ESPEY MFG. & ELECTRONICS CORP.
Balance Sheets
March 31, 2020 (Unaudited) and June 30,
2019
|
|
March 31, 2020
|
|
|
June 30, 2019
|
|
ASSETS:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
4,390,559
|
|
|
$
|
1,462,761
|
|
Investment securities
|
|
|
5,723,214
|
|
|
|
5,684,240
|
|
Trade accounts receivable, net of allowance of $3,000
|
|
|
5,107,139
|
|
|
|
10,995,783
|
|
Income tax receivable
|
|
|
79,469
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Inventories:
|
|
|
|
|
|
|
|
|
Raw materials
|
|
|
2,113,130
|
|
|
|
1,747,449
|
|
Work-in-process
|
|
|
796,825
|
|
|
|
408,130
|
|
Costs related to contracts in process
|
|
|
14,186,291
|
|
|
|
11,069,558
|
|
Total inventories
|
|
|
17,096,246
|
|
|
|
13,225,137
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets
|
|
|
758,641
|
|
|
|
494,181
|
|
Total current assets
|
|
|
33,155,268
|
|
|
|
31,862,102
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
3,602,638
|
|
|
|
3,825,411
|
|
Total assets
|
|
$
|
36,757,906
|
|
|
$
|
35,687,513
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,536,083
|
|
|
$
|
2,160,433
|
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
Salaries and wages
|
|
|
392,413
|
|
|
|
329,890
|
|
Vacation
|
|
|
785,806
|
|
|
|
786,870
|
|
ESOP payable
|
|
|
228,436
|
|
|
|
—
|
|
Other
|
|
|
191,606
|
|
|
|
109,755
|
|
Payroll and other taxes withheld
|
|
|
60,128
|
|
|
|
61,451
|
|
Contract liabilities
|
|
|
2,791,775
|
|
|
|
6,054
|
|
Income taxes payable
|
|
|
—
|
|
|
|
30,481
|
|
Total current liabilities
|
|
|
5,986,247
|
|
|
|
3,484,934
|
|
Deferred tax liabilities
|
|
|
254,801
|
|
|
|
277,075
|
|
Total liabilities
|
|
|
6,241,048
|
|
|
|
3,762,009
|
|
Commitments and contingencies (See Note 5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $.33-1/3 per share
|
|
|
|
|
|
|
|
|
Authorized 10,000,000 shares; Issued 3,029,874 shares
|
|
|
|
|
|
|
|
|
as of March 31, 2020 and June 30, 2019. Outstanding
|
|
|
|
|
|
|
|
|
2,402,633 and 2,401,213 as of March 31, 2020 and
|
|
|
|
|
|
|
|
|
June 30, 2019, respectively (includes 3,541 and 14,166
|
|
|
|
|
|
|
|
|
Unearned ESOP shares, respectively)
|
|
|
1,009,958
|
|
|
|
1,009,958
|
|
Capital in excess of par value
|
|
|
18,924,725
|
|
|
|
18,731,975
|
|
Accumulated other comprehensive loss
|
|
|
(327
|
)
|
|
|
(1,299
|
)
|
Retained earnings
|
|
|
18,438,013
|
|
|
|
20,022,132
|
|
|
|
|
38,372,369
|
|
|
|
39,762,766
|
|
Less: Unearned ESOP shares
|
|
|
(204,706
|
)
|
|
|
(204,706
|
)
|
Cost of 627,241 and 628,661 shares of common stock
|
|
|
|
|
|
|
|
|
in treasury as of March 31, 2020 and June 30, 2019,
|
|
|
|
|
|
|
|
|
respectively
|
|
|
(7,650,805
|
)
|
|
|
(7,632,556
|
)
|
Total stockholders’ equity
|
|
|
30,516,858
|
|
|
|
31,925,504
|
|
Total liabilities and stockholders' equity
|
|
$
|
36,757,906
|
|
|
$
|
35,687,513
|
|
The accompanying notes are an integral part of the financial
statements.
ESPEY MFG. & ELECTRONICS CORP.
Statements
of Comprehensive Income (Loss) (Unaudited)
Three and Nine Months Ended March 31, 2020 and
2019
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
6,191,300
|
|
|
$
|
9,218,141
|
|
|
$
|
19,401,793
|
|
|
$
|
24,858,649
|
|
Cost of sales
|
|
|
5,280,367
|
|
|
|
7,067,702
|
|
|
|
15,874,364
|
|
|
|
20,199,041
|
|
Gross profit
|
|
|
910,933
|
|
|
|
2,150,439
|
|
|
|
3,527,429
|
|
|
|
4,659,608
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
1,057,034
|
|
|
|
1,069,070
|
|
|
|
3,390,988
|
|
|
|
3,374,301
|
|
Operating (loss) income
|
|
|
(146,101
|
)
|
|
|
1,081,369
|
|
|
|
136,441
|
|
|
|
1,285,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
20,127
|
|
|
|
38,623
|
|
|
|
86,203
|
|
|
|
133,398
|
|
Other
|
|
|
3,391
|
|
|
|
6,631
|
|
|
|
23,568
|
|
|
|
41,288
|
|
Total other income
|
|
|
23,518
|
|
|
|
45,254
|
|
|
|
109,771
|
|
|
|
174,686
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before (benefit) provision for income taxes
|
|
|
(122,583
|
)
|
|
|
1,126,623
|
|
|
|
246,212
|
|
|
|
1,459,993
|
|
(Benefit) provision for income taxes
|
|
|
(18,818
|
)
|
|
|
204,167
|
|
|
|
39,237
|
|
|
|
258,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(103,765
|
)
|
|
$
|
922,456
|
|
|
$
|
206,975
|
|
|
$
|
1,201,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on investment securities
|
|
|
1,130
|
|
|
|
1,512
|
|
|
|
972
|
|
|
|
3,766
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive (loss) income
|
|
$
|
(102,635
|
)
|
|
$
|
923,968
|
|
|
$
|
207,947
|
|
|
$
|
1,205,652
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.04
|
)
|
|
$
|
0.39
|
|
|
$
|
0.09
|
|
|
$
|
0.51
|
|
Diluted
|
|
$
|
(0.04
|
)
|
|
$
|
0.39
|
|
|
$
|
0.09
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
2,394,727
|
|
|
|
2,378,332
|
|
|
|
2,391,247
|
|
|
|
2,369,527
|
|
Diluted
|
|
|
2,394,727
|
|
|
|
2,388,781
|
|
|
|
2,395,787
|
|
|
|
2,388,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share:
|
|
$
|
0.25
|
|
|
$
|
0.25
|
|
|
$
|
0.75
|
|
|
$
|
1.75
|
|
The accompanying notes are an integral part of the financial statements.
Espey Mfg. & Electronics Corp.
