31
|
In thousands, except per share data
|
2017
|
|
2016
|
Numerator:
|
|
|
|
|
|
Net loss, as reported
|
$
|
(1,255)
|
|
$
|
(1,117)
|
Change in dividends accumulated on preferred shares
|
|
(50)
|
|
|
(49)
|
Net loss attributable to common shares
|
$
|
(1,305)
|
|
$
|
(1,166)
|
Denominator:
|
|
|
|
|
|
Weighted average shares outstanding
|
|
1,711
|
|
|
1,711
|
Basic and diluted loss per share
|
$
|
(0.76)
|
|
$
|
(0.68)
|
Basic loss per common share is computed by dividing net loss attributable to common shares by the weighted average number of common shares outstanding for the period. Diluted loss per common share is computed by dividing net loss attributable to common shares, by the weighted average number of common shares outstanding, adjusted for shares that would be assumed outstanding after warrants and stock options vested under the treasury stock method.
At March 31, 2017 and 2016, the Company had accumulated unpaid dividends of $93,000 and $72,000, respectively, related to the Preferred Stock.
On April 18, 2017, the Company declared a semi-annual dividend of $6.00 per share of Preferred Stock aggregating $99,000, which was paid on April 21, 2017.
As of March 31, 2017 and 2016, the Company had warrants to purchase 52,000 and 85,300 shares of Common Stock, respectively, outstanding, none of which were used in the calculation of diluted loss per share because their exercise price was greater than the average stock price for the period and their inclusion would have been anti-dilutive. These warrants could be dilutive in the future if the average share price increases and is greater than the exercise price of these warrants.
As of March 31, 2017 and 2016, the Company had 16,512 shares of Preferred Stock outstanding, which were convertible into 330,240 shares of Common Stock, none of which were used in the calculation of diluted loss per share because their conversion price was greater than the average stock price for the period and their inclusion would have been anti-dilutive. These shares of Preferred Stock could be dilutive in the future if the average share price increases and is greater than the purchase price of these shares of Preferred Stock.
Note 9
Contingencies
The Company is subject to legal proceedings and claims which arise in the ordinary course of its business and/or which are covered by insurance. The Company believes that it has accrued adequate reserves individually and in the aggregate for such legal proceedings. Should actual litigation results differ from the Companys estimates, revisions to increase or decrease the accrued reserves may be required.
10
Note 10
Related Party Transactions
In addition to the Companys loan from Carlisle described in Note 6, the Company has the following related party transactions:
Yaozhong Shi, a director of the Company, is the Chairman of Transtech LED Company Limited (Transtech), which is our primary LED supplier. The Company purchased $328,000 and $403,000 of product from Transtech in the three months ended March 31, 2017 and 2016, respectively. Amounts payable by the Company to Transtech were $291,000, $0 and $36,000 as of March 31, 2017, December 31, 2016 and March 31, 2016, respectively.
On June 30, 2016, the Company entered into a 1-year Trademark Licensing Agreement with Transtech, pursuant to which Transtech paid the Company $72,500 upon signing the agreement and will pay the Company a 3% royalty on any equipment sold using the Companys trademark. There were no such sales in the three months ended March 31, 2017.
Note 11
Business Segment Data
Operating segments are based on the Companys business components about which separate financial information is available and are evaluated regularly by the Companys chief operating decision makers in deciding how to allocate resources and in assessing performance of the business.
The Company evaluates segment performance and allocates resources based upon operating income (loss). The Companys operations are managed in two reportable business segments: Digital product sales and Digital product lease and maintenance. Both design and produce large-scale, multi-color, real-time digital displays and LED lighting, which has a line of energy-saving lighting solutions that provide facilities and public infrastructure with green lighting solutions that emit less heat, save energy and enable creative designs. Both operating segments are conducted on a global basis, primarily through operations in the United States. The Company also has operations in Canada. The Digital product sales segment sells equipment and the Digital product lease and maintenance segment leases and maintains equipment. Corporate general and administrative items relate to costs that are not directly identifiable with a segment. There are no intersegment sales.
