ASSETS
|
|
2016
|
|
Investment Property:
|
|
|
|
|
Land
|
|
$
|
161,443
|
|
Building and Improvements
|
|
|
1,049,908
|
|
Machinery and Equipment
|
|
|
11,106
|
|
Furniture and Fixtures
|
|
|
10,251
|
|
Total Cost
|
|
$
|
1,232,708
|
|
Less: Accumulated Depreciation
|
|
|
959,877
|
|
Net Book Value
|
|
$
|
272,831
|
|
|
|
|
|
|
Other Assets:
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
1,918,225
|
|
Accounts Receivable
|
|
|
|
|
Prepaid Expenses and Other Assets
|
|
|
34,333
|
|
Deferred Lease Incentive (Net of Accumulated
|
|
|
|
|
Amortization - $ 53,436.69)
|
|
|
1,785
|
|
Deferred Tax
|
|
|
40,416
|
|
Total Other Assets
|
|
$
|
1,994,759
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
2,267,590
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
Liabilities:
|
|
|
|
|
Mortgage and Notes Payable
|
|
$
|
1,045,320
|
|
Accounts Payable and Accrued Expenses
|
|
|
202,824
|
|
Income Tax Payable
|
|
|
10,810
|
|
Tenant’s Deposits and Advance Rent
|
|
|
80,387
|
|
Total Liabilities
|
|
$
|
1,339,341
|
|
|
|
|
|
|
Shareholders’ Equity:
|
|
|
|
|
Common Stock - $.05 par, 5,000,000 shares Authorized;
5,000,000 shares issued and Outstanding
|
|
$
|
250,000
|
|
Paid-In Capital
|
|
|
1,212,102
|
|
Deficit
|
|
|
(533,853
|
)
|
|
|
|
|
|
Total Shareholders’ Equity
|
|
$
|
928,249
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
$
|
2,267,590
|
|
See Accompanying Notes to Financial Statements.
MILLER
INDUSTRIES, INC.
Balance
Sheet
April 30, 2016
ASSETS
|
|
2016
|
|
Investment Property:
|
|
|
|
|
Land
|
|
$
|
161,443
|
|
Building and Improvements
|
|
|
1,049,908
|
|
Machinery and Equipment
|
|
|
11,106
|
|
Furniture and Fixtures
|
|
|
10,251
|
|
Total Cost
|
|
$
|
1,232,708
|
|
Less: Accumulated Depreciation
|
|
|
953,934
|
|
Net Book Value
|
|
$
|
278,774
|
|
|
|
|
|
|
Other Assets:
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
1,817,572
|
|
Accounts Receivable
|
|
|
1,049
|
|
Prepaid Expenses and Other Assets
|
|
|
32,590
|
|
Prepaid Income Tax
|
|
|
4,213
|
|
Deferred Lease Incentive (Net of
Accumulated Amortization - $ 48,080)
|
|
|
7,142
|
|
Deferred Tax
|
|
|
40,416
|
|
Total Other Assets
|
|
$
|
1,902,982
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
2,181,756
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
Liabilities:
|
|
|
|
|
Mortgage and Notes Payable
|
|
$
|
1,067,074
|
|
Accounts Payable and Accrued Expenses
|
|
|
198,464
|
|
Income Tax Payable
|
|
|
|
|
Tenant’s Deposits and Advance Rent
|
|
|
76,267
|
|
Total Liabilities
|
|
$
|
1,341,805
|
|
|
|
|
|
|
Shareholders’ Equity:
|
|
|
|
|
Common Stock - $.05 par, 5,000,000
shares Authorized; 5,000,000 shares issued and Outstanding
|
|
$
|
250,000
|
|
Paid-In Capital
|
|
|
1,212,102
|
|
Deficit
|
|
|
(622,151
|
)
|
|
|
|
|
|
Total Shareholders’ Equity
|
|
$
|
839,951
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’EQUITY
|
|
$
|
2,181,756
|
|
See Accompanying Notes to Financial Statements.
MILLER
INDUSTRIES, INC.