Statements of Changes in Stockholders' Equity (Unaudited)
Three Months Ended March
31, 2020
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
Unearned
|
|
|
Total
|
|
|
|
Outstanding
|
|
|
Common
|
|
|
Excess of
|
|
|
Comprehensive
|
|
|
Retained
|
|
|
Treasury Stock
|
|
|
ESOP
|
|
|
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Par Value
|
|
|
Income (Loss)
|
|
|
Earnings
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Equity
|
|
Balance as of December 31, 2019
|
|
|
2,401,033
|
|
|
$
|
1,009,958
|
|
|
$
|
18,858,202
|
|
|
$
|
(1,457
|
)
|
|
$
|
19,138,895
|
|
|
|
628,841
|
|
|
$
|
(7,664,005
|
)
|
|
$
|
(204,706
|
)
|
|
$
|
31,136,887
|
|
Comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(103,765
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(103,765
|
)
|
Other comprehensive income,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax of $ 217
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,130
|
|
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(102,635
|
)
|
Stock options exercised
|
|
|
1,600
|
|
|
|
|
|
|
|
17,520
|
|
|
|
|
|
|
|
|
|
|
|
(1,600
|
)
|
|
|
13,200
|
|
|
|
|
|
|
|
30,720
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
49,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,003
|
|
Dividends paid on common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.25 per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(597,117
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(597,117
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2020
|
|
|
2,402,633
|
|
|
$
|
1,009,958
|
|
|
$
|
18,924,725
|
|
|
$
|
(327
|
)
|
|
$
|
18,438,013
|
|
|
|
627,241
|
|
|
$
|
(7,650,805
|
)
|
|
$
|
(204,706
|
)
|
|
$
|
30,516,858
|
|
The accompanying notes are an integral part of the financial statements.
Espey Mfg. & Electronics Corp.
Statements of Changes in Stockholders' Equity (Unaudited)
Nine Months Ended March
31, 2020
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
Unearned
|
|
|
Total
|
|
|
|
Outstanding
|
|
|
Common
|
|
|
Excess of
|
|
|
Comprehensive
|
|
|
Retained
|
|
|
Treasury Stock
|
|
|
ESOP
|
|
|
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Par Value
|
|
|
Income (Loss)
|
|
|
Earnings
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Equity
|
|
Balance as of June 30, 2019
|
|
|
2,401,213
|
|
|
$
|
1,009,958
|
|
|
$
|
18,731,975
|
|
|
$
|
(1,299
|
)
|
|
$
|
20,022,132
|
|
|
|
628,661
|
|
|
$
|
(7,632,556
|
)
|
|
$
|
(204,706
|
)
|
|
$
|
31,925,504
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
206,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
206,975
|
|
Other comprehensive income,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax of $259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
972
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
207,947
|
|
Stock options exercised
|
|
|
3,600
|
|
|
|
|
|
|
|
51,300
|
|
|
|
|
|
|
|
|
|
|
|
(3,600
|
)
|
|
|
29,700
|
|
|
|
|
|
|
|
81,000
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
141,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
141,450
|
|
Dividends paid on common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.75 per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,791,094
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,791,094
|
)
|
Purchase of treasury stock
|
|
|
(2,180
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,180
|
|
|
|
(47,949
|
)
|
|
|
|
|
|
|
(47,949
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2020
|
|
|
2,402,633
|
|
|
$
|
1,009,958
|
|
|
$
|
18,924,725
|
|
|
$
|
(327
|
)
|
|
$
|
18,438,013
|
|
|
|
627,241
|
|
|
$
|
(7,650,805
|
)
|
|
$
|
(204,706
|
)
|
|
$
|
30,516,858
|
|
The accompanying notes are an integral part of the financial statements.
Espey Mfg. & Electronics Corp.
Statements of Changes in Stockholders' Equity (Unaudited)
Three Months Ended March
31, 2019
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
Unearned
|
|
|
Total
|
|
|
|
Outstanding
|
|
|
Common
|
|
|
Excess of
|
|
|
Comprehensive
|
|
|
Retained
|
|
|
Treasury Stock
|
|
|
ESOP
|
|
|
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Par Value
|
|
|
Income (Loss)
|
|
|
Earnings
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Equity
|
|
Balance as of December 31, 2018
|
|
|
2,396,323
|
|
|
$
|
1,009,958
|
|
|
$
|
18,403,798
|
|
|
$
|
(4,095
|
)
|
|
$
|
19,145,095
|
|
|
|
633,551
|
|
|
$
|
(7,642,943
|
)
|
|
$
|
(421,453
|
)
|
|
$
|
30,490,360
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
922,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
922,456
|
|
Other comprehensive income,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax of $ 402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,512
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
923,968
|
|
Stock options exercised
|
|
|
6,200
|
|
|
|
|
|
|
|
54,808
|
|
|
|
|
|
|
|
|
|
|
|
(6,200
|
)
|
|
|
51,150
|
|
|
|
|
|
|
|
105,958
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
47,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,096
|
|
Dividends paid on common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.25 per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(593,340
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(593,340
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2019
|
|
|
2,402,523
|
|
|
$
|
1,009,958
|
|
|
$
|
18,505,702
|
|
|
$
|
(2,583
|
)
|
|
$
|
19,474,211
|
|
|
|
627,351
|
|
|
$
|
(7,591,793
|
)
|
|
$
|
(421,453
|
)
|
|
$
|
30,974,042
|
|
The accompanying notes are an integral part of the financial statements.
Espey Mfg. & Electronics Corp.
Statements of Changes in Stockholders' Equity (Unaudited)
Nine Months Ended March
31, 2019
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
Unearned
|
|
|
Total
|
|
|
|
Outstanding
|
|
|
Common
|
|
|
Excess of
|
|
|
Comprehensive
|
|
|
Retained
|
|
|
Treasury Stock
|
|
|
ESOP
|
|
|
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Par Value
|
|
|
Income (Loss)
|
|
|
Earnings
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Equity
|
|
Balance as of June 30, 2018
|
|
|
2,387,124
|
|
|
$
|
1,009,958
|
|
|
$
|
18,201,691
|
|
|
$
|
(6,349
|
)
|
|
$
|
22,416,400
|
|
|
|
642,750
|
|
|
$
|
(7,718,835
|
)
|
|
$
|
(421,453
|
)
|
|
$
|
33,481,412
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,201,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,201,886
|
|
Other comprehensive income,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of tax of $ 1,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,766
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,766
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,205,652
|
|
Stock options exercised
|
|
|
15,399
|
|
|
|
|
|
|
|
179,039
|
|
|
|
|
|
|
|
|
|
|
|
(15,399
|
)
|
|
|
127,042
|
|
|
|
|
|
|
|
306,081
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
124,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
124,972
|
|
Dividends paid on common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1.75 per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,144,075
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,144,075
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31, 2019
|
|
|
2,402,523
|
|
|
$
|
1,009,958
|
|
|
$
|
18,505,702
|
|
|
$
|
(2,583
|
)
|
|
$
|
19,474,211
|
|
|
|
627,351
|
|
|
$
|
(7,591,793
|
)
|
|
$
|
(421,453
|
)
|
|
$
|
30,974,042
|
|
The accompanying notes are an integral part of the financial statements.
ESPEY MFG. & ELECTRONICS CORP.
