UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month March 4, 2016
Commission File Number 000-126000
Norsat International Inc.
(Translation of registrant’s name into English)
Suite 110 – 4020 Viking Way, Richmond, BC, Canada, V6V 2L4
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F [ X ] Form 40-F [ ]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]
Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]
Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
Norsat International Inc. |
|
|
(Registrant) |
|
Date: March 4, 2016 |
By: |
Signed “Arthur Chin” |
|
Name: |
Arthur Chin |
|
Title: |
Chief Financial Officer |
|
|
SEC 1815 (04-09) |
Persons who are to respond to the collection of information contained in this form are not required to respond unless the form displays a currently valid OMB control number. |
Exhibit 99.1
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-1x1x1.jpg)
For Immediate Release
NORSAT ANNOUNCES FOURTH QUARTER AND
FISCAL YEAR 2015 FINANCIAL RESULTS
- Management to Host Conference Call at 8:30 am Pacific Time (11:30 am Eastern Time) -
Vancouver, British Columbia – March 4, 2016 -- Norsat International Inc. (“Norsat” or the “Company”) (TSX: NII and NYSE MKT: NSAT), a provider of unique and customized communication solutions for remote and challenging applications, today reported financial results for the fourth quarter and full year ended December 31, 2015.
Financial Highlights
For the three months ended December 31, 2015
-
$9.5 million in revenue for the quarter, compared to $9.4 million for the same period last year.
-
Gross profit margin of 41% for the quarter, an increase of 6% from 35% for the same period last year.
-
Net earnings for the quarter were $5.9 million, including the deferred income tax recovery of $3.8 million, or $1.03 per share, basic and diluted, an increase of $5.8 million from $51,000, or $0.01 per share, basic and diluted, for the same period last year.
-
Adjusted EBITDA is a measure the Company uses to reflect the results of its core earnings. Adjusted EBITDA is defined as earnings before income tax expense, financing costs, depreciation and amortization, foreign exchange gain or loss, corporate development costs, write-down of inventory, impairment charges or recoveries, discontinued operations and other non-cash charges.
-
Deferred income tax recovery for the quarter was $3.8 million, compared to $70,000 for the same period last year. The recovery was based on an assessment of the Company’s history of profitability and its ability to realize deferred income tax assets.
For the year ended December 31, 2015
-
$36.1 million in revenue for the year, consistent with revenue of $36.2 million in 2014.
-
Gross profit margin of 41% for the year, compared to 40% for 2014.
-
Net earnings were $8.7 million for the year, including the deferred income tax recovery of $3.8 million, or $1.50 per share, basic and diluted, an increase of $4.5 million from $4.2 million, or $0.73 per share, basic and diluted, for 2014.
-
$4.6 million of cash and cash equivalents at December 31, 2015, compared to $5.5 million at December 31, 2014.
-
No bank debt outstanding as the Company repaid the remaining balance during the second quarter in 2015. Bank debt at December 31, 2014 was $2.4 million.
-
$19.4 million of working capital at December 31, 2015, compared to $13.8 million at December 31, 2014.
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-1x1x1.jpg)
-
Adjusted EBITDA of $5.3 million for the year, an increase of 12% from $4.7 million for 2014.
-
Deferred income tax recovery for the year was $3.8 million, compared to $0.3 million for 2014. The recovery was based on an assessment of the Company’s history of profitability and its ability to realize deferred income tax assets.
“Fiscal 2015 demonstrated continued solid operating results as we continued to work through the sizable backlog of orders booked earlier in the year.” said Dr. Amiee Chan, President and CEO of Norsat. “We have been experiencing increased demand for components including our successful and expanding ATOM product line and solutions supplied to militaries around the globe which is driving improvements in our Satellite Communications segment. Offsetting the improved results within the Satellite Communications segment was a continuation of headwinds within our Land Mobile Radio (LMR) segment both in the U.S. and particularly in the Canadian public safety markets. Partially offsetting the softness in LMR was an increase in sales of our positive train control (PTC) products as railroads worked toward the December 31, 2015 deadline. In late December 2015, the deadline for certain railroads to install PTC technologies was extended to December 31, 2018 with a possibility of further extending the deadline to the 2020 year if railroads meet certain conditions. Therefore, we believe the program’s scope will continue over the coming years as thousands of locomotives and miles of track still need equipment to enable PTC to be fully operational, providing Norsat with a strong backlog of order flow for years to come.”
A full set of financial statements and Management’s Discussion and Analysis for Norsat is available at www.norsat.com and will be available at www.sedar.com.