Statement
of Operations
For the
Three Months Ended October 31, 2016 and 2015
|
|
10/31/16
|
|
|
10/31/15
|
|
Revenues:
|
|
|
|
|
|
|
Rental Income
|
|
$
|
153,990
|
|
|
$
|
148,344
|
|
Utilities Reimbursement
|
|
|
27,230
|
|
|
|
25,125
|
|
Other Income
|
|
|
1,682
|
|
|
|
1,502
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
$
|
182,902
|
|
|
$
|
174,971
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Rental Expenses (Except Interest)
|
|
$
|
85,515
|
|
|
$
|
86,511
|
|
Administrative
|
|
|
11,363
|
|
|
|
15,602
|
|
Interest
|
|
|
7,691
|
|
|
|
7,871
|
|
|
|
|
|
|
|
|
|
|
Total Expenses
|
|
$
|
104,569
|
|
|
$
|
109,984
|
|
|
|
|
|
|
|
|
|
|
Income Before Tax Provision
|
|
$
|
78,333
|
|
|
$
|
64,987
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Tax:
|
|
|
|
|
|
|
|
|
Federal Income Tax
|
|
$
|
28,000
|
|
|
$
|
20,000
|
|
State Income Tax
|
|
|
3,700
|
|
|
|
3,000
|
|
|
|
|
|
|
|
|
|
|
Total Provision for Income Tax
|
|
$
|
31,700
|
|
|
$
|
23,000
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
46,633
|
|
|
$
|
41,987
|
|
|
|
|
|
|
|
|
|
|
Income per Common Share (Basic)
|
|
$
|
.01
|
|
|
$
|
.01
|
|
|
|
|
|
|
|
|
|
|
Average Shares of Common Stock Outstanding
|
|
|
5,000,000
|
|
|
|
5,000,000
|
|
See Accompanying Notes to Financial Statements.
MILLER
INDUSTRIES, INC.
Statement
of Operations
For the
Six Months Ended October 31, 2016 and 2015
|
|
10/31/16
|
|
|
10/31/15
|
|
Revenues:
|
|
|
|
|
|
|
Rental Income
|
|
$
|
303,770
|
|
|
$
|
297,130
|
|
Utilities Reimbursement
|
|
|
49,629
|
|
|
|
49,906
|
|
Other Income
|
|
|
3,252
|
|
|
|
2,951
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
$
|
356,651
|
|
|
$
|
349,987
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Rental Expenses (Except Interest)
|
|
$
|
173,796
|
|
|
$
|
176,905
|
|
Administrative
|
|
|
23,652
|
|
|
|
26,751
|
|
Interest
|
|
|
13,904
|
|
|
|
14,065
|
|
|
|
|
|
|
|
|
|
|
Total Expenses
|
|
$
|
211,352
|
|
|
$
|
217,721
|
|
|
|
|
|
|
|
|
|
|
Income Before Tax Provision
|
|
$
|
145,299
|
|
|
$
|
132,266
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Tax:
|
|
|
|
|
|
|
|
|
Federal Income Tax
|
|
$
|
50,000
|
|
|
$
|
41,000
|
|
State Income Tax
|
|
|
7,000
|
|
|
|
6,000
|
|
|
|
|
|
|
|
|
|
|
Total Provision for Income Tax
|
|
$
|
57,000
|
|
|
$
|
47,000
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
88,299
|
|
|
$
|
85,266
|
|
|
|
|
|
|
|
|
|
|
Income per Common Share (Basic)
|
|
$
|
.01
|
|
|
$
|
.01
|
|
|
|
|
|
|
|
|
|
|
Average Shares of Common Stock Outstanding
|
|
|
5,000,000
|
|
|
|
5,000,000
|
|
See Accompanying Notes to Financial Statements.
MILLER
INDUSTRIES, INC.
Statement
of Cash Flows
For
the Six Months Ended October 31, 2016 and 2015
|
|
|
10/31/16
|
|
|
|
10/31/15
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
88,299
|
|
|
$
|
85,266
|
|
Adjustments to Reconcile Net Income to Net Cash
|
|
|
|
|
|
|
|
|
Provided by (used for) Operating Activities:
|
|
|
|
|
|
|
|
|
Provision for Bad Debts
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
5,943
|
|
|
|
5,943
|
|
Amortization
|
|
|
5,357
|
|
|
|
6,551
|
|
Deferred Tax Asset Valuation Adjustment
|
|
|
|
|
|
|
|
|
Changes in Operating Assets and Liabilities
|
|
|
23,344
|
|
|
|
53,840
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities
|
|
$
|
122,943
|
|
|
$
|
151,600
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
Acquisition of Property, Equipment, and Intangible
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash (used by) Investing Activities
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal Payments Under Borrowings
|
|
$
|
(22,290
|
)
|
|
$
|
(22,290
|
)
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by (used by) Financing
|
|
|
|
|
|
|
|
|
Activities
|
|
$
|
(22,290
|
)
|
|
$
|
(22,290
|
)
|
|
|
|
|
|
|
|
|
|
Net Increase in Cash and Cash
|
|
|
|
|
|
|
|
|
Equivalents
|
|
$
|
100,653
|
|
|
$
|
129,310
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at the Beginning of Year
|
|
|
1,817,572
|
|
|
|
1,665,062
|
|
Cash and Cash Equivalents at the End of Quarter
|
|
$
|
1,918,225
|
|
|
$
|
1,794,372
|
|
|
|
|
|
|
|
|
|
|
Additional Cash Flow Information:
|
|
|
|
|
|
|
|
|
Cash Payments During the Year
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
14,839
|
|
|
$
|
15,618
|
|
Income Taxes
|
|
$
|
41,977
|
|
|
$
|
63,458
|
|
See Accompanying Notes to Financial Statements.