Statements of Cash Flows (Unaudited)
Nine Months Ended March 31, 2020 and 2019
|
|
March 31, 2020
|
|
|
March 31, 2019
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
206,975
|
|
|
$
|
1,201,886
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
|
|
|
|
provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Bad debt expense
|
|
|
—
|
|
|
|
69,010
|
|
Stock-based compensation
|
|
|
141,450
|
|
|
|
124,972
|
|
Depreciation
|
|
|
429,543
|
|
|
|
397,965
|
|
ESOP compensation expense
|
|
|
239,061
|
|
|
|
297,670
|
|
Loss on disposal of assets
|
|
|
3,757
|
|
|
|
—
|
|
Deferred income tax (benefit) expense
|
|
|
(22,533
|
)
|
|
|
137,035
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Decrease (increase) in trade receivable, net
|
|
|
5,888,644
|
|
|
|
(3,642,605
|
)
|
(Increase) decrease in income taxes receivable
|
|
|
(79,469
|
)
|
|
|
35,956
|
|
Increase in inventories, net
|
|
|
(3,871,109
|
)
|
|
|
(3,539,511
|
)
|
(Increase) decrease in prepaid expenses and other current assets
|
|
|
(264,460
|
)
|
|
|
924,361
|
|
(Decrease) increase in accounts payable
|
|
|
(624,350
|
)
|
|
|
115,902
|
|
Increase (decrease) in accrued salaries and wages
|
|
|
62,523
|
|
|
|
(236,821
|
)
|
(Decrease) increase in vacation accrual
|
|
|
(1,064
|
)
|
|
|
75,501
|
|
Decrease in ESOP payable
|
|
|
(10,625
|
)
|
|
|
(51,041
|
)
|
Increase in other accrued expenses
|
|
|
81,851
|
|
|
|
39,234
|
|
(Decrease) increase in payroll and other taxes withheld
|
|
|
(1,323
|
)
|
|
|
8,219
|
|
Increase (decrease) in contract liabilities
|
|
|
2,785,721
|
|
|
|
(81,989
|
)
|
Decrease in income taxes payable
|
|
|
(30,481
|
)
|
|
|
—
|
|
Net cash provided by (used in) operating activities
|
|
|
4,934,111
|
|
|
|
(4,124,256
|
)
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment
|
|
|
(210,527
|
)
|
|
|
(538,550
|
)
|
Purchase of investment securities
|
|
|
(7,981,580
|
)
|
|
|
(3,891,435
|
)
|
Proceeds from sale/maturity of investment securities
|
|
|
7,943,837
|
|
|
|
9,581,630
|
|
Net cash (used in) provided by investing activities
|
|
|
(248,270
|
)
|
|
|
5,151,645
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
Dividends on common stock
|
|
|
(1,791,094
|
)
|
|
|
(4,144,075
|
)
|
Purchase of treasury stock
|
|
|
(47,949
|
)
|
|
|
—
|
|
Proceeds from exercise of stock options
|
|
|
81,000
|
|
|
|
306,081
|
|
Net cash used in financing activities
|
|
|
(1,758,043
|
)
|
|
|
(3,837,994
|
)
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
2,927,798
|
|
|
|
(2,810,605
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
1,462,761
|
|
|
|
4,298,796
|
|
Cash and cash equivalents, end of period
|
|
$
|
4,390,559
|
|
|
$
|
1,488,191
|
|
|
|
|
|
|
|
|
|
|
Supplemental Schedule of Cash Flow Information:
|
|
|
|
|
|
|
|
|
Income taxes paid
|
|
$
|
171,720
|
|
|
$
|
80,000
|
|
The accompanying notes are an integral part of the financial statements.
ESPEY MFG. & ELECTRONICS CORP.
Notes to Financial Statements (Unaudited)
Note 1. Basis of Presentation
In the opinion of management the accompanying
unaudited financial statements contain all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation
of the results for such periods. The results for any interim period are not necessarily indicative of the results to be expected
for the full fiscal year. Certain information and footnote disclosures normally included in financial statements prepared in accordance
with United States generally accepted accounting principles have been condensed or omitted. The preparation of these financial
statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses,
and related disclosure of assets and liabilities. On an ongoing basis, we evaluate our estimates and judgments, including those
related to revenue recognition, inventories, income taxes, and stock-based compensation. Specific to inventories, including work-in-process
and contracts in process, management evaluates, quarterly, those estimates used in determining the cost to complete for each contract
on Espey Mfg. & Electronics Corp. (the Company's) sales backlog. The change in estimates may affect the reported amount of
inventories and gross profit in the current or a future period. Management bases its estimates on historical experience and on
various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making
judgments about the carrying amounts of assets and liabilities that are not readily apparent from other sources. Actual results
may differ from these estimates under different assumptions or conditions. These financial statements should be read in conjunction
with the Company's most recent audited financial statements included in its report on Form 10-K for the year ended June 30, 2019.
Certain reclassifications may have been made to the prior year financial statements to conform to the current year presentation.
Note 2. Investment Securities
ASC 820 establishes a fair value hierarchy
which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair
value. The standard describes three levels of inputs that may be used to measure fair value:
|
§
|
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that
the entity has the ability to access as of the measurement date.
|
|
§
|
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for
similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated
by observable market data.
|
|
§
|
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions
about the assumptions that market participants would use in pricing an asset or liability.
|
The carrying amounts of financial instruments,
including cash and cash equivalents, short term investment securities, accounts receivable, accounts payable and accrued expenses,
approximated fair value as of March 31, 2020 and June 30, 2019 because of the immediate or short-term maturity of these financial
instruments.
Investment securities at March 31, 2020
and June 30, 2019 consist of certificates of deposit and municipal bonds which are classified as available-for-sale securities
and have been determined to be level 1 assets. The cost, gross unrealized gains, gross unrealized losses and fair value of available-for-sale
securities by major security type at March 31, 2020 and June 30, 2019 are as follows:
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificates of deposit
|
|
$
|
5,156,847
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,156,847
|
|
Municipal bonds
|
|
|
563,792
|
|
|
|
3,021
|
|
|
|
(446
|
)
|
|
|
566,367
|
|
Total investment securities
|
|
$
|
5,720,639
|
|
|
$
|
3,021
|
|
|
$
|
(446
|
)
|
|
$
|
5,723,214
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificates of deposit
|
|
$
|
5,046,627
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,046,627
|
|
Municipal bonds
|
|
|
636,269
|
|
|
|
1,576
|
|
|
|
(232
|
)
|
|
|
637,613
|
|
Total investment securities
|
|
$
|
5,682,896
|
|
|
$
|
1,576
|
|
|
$
|
(232
|
)
|
|
$
|
5,684,240
|
|
The portfolio is diversified and highly
liquid and primarily consists of investment grade fixed income instruments. At March 31, 2020, the Company did not have any investments
in individual securities that have been in a continuous loss position considered to be other than temporary.
As of March 31, 2020 and June 30, 2019,
the remaining contractual maturities of available-for-sale securities were as follows:
|
|
Years to Maturity
|
|
|
|
|
|
|
Less than
|
|
|
One to
|
|
|
|
|
|
|
One Year
|
|
|
Five Years
|
|
|
Total
|
|
March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
|
|
$
|
5,650,469
|
|
|
$
|
72,745
|
|
|
$
|
5,723,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
|
|
$
|
5,549,460
|
|
|
$
|
134,780
|
|
|
$
|
5,684,240
|
|
Note 3. Net Income per Share
Basic net income per share excludes dilution
and is computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding
for the period. Diluted net income per share reflects the potential dilution that could occur if securities or other contracts
to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared
in the income of the Company. The computation of weighted-average common shares outstanding, assuming dilution, excluded options
to purchase 283,437 and 196,039 shares of our common stock for the three and nine months ended March 31, 2020 and 2019, respectively,
as the effect of including them would be anti-dilutive. As unearned ESOP shares are released or committed-to-be-released the shares
become outstanding for earnings-per-share computations.