Foreign revenues represent less than 10% of the Companys revenues in 2017 and 2016. The foreign operation does not manufacture its own equipment; the domestic operation provides the equipment that the foreign operation leases or sells. The foreign operation operates similarly to the domestic operation and has similar profit margins. Foreign assets are immaterial.
11
Table of Contents
Information about the Companys operations in its two business segments for
the three months ended March 31, 2017 and 2016 is as follows:
|
Three Months Ended March 31
|
In thousands
|
2017
|
|
2016
|
Revenues:
|
|
|
|
|
|
Digital product sales
|
$
|
2,580
|
|
$
|
3,000
|
Digital product lease and maintenance
|
|
497
|
|
|
837
|
Total revenues
|
|
3,077
|
|
|
3,837
|
Operating (loss) income:
|
|
|
|
|
|
Digital product sales
|
$
|
(476)
|
|
$
|
(360)
|
Digital product lease and maintenance
|
|
71
|
|
|
269
|
Corporate general and administrative expenses
|
|
(682)
|
|
|
(872)
|
Total operating loss
|
|
(1,087)
|
|
|
(963)
|
Interest expense, net
|
|
(174)
|
|
|
(35)
|
Loss on foreign currency remeasurement
|
|
(27)
|
|
|
(134)
|
Gain on sale/leaseback transaction
|
|
33
|
|
|
22
|
Warrant expense
|
|
-
|
|
|
(7)
|
Loss before income taxes
|
|
(1,255)
|
|
|
(1,117)
|
Income tax expense
|
|
-
|
|
|
-
|
Net loss
|
$
|
(1,255)
|
|
$
|
(1,117)
|
Note 12
Subsequent Events
The Company has evaluated events and transactions subsequent to March 31, 2017 and through the date these Condensed Consolidated Financial Statements were included in this Form 10-Q and filed with the SEC.
As discussed in Notes 2 and 6, the Company received a waiver of its non-compliance with the fixed charge coverage ratio in the Credit Agreement.
As discussed in Note 7, subsequent to March 31, 2017, the Company made $220,000 of pension plan contributions.
As discussed in Note 8, subsequent to March 31, 2017, the Company declared a semi-annual dividend of $6.00 per share of Preferred Stock aggregating $99,000, which was paid on April 21, 2017.
Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations
Overview
Trans-Lux is a leading supplier of LED technology for displays and lighting applications. The essential elements of these systems are the real-time, programmable digital displays and lighting fixtures that we design, manufacture, distribute and service. Designed to meet the digital signage solutions for any size venues indoor and outdoor needs, these displays are used primarily in applications for the financial, banking, gaming, corporate, advertising, transportation, entertainment and sports markets. The Companys LED lighting fixtures offer energy-saving lighting solutions that feature a comprehensive offering of the latest LED lighting technologies that provide facilities and public infrastructure with green lighting solutions that emit less heat, save energy and enable creative designs. The Company operates in two reportable segments: Digital product sales and Digital product lease and maintenance.
12
Table of Contents
The Digital product sales segment includes worldwide revenues and related expenses from the sales of both indoor and outdoor digital display signage and LED lighting solutions. This segment includes the financial, government/private, gaming, scoreboards and outdoor advertising markets. The Digital product lease and maintenance segment includes worldwide revenues and related expenses from the lease and maintenance of both indoor and outdoor digital display signage. This segment includes the lease and maintenance of digital display signage across all markets.
Going Concern
We do not have adequate liquidity, including access to the debt and equity capital markets, to operate our business. As a result, our short-term business focus has been to preserve our liquidity position. Unless we are successful in obtaining additional liquidity, we believe that we will not have sufficient cash and liquid assets to fund normal operations for the next 12 months. In addition, the Companys obligations under its defined benefit pension plan exceeded plan assets by $4.4 million at March 31, 2017, including $880,000 of minimum required contributions due over the next 12 months. The Company is in default on its Notes and Debentures, which have remaining principal balances of $387,000 and $220,000, respectively. As a result, if the Company is unable to (i) obtain additional liquidity for working capital, (ii) make the minimum required contributions to the defined benefit pension plan, (iii) make the required principal and interest payments on the Notes and the Debentures and/or (iv) attain and maintain compliance with all debt covenants, there would be a significant adverse impact on the financial position and operating results of the Company.