Conference Call Details
Norsat will host a conference call today, March 4, 2016 at 8:30 am Pacific Time (11:30 am Eastern Time) to discuss its financial results for the fourth quarter and full year ended December 31, 2015. To access the conference call, please dial toll-free 1-888-886-7786 or 416-764-8658. The conference call title is: ‘Norsat Investor Call’. Please connect approximately 10 – 15 minutes prior to the beginning of the call to ensure participation. A digital recording and transcript of the call will be available after the live call at: http://www.norsat.com/investors/financial-information/conference-call-recordings/
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-1x1x1.jpg)
Norsat International Inc.
Consolidated Statements of Financial Position
(Expressed in United States dollars, except when otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
|
December 31, 2014 |
|
ASSETS |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
4,585,754 |
|
$ |
5,513,733 |
|
Trade and other receivables |
|
8,987,392 |
|
|
7,570,110 |
|
Inventories |
|
10,956,524 |
|
|
10,120,374 |
|
Prepaid expenses and other |
|
394,617 |
|
|
435,433 |
|
|
|
24,924,287 |
|
|
23,639,650 |
|
Non-current assets |
|
|
|
|
|
|
Property and equipment, net |
|
558,609 |
|
|
855,978 |
|
Intangible assets, net |
|
4,724,490 |
|
|
6,360,336 |
|
Goodwill |
|
4,097,751 |
|
|
4,736,470 |
|
Investment tax credits recoverable |
|
4,985,139 |
|
|
1,910,040 |
|
Deferred income tax assets |
|
2,218,848 |
|
|
1,360,959 |
|
|
|
16,584,837 |
|
|
15,223,783 |
|
Total assets |
$ |
41,509,124 |
|
$ |
38,863,433 |
|
LIABILITIES |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
$ |
1,906,703 |
|
$ |
2,831,911 |
|
Accrued liabilities |
|
2,375,107 |
|
|
2,601,163 |
|
Provisions |
|
947,682 |
|
|
766,371 |
|
Taxes payable |
|
- |
|
|
120,038 |
|
Deferred revenue |
|
286,432 |
|
|
1,169,816 |
|
Current liabilities before acquisition loan |
|
5,515,924 |
|
|
7,489,299 |
|
Acquisition loan |
|
- |
|
|
2,371,266 |
|
|
|
5,515,924 |
|
|
9,860,565 |
|
Non-current liabilities |
|
|
|
|
|
|
Long-term deferred revenue |
|
45,889 |
|
|
18,426 |
|
Total liabilities |
|
5,561,813 |
|
|
9,878,991 |
|
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Issued capital |
|
39,850,648 |
|
|
39,850,648 |
|
Treasury shares |
|
(320,750 |
) |
|
(326,527 |
) |
Contributed surplus |
|
4,318,487 |
|
|
4,371,778 |
|
Accumulated other comprehensive loss |
|
(4,673,811 |
) |
|
(3,033,963 |
) |
Deficit |
|
(3,227,263 |
) |
|
(11,877,494 |
) |
Total shareholders' equity |
|
35,947,311 |
|
|
28,984,442 |
|
Total liabilities and shareholders' equity |
$ |
41,509,124 |
|
$ |
38,863,433 |
|
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-1x1x1.jpg)
Norsat International Inc.