Note 4. Stock Based Compensation
The
Company follows ASC 718 in establishing standards for the accounting for transactions in which an entity exchanges its equity instruments
for goods or services, as well as transactions in which an entity incurs liabilities in exchange for goods or services that are
based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments.
ASC 718 requires that the cost resulting from all share-based payment transactions be recognized in the financial statements based
on the fair value of the share-based payment. ASC 718 establishes fair value as the measurement objective in accounting for share-based
payment transactions with employees, except for equity instruments held by employee share ownership plans.
Total stock-based compensation
expense recognized in the statements of comprehensive income (loss) for the three-month periods ended March 31, 2020 and 2019
was $49,003 and $47,096, respectively, before income taxes. The related total deferred tax benefits were $2,727 and $2,547
for the same periods. Total stock-based compensation expense recognized in the statements of comprehensive income (loss) for
the nine-month periods ended March 31, 2020 and 2019, was $141,450 and $124,972, respectively, before income taxes. The
related total deferred tax benefits were $7,788 and $6,826 for the same periods.
As of March 31, 2020, there was $195,512
of unrecognized compensation cost related to stock option awards that is expected to be recognized as expense over the next 1.75
years. The total deferred tax benefit related to these awards is expected to be $11,331.
The Company has one employee stock option plan
under which options or stock awards may be granted, the 2017 Stock Option and Restricted Stock Plan (the "2017 Plan").
The Board of Directors may grant options to acquire shares of common stock to employees and non-employee directors of the Company
at the fair market value of the common stock on the date of grant. The maximum aggregate number of shares of Common Stock subject
to options or awards to non-employee directors is 133,000 and the maximum aggregate number of shares of Common Stock subject to
options or awards granted to non-employee directors during any single fiscal year is the lesser of 13,300 and 33 1/3% of the total
number of shares subject to options or awards granted in such fiscal year. The maximum number of shares subject to options or awards
granted to any individual employee may not exceed 15,000 in a fiscal year. Generally, options granted have a two-year vesting period
based on two years of continuous service and have a ten-year contractual life. Option grants provide for accelerated vesting if
there is a change in control. Shares issued upon the exercise of options are from those held in Treasury. Options covering 400,000
shares are authorized for issuance under the 2017 Plan, of which 164,329 have been granted as of March 31, 2020. While no further
grants of options may be made under the Company’s 2007 Stock Option and Restricted Stock Plan, as of March 31, 2020, 136,600
options were outstanding under such plan of which all are vested and exercisable.
ASC 718 requires the use of a valuation model
to calculate the fair value of stock-based awards. The Company has elected to use the Black-Scholes option valuation model, which
incorporates various assumptions including those for dividend yield, volatility, expected life and interest rates.
The table below outlines the weighted average
assumptions that the Company used to calculate the fair value of each option award for the nine months ended March 31, 2020 and
2019.
|
|
March 31, 2020
|
|
|
March 31, 2019
|
|
|
|
|
|
|
|
|
Dividend yield
|
|
|
4.88%
|
|
|
|
3.68%
|
|
Company’s expected volatility
|
|
|
27.81%
|
|
|
|
27.63%
|
|
Risk-free interest rate
|
|
|
1.67%
|
|
|
|
2.70%
|
|
Expected term
|
|
|
5.3 yrs
|
|
|
|
5.2 yrs
|
|
Weighted average fair value per share
|
|
|
|
|
|
|
|
|
of options granted during the period
|
|
$
|
3.03
|
|
|
$
|
5.13
|
|
The Company declares regular dividends quarterly
and declared and paid a regular cash dividends of $0.75 per share for the nine months ended March 31, 2020. The Company declared
regular cash dividends of $0.75 per share and a special cash dividend of $1.00 per share for the nine months ended March 31, 2019.
Expected stock price volatility is based on the historical volatility of the Company’s stock. The risk-free interest rate
is based on the implied yield available on U.S. Treasury issues with an equivalent term approximating the expected life of the
options. The expected option term (in years) represents the estimated period of time until exercise and is based on actual historical
experience.
The following table summarizes stock
option activity during the nine months ended March 31, 2020:
|
|
Employee Stock Options Plan
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
Number of
|
|
Weighted
|
|
Average
|
|
|
|
|
Shares
|
|
Average
|
|
Remaining
|
|
Aggregate
|
|
|
Subject
|
|
Exercise
|
|
Contractual
|
|
Intrinsic
|
|
|
To Options
|
|
Price
|
|
Term
|
|
Value
|
Balance at July 1, 2019
|
|
|
259,164
|
|
|
$
|
25.16
|
|
|
|
6.37
|
|
|
|
|
|
Granted
|
|
|
54,025
|
|
|
|
20.50
|
|
|
|
9.69
|
|
|
|
|
|
Exercised
|
|
|
(3,600
|
)
|
|
|
22.50
|
|
|
|
—
|
|
|
|
|
|
Forfeited or expired
|
|
|
(26,152
|
)
|
|
|
25.38
|
|
|
|
—
|
|
|
|
|
|
Outstanding at March 31, 2020
|
|
|
283,437
|
|
|
$
|
24.28
|
|
|
|
6.40
|
|
|
$
|
0
|
|
Vested or expected to vest at March 31, 2020
|
|
|
266,689
|
|
|
$
|
24.32
|
|
|
|
6.23
|
|
|
$
|
0
|
|
Exercisable at March 31, 2020
|
|
|
177,820
|
|
|
$
|
24.57
|
|
|
|
4.75
|
|
|
$
|
0
|
|
The aggregate intrinsic value in the
table above represents the total pretax intrinsic value (the difference between the closing sale price of the Company’s common
stock as reported on the NYSE American on March 31, 2020 and the exercise price, multiplied by the number of in-the-money options)
that would have been received by the option holders if all option holders had exercised their options on March 31, 2020. This amount
changes based on the fair market value of the Company’s common stock. The total intrinsic values of the options exercised
during the nine months ended March 31, 2020 and 2019 were $263 and $64,420, respectively.
The following table summarizes changes in non-vested stock
options during the nine months ended March 31, 2020:
|
|
Weighted Number
|
|
Average
|
|
|
of Shares
|
|
Grant Date
|
|
|
Subject
|
|
Fair Value
|
|
|
to Option
|
|
(per Option)
|
Non-vested at July 1, 2019
|
|
|
104,214
|
|
|
$
|
4.077
|
|
Granted
|
|
|
54,025
|
|
|
$
|
3.030
|
|
Vested
|
|
|
(43,420
|
)
|
|
$
|
2.794
|
|
Forfeited or expired
|
|
|
(9,202
|
)
|
|
$
|
4.194
|
|
Non-vested at March 31, 2020
|
|
|
105,617
|
|
|
$
|
4.059
|
|
Note 5. Commitments and Contingencies
The Company from time to time, enters into
standby letters of credit agreements with financial institutions primarily relating to the guarantee of future performance on certain
contracts. Contingent liabilities on outstanding standby letters of credit agreements aggregated to zero at March 31, 2020 and
June 30, 2019. The Company, as a U.S. Government contractor, is subject to audits, reviews, and investigations by the U.S. Government
related to its negotiation and performance of government contracts and its accounting for such contracts. Failure to comply with
applicable U.S. Government standards by a contractor may result in suspension from eligibility for award of any new government
contract and a guilty plea or conviction may result in debarment from eligibility for awards. The government may, in certain cases,
also terminate existing contracts, recover damages, and impose other sanctions and penalties. As a result of contract audits the
Company will determine a range of possible outcomes and in accordance with ASC 450 “Contingencies” the Company will
accrue amounts within a range that appears to be its best estimate of a possible outcome. Adjustments are made to accruals, if
any, periodically based on current information.