Moreover, because of the uncertainty surrounding our ability to obtain additional liquidity and the potential of the noteholders and/or trustees to give notice to the Company of a default on either the Debentures or the Notes, our independent registered public accounting firm has issued an opinion on our December 31, 2016 Consolidated Financial Statements that states that the Consolidated Financial Statements were prepared assuming we will continue as a going concern and further states that the uncertainty regarding the ability to make the required principal and interest payments on the Notes and the Debentures, in addition to the significant amount due to the Companys defined benefit pension plan over the next 12 months, net losses and working capital deficiencies, raises substantial doubt about our ability to continue as a going concern. See Note 2 to the Condensed Consolidated Financial Statements Going Concern.
13
Table of Contents
Results of Operations
Three Months Ended March 31, 2017 Compared to Three Months Ended March 31, 2016
The following table presents our Statements of Operations data, expressed as a percentage of revenue for the three months ended March 31, 2017 and 2016:
|
Three months ended March 31
|
In thousands, except percentages
|
2017
|
|
2016
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Digital product sales
|
$
|
2,580
|
|
83.8
|
%
|
|
$
|
3,000
|
|
78.2
|
%
|
Digital product lease and maintenance
|
|
497
|
|
16.2
|
%
|
|
|
837
|
|
21.8
|
%
|
Total revenues
|
|
3,077
|
|
100.0
|
%
|
|
|
3,837
|
|
100.0
|
%
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of digital product sales
|
|
2,366
|
|
76.9
|
%
|
|
|
2,436
|
|
63.5
|
%
|
Cost of digital product lease and maintenance
|
|
362
|
|
11.8
|
%
|
|
|
526
|
|
13.7
|
%
|
Total cost of revenues
|
|
2,728
|
|
88.7
|
%
|
|
|
2,962
|
|
77.2
|
%
|
Gross profit
|
|
349
|
|
11.3
|
%
|
|
|
875
|
|
22.8
|
%
|
General and administrative expenses
|
|
(1,436)
|
|
(46.6)
|
%
|
|
|
(1,838)
|
|
(47.9)
|
%
|
Operating loss
|
|
(1,087)
|
|
(35.3)
|
%
|
|
|
(963)
|
|
(25.1)
|
%
|
Interest expense, net
|
|
(174)
|
|
(5.7)
|
%
|
|
|
(35)
|
|
(0.9)
|
%
|
Loss on foreign currency remeasurement
|
|
(27)
|
|
(0.9)
|
%
|
|
|
(134)
|
|
(3.5)
|
%
|
Gain on sale/leaseback transaction
|
|
33
|
|
1.1
|
%
|
|
|
22
|
|
0.6
|
%
|
Warrant expense
|
|
-
|
|
-
|
%
|
|
|
(7)
|
|
(0.2)
|
%
|
Loss before income taxes
|
|
(1,255)
|
|
(40.8)
|
%
|
|
|
(1,117)
|
|
(29.1)
|
%
|
Income tax expense
|
|
-
|
|
-
|
%
|
|
|
-
|
|
-
|
%
|
Net loss
|
$
|
(1,255)
|
|
(40.8)
|
%
|
|
$
|
(1,117)
|
|
(29.1)
|
%
|
Total revenues for the three months ended March 31, 2017 decreased $760,000 or 19.8% to $3.1 million from $3.8 million for the three months ended March 31, 2016, primarily due to decreases in Digital product sales and in Digital product lease and maintenance.
Digital product sales revenues decreased $420,000 or 14.0%, primarily due to a reduction in the scoreboard and lighting markets.
Digital product lease and maintenance revenues decreased $340,000 or 40.6%, primarily due to the continued expected revenue decline in the older outdoor display equipment rental and maintenance bases acquired in the early 1990s.
The financial services market continues to be negatively impacted by the current investment climate resulting in consolidation within that industry and the wider use of flat-panel screens for smaller applications.
Total operating loss for the three months ended March 31, 2017 increased $124,000 or 12.9% to $1.1 million from $963,000 for the three months ended March 31, 2016, principally due to the reduction in revenues, offset by a reduction in general and administrative expenses.