Consolidated Statements of Earnings and Comprehensive Income
(Expressed in United States dollars, except when otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
|
Year ended December 31 |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
9,460,306 |
|
$ |
9,370,908 |
|
$ |
36,099,611 |
|
$ |
36,179,180 |
|
Cost of sales |
|
5,574,566 |
|
|
6,109,777 |
|
|
21,453,153 |
|
|
21,800,384 |
|
Gross profit |
|
3,885,740 |
|
|
3,261,131 |
|
|
14,646,458 |
|
|
14,378,796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling and distributing |
|
1,153,893 |
|
|
1,526,622 |
|
|
4,876,579 |
|
|
5,413,026 |
|
General and administrative |
|
1,347,995 |
|
|
918,238 |
|
|
4,090,758 |
|
|
4,028,640 |
|
Product development |
|
708,467 |
|
|
749,120 |
|
|
2,873,054 |
|
|
2,845,898 |
|
Less: Government contributions |
|
(342,886 |
) |
|
(374,947 |
) |
|
(1,309,671 |
) |
|
(1,266,824 |
) |
(Gain)/loss on foreign exchange |
|
(1,141,356 |
) |
|
362,405 |
|
|
(793,154 |
) |
|
(586,020 |
) |
Interest and bank charges |
|
30,272 |
|
|
95,783 |
|
|
140,215 |
|
|
242,844 |
|
Total expenses |
|
1,756,385 |
|
|
3,277,221 |
|
|
9,877,781 |
|
|
10,677,564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings/(loss) before income taxes |
|
2,129,355 |
|
|
(16,090 |
) |
|
4,768,677 |
|
|
3,701,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current income taxexpense/(recovery) |
|
- |
|
|
3,178 |
|
|
(66,068 |
) |
|
(214,355 |
) |
Deferred income tax recovery |
|
(3,812,780 |
) |
|
(69,792 |
) |
|
(3,815,486 |
) |
|
(279,168 |
) |
Net earnings |
$ |
5,942,135 |
|
$ |
50,524 |
|
$ |
8,650,231 |
|
$ |
4,194,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
Exchange differences on translation of operations in currencies other than United States dollars |
|
(1,059,257 |
) |
|
48,816 |
|
|
(1,639,848 |
) |
|
(1,718,485 |
) |
Total comprehensive income |
$ |
4,882,878 |
|
$ |
99,340 |
|
$ |
7,010,383 |
|
$ |
2,476,270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
$ |
1.03 |
|
$ |
0.01 |
|
$ |
1.50 |
|
$ |
0.73 |
|
Diluted earnings per share |
$ |
1.03 |
|
$ |
0.01 |
|
$ |
1.50 |
|
$ |
0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
5,759,400 |
|
|
5,763,897 |
|
|
5,758,179 |
|
|
5,757,518 |
|
Diluted |
|
5,775,035 |
|
|
5,770,099 |
|
|
5,777,619 |
|
|
5,761,472 |
|
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-1x1x1.jpg)
Norsat International Inc.
Consolidated Statements of Cash Flows
(Expressed in United States dollars, except when otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
|
Year ended December 31 |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents (used in)/provided by |
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings for the period |
$ |
5,942,135 |
|
$ |
50,524 |
|
$ |
8,650,231 |
|
$ |
4,194,755 |
|
Income taxes (paid)/recovered |
|
- |
|
|
- |
|
|
(43,270 |
) |
|
57,549 |
|
Adjustments for items not affecting cash: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
317,127 |
|
|
375,027 |
|
|
1,295,634 |
|
|
1,274,536 |
|
Write-off of property and equipment |
|
- |
|
|
46,708 |
|
|
31,139 |
|
|
46,708 |
|
Unrealized foreign exchange (gain)/loss |
|
(910,533 |
) |
|
362,405 |
|
|
(562,331 |
) |
|
(586,020 |
) |
Acquisition loan cost amortization |
|
- |
|
|
6,786 |
|
|
2,262 |
|
|
27,146 |
|
Other expenses/(income) |
|
161,292 |
|
|
- |
|
|
(37,705 |
) |
|
- |
|
Current income taxexpense/(recovery) |
|
- |
|
|
3,178 |
|
|
(66,068 |
) |
|
(214,356 |
) |
Deferred income tax recovery |
|
(3,812,780 |
) |
|
(69,792 |
) |
|
(3,815,486 |
) |
|
(279,168 |
) |
Share-based payments |
|
67,616 |
|
|
105,076 |
|
|
247,876 |
|
|
272,064 |
|
Vesting of RSUs |
|
- |
|
|
(10,895 |
) |
|
- |
|
|
(69,495 |
) |
Government contributions |
|
(342,886 |
) |
|
(374,947 |
) |
|
(1,309,671 |
) |
|
(1,266,824 |
) |
Changes in non-cash working capital |
|
(1,802,646 |
) |
|
1,095,383 |
|
|
(3,704,611 |
) |
|
463,711 |
|
Net cash flows (used in)/provided by operating activities |
|
(380,675 |
) |
|
1,589,453 |
|
|
688,000 |
|
|
3,920,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of intangible assets, property and equipment |
|
(35,700 |
) |
|
(216,788 |
) |
|
(193,286 |
) |
|
(623,286 |
) |
Government contributions for acquisition of property and equipment |
|
- |
|
|
22,492 |
|
|
- |
|
|
49,043 |
|
Net cash flows used in investing activities |
|
(35,700 |
) |
|
(194,296 |
) |
|
(193,286 |
) |
|
(574,243 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of acquisition loan |
|
- |
|
|
(480,000 |
) |
|
(2,286,762 |
) |
|
(1,920,000 |
) |
Purchase of treasury shares, including purchase costs |
|
(7,460 |
) |
|
(6,121 |
) |
|
(295,390 |
) |
|
(117,906 |
) |
Government contributions |
|
438,437 |
|
|
- |
|
|
1,271,648 |
|
|
997,783 |
|
Net cash flows provided by/(used in) financing activities |
|
430,977 |
|
|
(486,121 |
) |
|
(1,310,504 |
) |
|
(1,040,123 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency translation on cash and cash equivalents |
|
(365,834 |
) |
|
207,052 |
|
|
(112,189 |
) |
|
(65,102 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease)/increase in cash and cash equivalents |
|
(351,232 |
) |
|
1,116,088 |
|
|
(927,979 |
) |
|
2,241,138 |
|
Cash and cash equivalents, beginning of period |
|
4,936,986 |
|
|
4,397,645 |
|
|
5,513,733 |
|
|
3,272,595 |
|
Cash and cash equivalents, end of period |
$ |
4,585,754 |
|
$ |
5,513,733 |
|
$ |
4,585,754 |
|
$ |
5,513,733 |
|
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-1x1x1.jpg)
Norsat International Inc.