We are party to various litigation matters
and claims arising from time to time in the ordinary course of business. While the results of such matters cannot be predicted
with certainty, we believe that the final outcome of such matters will not have a material adverse effect on our business, financial
condition, results of operations or cash flows.
Note 6. Revenue
Effective July 1, 2018, we adopted Financial
Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 606 “Revenue from Contracts
with Customers”, which requires entities to assess the products or services promised in contracts with customers at contract
inception to determine the appropriate unit at which to record revenues. Revenue is recognized when control of the promised
products or services is transferred to customers at an amount that reflects the consideration to which the entity expects to be
entitled to in exchange for those products or services. We adopted ASC 606 using the modified retrospective method, which means,
using the allowed practical expedient, we applied the new standard to open contracts at June 30, 2018. We reviewed remaining
obligations as of the effective date and determined no adjustment was required to the opening balance of retained earnings.
Under the modified retrospective method, prior period revenue is not restated for comparative periods. As a result of the
adoption, we reclassified customer advance payments from inventory to contract liabilities. Contract liabilities were $2,791,775
and $6,054 as of March 31, 2020 and June 30, 2019, respectively. The increase in contract liabilities is primarily due to
cash collected from progress payments related to specific contracts. The Company used the practical expedient to expense incremental
costs incurred to obtain a contract when the contract term is less than one year.
Significant judgment is required in determining
the satisfaction of performance obligations. Revenues from our performance obligations are satisfied over time using the
output method which considers the appraisal of results achieved and milestones reached or units delivered based on contractual
shipment terms, typically shipping point. Revenue is recognized when the customer takes control of the product or services.
The output method best depicts the transfer of control to the customer as the output method represents work completed. Control
is typically transferred to the customer at shipping point as the company has a present right to payment, the customer has legal
title to the asset, the customer has the significant risks and rewards of ownership of the asset, and in most instances the customer
has accepted the asset.
Total revenue recognized for the three and
nine months ended March 31, 2020 based on units delivered totaled $4,985,926 and $15,806,805, respectively, compared to $7,527,723
and $20,400,908 for the same periods in fiscal year 2019. Total revenue recognized for the three and nine months ended March
31, 2020 based on milestones achieved totaled $1,205,374 and $3,594,988, respectively, compared to $1,690,418 and $4,457,741 for
the same periods in fiscal year 2019.
The Company offers a standard one-year product
warranty. Product warranties offered by the company are classified as assurance-type warranties, which means, the warranty only
guarantees that the good or service functions as promised. Based on this, the provided warranty is not considered to be a distinct
performance obligation. The impact of variable consideration has been considered but none identified which would be required
to be allocated to the transaction price as of March 31, 2020. Our payment terms are generally 30-60 days.
The Company’s backlog at March 31, 2020
totaling $59.8 million is expected, based on expected due dates, to be recognized in the following fiscal years: 24% in 2020; 46%
in 2021; 21% in 2022, and 9% thereafter.
Note 7. Recently Issued Accounting Standards
Recent Accounting Pronouncements Adopted
In February 2018, the FASB issued ASU
No. 2018-02, “Income Statement—Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects
from Accumulated Other Comprehensive Income”. Under current accounting guidance, the income tax effects for changes in income
tax rates and certain other transactions are recognized in income from continuing operations resulting in income tax effects recognized
in Accumulated Other Comprehensive Income that do not reflect the current tax rate of the entity (“stranded tax effects”).
The new guidance allows the Company the option to reclassify these stranded tax effects to retained earnings that relate to the
change in the federal tax rate resulting from the passage of the Tax Cuts and Jobs Act (the “Tax Act”). This update
is effective for fiscal years beginning after December 15, 2018, including interim periods therein, and early adoption is permitted.
The adoption did not have a material effect on the Company’s financial statements.
Recent Accounting Pronouncements Not Yet Adopted
In December 2019, the FASB issued guidance
(ASU 2019-12) intended to simplify the accounting for income taxes. The amendments in this guidance are effective for fiscal years,
and interim periods within those fiscal years, beginning after December 15, 2020 (the Company’s fiscal 2021), with early
adoption permitted. The Company is currently evaluating the potential impact of this guidance on the Company’s disclosures.
In August 2018, the FASB issued ASU No. 2018-13,
“Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” This
ASU is part of the FASB’s larger disclosure framework project intended to improve the effectiveness of financial statement
footnote disclosure. ASU 2018-13 modifies required fair value disclosures related primarily to level 3 investments. This
ASU is effective for annual periods beginning after December 15, 2019 and interim periods within those annual periods. The
adoption of ASU 2018-13 is not expected to have a material effect on the Company’s financial position, results of operations,
and cash flows.
Note 8. Employee
Stock Ownership Plan
The Company sponsors
a leveraged employee stock ownership plan (the "ESOP") that covers all nonunion employees who work 1,000 or more hours
per year and are employed on June 30. The Company makes annual contributions to the ESOP equal to the ESOP's debt service less
dividends on unallocated shares received by the ESOP. All dividends on unallocated shares received by the ESOP are used to pay
debt service. Dividends on allocated ESOP shares are recorded as a reduction of retained earnings. As the debt is repaid, shares
are released and allocated to active employees, based on the proportion of debt service paid in the year. The Company accounts
for its ESOP in accordance with FASB ASC 718-40. Accordingly, the shares purchased by the ESOP are reported as Unearned ESOP shares
in the balance sheets and the statements of changes in stockholders’ equity. As shares are released or committed-to-be-released,
the Company reports compensation expense equal to the current average market price of the shares, and the shares become outstanding
for earnings-per-share (EPS) computations. ESOP compensation expense was $73,241 and $93,861 for the three-month periods ended
March 31, 2020 and 2019, respectively. ESOP compensation expense was $239,061 and $297,670 for the nine-month periods ended March
31, 2020 and 2019, respectively.
The ESOP shares as
of March 31, 2020 and 2019 were as follows:
|
|
March 31, 2020
|
|
|
March 31, 2019
|
|
Allocated shares
|
|
|
452,763
|
|
|
|
441,753
|
|
Committed-to-be-released shares
|
|
|
10,625
|
|
|
|
11,250
|
|
Unreleased shares
|
|
|
3,541
|
|
|
|
17,916
|
|
|
|
|
|
|
|
|
|
|
Total shares held by the ESOP
|
|
|
466,929
|
|
|
|
470,919
|
|
|
|
|
|
|
|
|
|
|
Fair value of unreleased shares
|
|
$
|
65,544
|
|
|
$
|
443,421
|
|
The Company may at times be required
to repurchase shares at the ESOP participants’ request at the fair market value. During the three and nine months ended March
31, 2020 the Company repurchased 0 and 2,180 shares previously held by the ESOP for $0 and $47,949, respectively. During the three
and nine months ended March 31, 2019 the Company did not repurchase any shares held by the ESOP.