Digital product sales operating loss increased $116,000 or 32.2% to $476,000 for the three months ended March 31, 2017 compared to $360,000 for the three months ended March 31, 2016, primarily due to the decrease in revenues and a disproportionate decrease in the cost of revenues, offset by a decrease in general and administrative expenses. The cost of Digital product sales decreased $70,000 or 2.9%, primarily due to the decrease in revenues. The cost of Digital product sales represented 91.7% of related revenues in 2017 compared to 81.2% in 2016. The cost of Digital product sales in 2017 includes additional expenses and depreciation related to our new manufacturing facility and equipment which are not being fully absorbed since the facility and equipment are not yet being utilized to full capacity. Digital product sales general and administrative expenses decreased $234,000 or 25.3%, primarily due to a decrease in payroll and benefits.
14
Table of Contents
Digital product lease and maintenance operating income decreased $198,000 or 73.6%, primarily as a result of the decrease in revenues, offset by a decrease in the cost of Digital product lease and maintenance. The cost of Digital product lease and maintenance decreased $164,000 or 31.2%, primarily due to a decrease in depreciation expense. The cost of Digital product lease and maintenance revenues represented 72.8% of related revenues in 2017 compared to 62.8% in 2016. The cost of Digital product lease and maintenance includes field service expenses, plant repair costs, maintenance and depreciation. Digital product lease and maintenance general and administrative expenses increased $22,000, primarily due to an increase in the allowance for bad debts and an increase in payroll and benefits.
Corporate general and administrative expenses decreased $190,000 or 21.8%, primarily due to a decrease in insurance expenses.
Net interest expense increased $139,000, primarily due to an increase in the average outstanding long-term debt, primarily due to the Credit Agreement.
Warrant expense is attributable to the amortization of equity warrants granted to directors in 2013.
The effective tax rate for the three months ended March 31, 2017 and 2016 was 0.0%. Both the 2017 and 2016 tax rates are being affected by the valuation allowance on the Companys deferred tax assets as a result of reporting pre-tax losses. The income tax expense relates to the Companys Canadian subsidiary.
Liquidity and Capital Resources
Current Liquidity
The Company has incurred significant recurring losses and continues to have a significant working capital deficiency. The Company incurred a net loss of $1.3 million in the three months ended March 31, 2017 and had a working capital deficiency of $4.8 million as of March 31, 2017. As of December 31, 2016, the Company had a working capital deficiency of $4.0 million. The increase in the working capital deficiency is primarily due to an increase in the deferred portion of annual billings of lease and maintenance contracts, a reduction in accounts receivable, and an increase in accounts payable, offset by a decrease in the current portion of long-term debt and an increase in inventory.
15
Table of Contents
The Company is dependent on future operating performance in order to generate sufficient cash flows in order to continue to run its businesses. Future operating performance is dependent on general economic conditions, as well as financial, competitive and other factors beyond our control. As a result, we have experienced a decline in our lease and maintenance bases. The cash flows of the Company are constrained, and in order to more effectively manage its cash resources, the Company has, from time to time, increased the timetable of its payment of some of its payables. There can be no assurance that we will meet our anticipated current and near term cash requirements. Management believes that its current cash resources and cash provided by operations would not be sufficient to fund its anticipated current and near term cash requirements and is seeking additional financing in order to execute our operating plan. We cannot predict whether future financing, if any, will be in the form of equity, debt or a combination of both. We may not be able to obtain additional funds on a timely basis, on acceptable terms or at all. The Company has no agreements, commitments or understandings with respect to any such additional financing. The Company continually evaluates the need and availability of long-term capital in order to meet its cash requirements and fund potential new opportunities.
The Company generated cash of $504,000 from operating activities for the three months ended March 31, 2017 and used cash of $575,000 for the three months ended March 31
, 2016
.
The Company has implemented several initiatives to improve operational results and cash flows over future periods, including reducing head count, reorganizing its sales department, outsourcing certain administrative functions and expanding its sales and marketing efforts in the LED lighting market. The Company continues to explore ways to reduce operational and overhead costs. The Company periodically takes steps to reduce the cost to maintain the digital products on lease and maintenance agreements.