MILLER
INDUSTRIES, INC.
NOTES
TO FINANCIAL STATEMENTS
OCTOBER
31, 2016
Note
A – Basis of Presentation
The accompanying unaudited financial statements
have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions
to Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included. Operating results for the six month period ending October
31, 2016 are not necessarily indicative of results that may be expected for the year ended April 30, 2017.
For further information refer to the financial
statements and footnotes thereto of the Company as of April 30, 2016 and for the year ended April 30, 2016.
Note
B - Earnings Per Share
Basic earnings per share (“EPS”)
is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding
during the period, excluding the effects of any potentially dilutive securities. Diluted EPS gives effect to all dilutive potential
of shares of common stock outstanding during the period including stock options or warrants, using the treasury stock method (by
using the average stock price for the period to determine the number of shares assumed to be purchased from the exercise of stock
options or warrants). Diluted EPS excludes all dilutive potential of shares of common stock if their effect is anti-dilutive.
Note
C - Use of Estimates
The preparation of financial statements
in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the
amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. The most
significant estimates included in the preparation of the financial statements are related to income taxes, asset lives, accruals
and valuation allowances.
Note D – Commitments, Contingent
Liabilities, Other Matters and Subsequent Events
1.
On June 1, 2016, the Company entered into a month to month lease agreement for approximately 5,500 square feet at a monthly
rental of $3,800.
2.
In April 2015, the FASB issued ASU No. 2015-03, simplifying the presentation of debt issuance costs. ASU 2015-03 is effective
for fiscal years beginning after December 15, 2015. Debt issuance costs will be required to be classified as a direct reduction
of the debt balances. Amortization of Debt Issuance Costs using the effective interest method with any amortization recorded as
part of interest expense. We have adopted the ASU for fiscal years and interim periods beginning May 1, 2016.
3.
A tenant has advised they will not be renewing their lease which will expire on December 31, 2016. Approximate annual rental
income of this tenant is $225,000, which will cease on December 31, 2016.
ITEM 2. MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations (Second Quarter
of 2017 Fiscal Year compared to Second Quarter of 2016 Fiscal Year and Six Months of 2017 Fiscal Year compared to Six Months of
2016 Fiscal Year)
Rental Income
. The Company’s
results of operations are primarily dependent upon the rental income and expense reimbursement which it receives from leasing space
in its building. Rental income is a function of the percentage of the building which is occupied and the level of rental rates.
Rental income and expense reimbursement during the second quarter of fiscal 2016 was $173,000, compared to $187,000 in the second
quarter of fiscal 2017. Rental income and expense reimbursement during the first two quarters of fiscal 2016 was $347,000, compared
to $353,000 during the first two quarters of fiscal 2017.
Other Income
. The Company generated
other income of $1,500 in the second quarter of 2016 and $1,700 in 2017. The Company generated $3,000 in the first two quarters
of fiscal year 2016 and $3,200 in the first two quarters of fiscal year 2017. Income in these quarters consisted of interest income
and miscellaneous income.
Rental Expense (Excluding Interest).
The Company incurs rental expense in connection with the
l
easing of its building. These expenses consist of management fees,
insurance, real estate taxes, depreciation and amortization, maintenance and repairs, utility costs and outside services. Rental
expenses were $87,000 in the second quarter of 2016 and $86,000 in the second quarter of 2017. Rental expenses were $177,000 in
the first two quarters of 2016 and $174,000 in the first two quarters of 2017.
Administrative Expenses.
The Company’s
administrative expenses were $16,000 in the second quarter of 2016 and $11,000 in 2017 and $27,000 in the first two quarters of
fiscal years 2016 and $24,000 in 2017.
Interest Expense
. The Company pays
interest on the mortgage loan on its building. Interest expense on the loan was $8,000 in the second quarter of fiscal year 2016
and 2017 and $15,000 in the first two quarters of fiscal year 2016 and 2017.
Provision for Income Taxes.
The
Company had a tax provision of $23,000 for the second quarter of fiscal year 2016 and $32,000 for the second quarters of fiscal
year 2017 and $47,000 in the first two quarters of 2016 and $57,000 in 2017.
Net Income
. As a result of the foregoing
factors, the Company had net income of $42,000 in the second quarter of 2016 and $47,000 in the second quarter of 2017 and $85,000
in the first two quarters of 2016 and $89,000 in first two quarters of 2017.
Liquidity and Capital Resources
The Company’s cash increased by $130,000
during the first six months of fiscal year 2016 compared to an increase of $100,000 during the first six months of fiscal year
2017. As of October 31, 2016, the Company’s cash position was approximately $1,918,000.
Current Operations
The Company operates as a real estate investment
and management company. The Company is currently seeking to obtain additional commercial tenants for its existing building.
The Company’s principal operating
expenses consist of management and professional fees associated with the administration of the Company, interest expense on the
Company’s mortgage loan, real estate taxes and insurance.