The ESOP allows for eligible participants
to take whole share distributions from the Plan on specific dates in accordance with the provision of the Plan. Share distributions
from the ESOP during the nine months ended March 31, 2020 and 2019 totaled 2,180 and 17,279, respectively.
Item 2. Management's Discussion and
Analysis of Financial Condition and Results of Operations
Overview
Espey Mfg. & Electronics Corp. (“Espey”)
is a power electronics design and original equipment manufacturing (OEM) company with a long history of developing and delivering
highly reliable products for use in military and severe environment applications. Design, manufacturing, and testing is performed
in our 150,000+ square foot facility located at 233 Ballston Ave, Saratoga Springs, New York. Espey is classified as a “smaller
reporting company” for purposes of the reporting requirements under the Securities Exchange Act of 1934, as amended. Espey’s
common stock is publicly-traded on the NYSE American under the symbol “ESP.”
Espey began operations after incorporation
in New York in 1928. We strive to remain competitive as a leader in high power energy conversion and transformer solutions through
the design and manufacture of new and improved products by using advanced and “cutting edge” electronics technologies.
Espey is ISO 9001:2015 and AS9100:2016 certified.
Our primary products are power supplies, power converters, filters, power transformers, magnetic components, power distribution
equipment, UPS systems, antennas and high power radar systems. The applications of these products include AC and DC locomotives,
shipboard power, shipboard radar, airborne power, ground-based radar, and ground mobile power.
Espey services include design and development
to specification, build to print, design services, design studies, environmental testing services, metal fabrication, painting
services, and development of automatic testing equipment. Espey is vertically integrated, meaning that the Company produces individual
components (including inductors), populates printed circuit boards, fabricates metalwork, paints, wires, qualifies, and fully tests
items, mechanically, electrically and environmentally, in house. Portions of the manufacturing and testing process are subcontracted
to vendors from time to time.
The Company markets its products primarily
through its own direct sales organization and through outside sales representatives. Business is solicited from large industrial
manufacturers and defense companies, the government of the United States, foreign governments and major foreign electronic equipment
companies. Espey is also on the eligible list of contractors with the United States Department of Defense. We pursue opportunities
for prime contracts directly with the Department of Defense and are generally automatically solicited by Department of Defense
procurement agencies for their needs falling within the major classes of products produced by the Company. Espey contracts with
the Federal Government under cage code 20950 as Espey Mfg. & Electronics Corp.
There is competition in all classes of products
manufactured by the Company, ranging from divisions of the largest electronic companies, to many small companies. The Company's
sales do not represent a significant share of the industry's market for any class of its products. The principal methods of competition
for electronic products of both a military and industrial nature include, among other factors, price, product performance, the
experience of the particular company and history of its dealings in such products.
Our business is not seasonal. However, the
concentration of our business in the rail industry, and in equipment for military applications and industrial applications, and
our customer concentrations expose us to on-going associated risks. These risks include, without limitation, fluctuating requirements
for power supplies in the rail industry, dependence on appropriations from the United States Government and the governments of
foreign nations, program allocations, the potential of governmental termination of orders for convenience, and the general strength
of the industry sectors in which our customers transact business.
In order to compete effectively for new business,
in some cases we have invested in upfront design costs, thereby reducing initial profitability as a means of procuring new long-term
programs. As part of our strategy, we adjust our pricing in order to achieve a balance which enables us both to retain repeat programs
while being more competitive in bidding on new programs.
In order to maintain a balanced business, we
are continuing to place an emphasis on securing “build to print” opportunities, which will allow production work to
go directly to the manufacturing floor, limiting the impact on our engineering staff. This effort will keep our manufacturing team
busy while engineering development designs transition to production.
The total backlog at March 31, 2020 was approximately
$59.8 million, which included $32.7 million from four significant customers, compared to $45.4 million at March 31, 2019, which
included $20.9 million from three significant customers. The Company’s total backlog represents the estimated remaining sales
value of work to be performed under firm contracts. The funded portion of this backlog at March 31, 2020 is approximately $58.6
million. This includes items that have been authorized and appropriated by Congress and/or funded by the customer. The unfunded
backlog at March 31, 2020 is approximately $1.2 million and represents a firm multi-year order for which funding has not yet been
appropriated by Congress or funded by our customer. While there is no guarantee that future budgets and appropriations will provide
funding for individual programs, management has included in unfunded backlog only those programs that it believes are likely to
receive funding based on discussions with customers and program status. The unfunded backlog at March 31, 2019 was $3.5 million,
comprised of firm multi-year orders on two separate programs, of which $2.7 million relates to the same multi-year order unfunded
in the current fiscal period.
Successful conversion of engineering program
backlog into sales is largely dependent on the execution and completion of our engineering design efforts. It is not
uncommon to experience technical or scheduling delays which arise from time to time as a result of, among other reasons, design
complexity, the availability of personnel with the requisite expertise, and the requirements to obtain customer approval at various
milestones. Cost overruns which may arise from technical and schedule delays could negatively impact the timing of the conversion
of backlog into sales, or the profitability of such sales. We continue to experience technical and schedule delays with our
major development programs. The issues causing the delays are being resolved as they arise. Engineering programs in both the funded
and unfunded portions of the current backlog aggregate $4.7 million.
The global outbreak of the novel strain of
coronavirus COVID-19 disease was declared a pandemic by The World Health Organization (WHO) during March 2020. This resulted in
country and state-wide mandated closures of non-essential businesses, some of which are still in effect. In certain instances,
where mandates have been lifted, businesses have re-opened with limited or reduced capacity. We have remained open and fully operational,
as we were authorized by the Department of Homeland Security as an essential business and member of the Defense Industrial Base
Essential Critical Infrastructure Workforce. The Defense Industrial Base includes workers who support the essential products and
services required to meet national security commitments to the Federal Government and the U.S. Military. Companies aligned with
the essential critical infrastructure workforce are expected to maintain their normal work schedules and expected to follow guidance
from the Centers for Disease Control and Prevention as well as state and local government officials regarding strategies to limit
disease spread. Global supply chain disruptions from closures had a minor impact on our ability to ship product during the third
quarter, however, because the effects of the pandemic continue, world-wide, we believe it is likely we will experience some trickle-down
effects to our direct supply base which may impact our ability to ship certain scheduled deliveries during the fourth quarter and
potentially could impact scheduled deliveries through the first half of fiscal 2021. Presently, we expect these disruptions to
be minimal in nature and could result in our suppliers extending lead times for materials or, in some rare instances, require us
to procure materials from an alternate supplier in order to meet contractual dates which could impact our anticipated materials
costs. To date, we anticipate a slowdown in customer procurements and government contract awards which are expected to be temporary
and minimal in nature. We continue to work with our customers and suppliers to best mitigate issues as they become known.