Cash and cash equivalents decreased $180,000 in the three months ended March 31, 2017 to $426,000 at March 31, 2017 from $606,000 at December 31, 2016. The decrease is primarily attributable to payments on the revolving loan of $604,000, the payoff of the BFI Agreement of $492,000, scheduled payments of long-term debt of $40,000 and investment in property and equipment of $118,000, offset by cash provided by operating activities of $504,000 and proceeds of $600,000 received from borrowing on the term loan. The current economic environment has increased the Companys trade receivables collection cycle, and its allowances for uncollectible accounts receivable, but collections continue to be favorable.
Under various agreements, the Company is obligated to make future cash payments in fixed amounts. These include payments under the Companys current and long-term debt agreements, pension plan minimum required contributions, employment agreement payments and rent payments required under operating lease agreements. The Company has both variable and fixed interest rate debt. Interest payments are projected based on actual interest payments incurred in 2017 until the underlying debts mature.
16
Table of Contents
The following table summarizes the Companys fixed cash obligations as of March 31, 2017 for the remainder of 2017 and over the next four fiscal years:
In thousands
|
Remainder of
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
Long-term debt, including interest
|
$
|
2,490
|
|
$
|
331
|
|
$
|
1,142
|
|
$
|
-
|
|
$
|
-
|
Pension plan payments
|
|
660
|
|
|
555
|
|
|
361
|
|
|
367
|
|
|
318
|
Employment agreement obligations
|
|
413
|
|
|
100
|
|
|
-
|
|
|
-
|
|
|
-
|
Estimated warranty liability
|
|
83
|
|
|
93
|
|
|
75
|
|
|
48
|
|
|
25
|
Operating lease payments
|
|
509
|
|
|
342
|
|
|
335
|
|
|
337
|
|
|
342
|
Total
|
$
|
4,155
|
|
$
|
1,421
|
|
$
|
1,913
|
|
$
|
752
|
|
$
|
685
|
Of the fixed cash obligations for debt for the remainder of 2017, $1.0 million, including interest, of Notes and Debentures remained outstanding as of March 31, 2017 with consideration of an offer by the Company to settle for $121,000 in accordance with the Companys offer to exchange that closed in July 2016
. The Company has no agreements, commitments or understandings with respect to any further such exchanges
. Subsequent to March 31, 2017, the Company made $220,000 of contributions to its pension plan. The Company is seeking additional financing in order to provide enough cash to cover our remaining current fixed cash obligations as well as providing working capital. However, there can be no assurance as to the amounts, if any, the Company will receive in any such financing or the terms thereof. To the extent the Company issues additional equity securities, it could be dilutive to shareholders. In addition, the Companys current outstanding debt and other obligations could limit its ability to incur more debt.
Subsequent to March 31, 2017, the Company declared a semi-annual dividend of $6.00 per share of Preferred Stock aggregating $99,000, which was paid on April 21, 2017.
Pension Plan Contributions
In March 2010, 2011 and 2013, the Company submitted to the Internal Revenue Service requests for waivers of the 2009, 2010 and 2012 minimum funding standards for its defined benefit pension plan. As of March 31, 2017, the Company had fully repaid the amounts deferred for the 2009 and 2010 plan years and has repaid $520,000 of the 2012 plan year waiver, leaving a balance due related to the waivers of $149,000, which is scheduled to be repaid in 2017. In 2017, the Company made $220,000 of contributions to its pension plan. At this time, we expect to make our minimum required contributions in 2017 of $660,000; however, there is no assurance that we will be able to make any or all of such remaining payments. See Note 7 to the Condensed Consolidated Financial Statements Pension Plan for further details.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
The Company may, from time to time, provide estimates as to future performance. These forward-looking statements will be estimates and may or may not be realized by the Company. The Company undertakes no duty to update such forward-looking statements. Many factors could cause actual results to differ from these forward-looking statements, including loss of market share through competition, introduction of competing products by others, pressure on prices from competition or purchasers of the Companys products, interest rate and foreign exchange fluctuations, terrorist acts and war.
17
Table of Contents