Management anticipates revenue and gross
profit for the fiscal year ended June 30, 2020 to be lower when compared to the same period in 2019. The lowered revenue expectation
is primarily driven by delays in several engineering design contract deliverables where on-going design changes and challenges
to meet customer statement of work requirements continued to persist during the quarter ended March 31, 2020. These changes and
challenges are typically identified during various phases of testing. The time and resources required to resolve these issues can
vary, making the accuracy of revenue projections difficult. In addition, prior to the pandemic, we were made aware of certain supplier
lead times which will impact our ability to ship certain planned commitments in the fourth quarter. As factors such as engineering
delays, competition and product costs impact gross profit margins, management will continue to evaluate our sales strategy, employment
levels, and facility costs.
New orders received in the first nine months
of fiscal year 2020 were $33.6 million as compared to approximately $22.2 million of new orders received in the first nine months
of fiscal 2019. It is presently anticipated that a minimum of $14.6 million of orders comprising the March 31, 2020 backlog will
be filled during the fiscal year ending June 30, 2020. The minimum of $14.6 million does not include any shipments, which may be
made against orders subsequently received during the fiscal year ending June 30, 2020. The estimate of the March 31, 2020 backlog
to be shipped in fiscal year 2020 is subject to future events, which may cause the amount of the backlog actually shipped to differ
from such estimate.
In addition to the backlog, the Company currently
has outstanding opportunities representing approximately $91 million in the aggregate as of May 1, 2020 for both repeat and new
programs. The outstanding quotations encompass various new and previously manufactured power supplies, transformers, and
subassemblies. However, there can be no assurance that the Company will acquire any of the anticipated orders described above,
many of which are subject to allocations of the United States defense spending and factors affecting the defense industry.
A significant portion of the Company’s
business is the production of military and industrial electronic equipment for use by the U.S. and foreign governments and certain
industrial customers. Net sales to one significant customer represented 33% of the Company’s total sales for the three-month
period ended March 31, 2020. Net sales to two significant customers represented 49.4% of the Company’s total sales for the
three-month period ended March 31, 2019. Net sales to one significant customer represented 27.7% of the Company’s total sales
for the nine-month period ended March 31, 2020. Net sales to two significant customers represented 54.4% of the Company’s
total sales for the nine-month period ended March 31, 2019. This high concentration level with these customers presents significant
risk. A loss of one of these customers or programs related to these customers could significantly impact the Company. Historically,
a small number of customers have accounted for a large percentage of the Company’s total sales in any given fiscal year.
Critical Accounting Policies and Estimates
Management believes our most critical accounting
policies include revenue recognition and cost estimation on our contracts.
Revenue
The majority of our net sales is generated
from contracts with industrial manufacturers and defense companies, the Department of Defense, other agencies of the government
of the United States and foreign governments for the design, development and/or manufacture of products. We provide our products
and design and development services under fixed-price contracts. Under fixed-price contracts we agree to perform the specified
work for a pre-determined price. To the extent our actual costs vary from the estimates upon which the price was negotiated, we
will generate more or less profit or could incur a loss.
We account for a contract after it has been
approved by all parties to the arrangement, the rights of the parties are identified, payment terms are identified, the contract
has commercial substance, and collectability of consideration is probable. We assess each contract at its inception to determine
whether it should be combined with other contracts. When making this determination, we consider factors such as whether two or
more contracts were negotiated and executed at or near the same time, or were negotiated with an overall profit objective.
We evaluate the products or services promised
in each contract at inception to determine whether the contract should be accounted for as having one or more performance obligations.
Significant judgment is required in determining performance obligations. We determine the transaction price for each contract based
on the consideration we expect to receive for the products or services being provided under the contract. The transaction price
for each performance obligation is based on the estimated standalone selling price of the product or service underlying each performance
obligation. Transaction prices on our contracts subject to the Federal Acquisition Regulations (FAR) are typically based on estimated
costs plus a reasonable profit margin.
We recognize revenue using the output method
based on the appraisal of results achieved and milestones reached or units delivered based on contractual shipment terms, typically
shipping point.
Inventory
Raw materials are valued at the lower of cost
(average cost) or net realizable value. Balances for slow-moving and obsolete inventory are reviewed on a regular basis by analyzing
estimated demand, inventory on hand, sales levels, market conditions, and other information and reduce inventory balances based
on this analysis.
Inventoried work relating to contracts
in process and work in process is valued at actual production cost, including factory overhead incurred to date. Contract costs
include material, subcontract costs, labor, and an allocation of overhead costs. Work in process represents spare units and parts
and other inventory items acquired or produced to service units previously sold or to meet anticipated future orders. Provision
for losses on contracts is made when the existence of such losses becomes probable and estimable. The provision for losses
on contracts is included in other accrued expenses on the Company’s balance sheet. The costs attributed to units delivered
under contracts are based on the estimated average cost of all units expected to be produced. Certain contracts are expected
to extend beyond twelve months.
The estimation of total cost at completion
of a contract is subject to numerous variables involving contract costs and estimates as to the length of time to complete the
contract. Given the significance of the estimation processes and judgments described above, it is possible that materially
different amounts of expected sales and contract costs could be recorded if different assumptions were used, based on changes in
circumstances, in the estimation process. When a change in expected sales value or estimated cost is determined, the change
is reflected in current period earnings.
Contract Liabilities
Contract liabilities include advance payments
and billings in excess of revenue recognized.
Results of Operations
Net sales decreased for the three months ended
March 31, 2020 to $6,191,300 as compared to $9,218,141 for the same period in 2019. Net sales for the nine months ended March 31,
2020 decreased to $19,401,793 as compared to $24,858,649 for the same period in 2019. For the three months ended March 31, 2020,
the decrease in net sales is primarily due to a decrease in power supply, build to print, and magnetic sales. For the nine months
ended March 31, 2020, the decrease in net sales is primarily due to a decrease in build to print and power supply sales offset,
in part, by an increase in magnetic shipments.
Our ability to ship product or to meet contractual
milestones continues to be constrained by engineering design changes required to meet customer requirements, certain supplier product
non-conformances and an increase in lead times for many parts, including certain electronic components due to industry shortages
and volatility within the power electronics industry. We are currently working closely with our customers and suppliers to execute
on our past due deliveries and we do not expect this situation to impact future business. We anticipate that many of these issues
will be resolved in the fourth quarter and should not significantly impact results in fiscal year 2021.
Gross profits for the three months ended March
31, 2020 and 2019 were $910,933 and $2,150,439, respectively. Gross profit as a percentage of sales was 14.7% and 23.3%, for the
same periods, respectively. For the nine months ended March 31, 2020 and 2019, gross profits were $3,527,429 and $4,659,608, respectively.
Gross profit as a percentage of sales was 18.2% and 18.7%, for the same periods, respectively. The primary factors in determining
the change in gross profit and net income are overall sales levels and product mix. The gross profits on mature products and build
to print contracts are typically higher as compared to products which are still in the engineering development stage or in early
stages of production. In the case of the latter, the Company can incur what it refers to as “loss contracts,” primarily
on engineering design contracts in which the Company invests with the objective of developing future product sales. In any given
accounting period the mix of product shipments between higher margin programs and less mature programs, and expenditures associated
with loss contracts, has a significant impact on gross profit and net income.
The gross profit percentage decreased in the
three months ended March 31, 2020 as compared to the same period in 2019, primarily resulting from product mix and margin erosion
on two specific build to print contracts resulting from an increase in material costs and first time build and quality control
inspection costs. In addition, due to a recurring product failure relating to an engineering design issue, the company incurred
a current quarter charge on a power supply contract. This issue has been resolved and is not anticipated to impact future results.
These decreases were offset, in part, by an improved gross profit percentage related to a specific engineering design contract
when compared to the same period in 2019. This improvement resulted from reduced spending on the program and from additional anticipated
funding for required testing. The gross profit percentage decreased slightly in the nine months ended March 31, 2020 compared to
the same period in 2019 resulting primarily from a decline related to product mix and increased costs on three specific production
contracts incurred in the current quarter offset, in part, by an improved gross profit percentage on two specific engineering design
contract when compared to the same period in 2019. The improvement on the larger engineering contract resulted from reduced spending
on the program and from additional anticipated funding for required testing.
Selling, general and administrative expenses
were $1,057,034 for the three months ended March 31, 2020, a decrease of $12,036, compared to the three months ended March 31,
2019. Selling, general and administrative expenses were $3,390,988 for the nine months ended March 31, 2020, an increase of $16,687
compared to the nine months ended March 31, 2019. The decrease for the three months ended March 31, 2020 as compared to the same
period in 2019 relates primarily to the decrease in professional services, travel and entertainment costs, and a reduction in director
fees due to a board member retirement effective in December 2019. This decrease was offset, in part, by an increase in employee
compensation costs. The increase for the nine months ended March 31, 2020 as compared to the same period in 2019 relates primarily
to an increase in compensation costs offset, in part, by the decrease in bad debt expense, conferences and training and professional
service costs.
Other income for the three months ended March
31, 2020 and 2019 was $23,518 and $45,254, respectively. Other income for the nine months ended March 31, 2020 and 2019 was $109,771
and $174,686, respectively. The decrease for the three and nine months ended is primarily due to the reduction in investment securities
offset, in part, by the gradual increase in the current yield percentages earned on the investment securities. Interest income
is a function of the level of investments and investment strategies which generally tend to be conservative.
The Company’s effective tax rates for
the three and nine months ended March 31, 2020, were 15.4% and 15.9%, respectively, compared to 18.1% and 17.7% for the three and
nine months ended March 31, 2019, respectively. The effective tax rate in fiscal 2020 and 2019 is less than the statutory tax rate
mainly due to the benefit derived from the ESOP dividends paid on allocated shares. The decrease in the effective tax rate between
fiscal years is primarily due to a decrease in income before taxes.
The net loss for the three months ended March
31, 2020, was $(103,765) or $(0.04) per share, basic and diluted, compared to net income of $922,456 or $0.39 per share, basic
and diluted, for the three months ended March 31, 2019. Net income for the nine months ended March 31, 2020, was $206,975 or $0.09
per share, basic and diluted, compared to $1,201,886 or $0.51 and $0.50 per share, basic and diluted, for the nine months ended
March 31, 2019. The decrease in net income in the current quarter resulted from lower sales and a decrease in the gross profit
percentage offset, in part, by the benefit received from a lower effective tax rate, all discussed above. The decrease in net income
in the nine months ended March 31, 2020 compared to the same period in 2019 is primarily attributable to lower sales, a lower gross
profit margin percentage, an increase in selling, general, and administrative expenses, a decrease in other income offset, in part,
by the benefit derived from the decrease in the effective tax rate, all discussed above.
Liquidity and Capital Resources
The Company's working capital is an appropriate
indicator of the liquidity of its business, and during the past two fiscal years, the Company, when possible, has funded all of
its operations with cash flows resulting from operating activities and when necessary from its existing cash and investments. The
Company did not borrow any funds during the last two fiscal years. Management has available a $3,000,000 line of credit to help
fund further growth or working capital needs, if necessary, but does not anticipate the need for any borrowed funds in the foreseeable
future. Contingent liabilities on outstanding standby letters of credit agreements aggregated to zero at March 31, 2020 and 2019.
The line of credit is reviewed annually in November for renewal by December 1st.
The Company's working capital as of March
31, 2020 and 2019 was approximately $27.2 million. The Company may at times be required to repurchase shares at the ESOP participants’
request at the fair market value. During the three and nine months ended March 31, 2020 the Company repurchased 0 and 2,180 shares
previously held by the ESOP for $0 and $47,949, respectively. During the three and nine months ended March 31, 2019 the Company
did not repurchase any shares held by the ESOP. Under existing authorizations from the Company's Board of Directors, as of March
31, 2020, management is authorized to purchase an additional $783,460 of Company stock.
The table below presents the summary
of cash flow information for the fiscal years indicated:
|
|
Nine months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Net cash provided by (used in) operating activities
|
|
$
|
4,934,111
|
|
|
$
|
(4,124,256
|
)
|
Net cash (used in) provided by investing activities
|
|
|
(248,270
|
)
|
|
|
5,151,645
|
|
Net cash used in financing activities
|
|
|
(1,758,043
|
)
|
|
|
(3,837,994
|
)
|
Net cash provided by operating activities fluctuates
between periods primarily as a result of differences in sales and net income, provision for income taxes, the timing of the collection
of accounts receivable, purchase of inventory, and payment of accounts payable. The increase in cash provided by operating activities
compared to the prior year primarily relates to the collection of trade receivables and the increase in contract liabilities for
the collection of customer advances offset, in part, by a decrease in accounts payable, an increase in prepaids and other current
assets, and the decline in net income. Net cash provided by investing activities decreased in the nine months ended March 31, 2020
as compared to the same period in 2019 primarily due to the reinvestment of maturing investments when compared to the same period
in 2019. In the prior period, cash received from maturing investments was used, in part, for the payment of the special dividend.
The decrease in cash used in financing activities in the current period when compared to the prior period is primarily due to the
fact that a special dividend totaling $1.00 per share was declared and paid in the prior period.
The Company currently believes that
the cash flow generated from operations and when necessary, from cash and cash equivalents will be sufficient to meet its long-term
funding requirements for the foreseeable future.
During the nine months ended March
31, 2020 and 2019, the Company expended $210,527 and $538,550, respectively, for plant improvements and new equipment. The Company
has budgeted approximately $300,000 for new equipment and plant improvements in fiscal year 2020. Management anticipates that the
funds required will be available from current operations.
Management believes that the Company's
reserve for bad debts of $3,000 is adequate given the customers with whom the Company does business. Historically, bad debt expense
has been minimal.
CAUTIONARY STATEMENT FOR PURPOSES
OF THE "SAFE HARBOR" PROVISIONS OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995
This report contains "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act of 1995. The terms "believe," "anticipate,"
"intend," "goal," "expect," and similar expressions may identify forward-looking statements. These
forward-looking statements represent the Company's current expectations or beliefs concerning future events. The matters covered
by these statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those
set forth in the forward-looking statements, including the Company's dependence on timely development, introduction and customer
acceptance of new products, the impact of competition and price erosion, supply and manufacturing constraints, potential new orders
from customers, the impact from the coronavirus (COVID-19) pandemic, the impact of cyber or other security threats or other disruptions
to our business, and other risks and uncertainties. The foregoing list should not be construed as exhaustive, and the Company disclaims
any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such
statements or to reflect the occurrence of anticipated or unanticipated events. The Company wishes to caution readers not to place
undue reliance on any such forward-looking statements, which speak only as of the date made.