Reconciliation of IFRS to non-IFRS Measures
(Expressed in United States dollars, except when otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
|
Year ended December 31 |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
Net earnings for the period |
$ |
5,942,135 |
|
$ |
50,524 |
|
$ |
8,650,231 |
|
$ |
4,194,755 |
|
Interest (income)/expense |
|
(728 |
) |
|
20,798 |
|
|
20,572 |
|
|
114,602 |
|
Depreciation and amortization |
|
317,127 |
|
|
375,027 |
|
|
1,295,634 |
|
|
1,274,536 |
|
Tax recovery |
|
(3,812,780 |
) |
|
(66,614 |
) |
|
(3,881,554 |
) |
|
(493,523 |
) |
EBITDA(1) |
$ |
2,445,754 |
|
$ |
379,735 |
|
$ |
6,084,883 |
|
$ |
5,090,370 |
|
(Gain)/loss on foreign exchange |
|
(1,141,356 |
) |
|
362,405 |
|
|
(793,154 |
) |
|
(586,020 |
) |
Other expenses/(income) |
|
161,292 |
|
|
- |
|
|
(37,705 |
) |
|
- |
|
Acquisition costs |
|
- |
|
|
- |
|
|
- |
|
|
180,000 |
|
Adjusted EBITDA(1) |
$ |
1,465,690 |
|
$ |
742,140 |
|
$ |
5,254,024 |
|
$ |
4,684,350 |
|
(1) |
We disclose non-IFRS measures as we believe they provide useful information on actual operating results and assist in comparisons from one period to another. Readers are cautioned that non-IFRS measures do not have any standardized meaning prescribed by IFRS and therefore may not be comparable to similar measures presented by other companies. For a more detailed description of non-IFRS measures, please refer to 2015 Annual Management’s Discussion and Analysis posted on Norsat’s website and SEDAR. |
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-1x1x1.jpg)
About Norsat International Inc.
Founded in 1977, Norsat International Inc. is a provider of unique and customized communication solutions for remote and challenging applications. Norsat’s products and services include leading-edge product design and development, production, distribution and infield support and service of fly-away satellite terminals, microwave components, antennas, Radio Frequency (RF) conditioning products, maritime based satellite terminals and remote network connectivity solutions. More information is available at www.norsat.com, via email at investor@norsat.com or by phone at 1-604-821-2800.
Forward Looking Statements
The discussion and analysis of this news release contains forward-looking statements concerning anticipated developments in Norsat’s operations in future periods, the adequacy of its financial resources and other events or conditions that may occur in the future. Forward-looking statements are frequently, but not always, identified by words such as “expects,” “anticipates,” “believes,” “intends,” “estimates,”, “predicts,” “potential,” “targeted,” “plans,” “possible” and similar expressions, or statements that events, conditions or results “will,” “may,” “could” or “should” occur or be achieved. These forward-looking statements include, without limitation, statements about Norsat’s market opportunities, strategies, competition, expected activities and expenditures as it pursues its business plan, the adequacy of available cash resources and other statements about future events or results. Forward-looking statements are statements about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ materially from those reflected in the forward-looking statements due to a variety of risks, uncertainties and other factors, such as business and economic risks and uncertainties. The forward-looking statements are based on the beliefs, expectations and opinions of management on the date the statements are made. Consequently, all forward-looking statements made in this news release are qualified by this cautionary statement and there can be no assurance that actual results or anticipated developments will be realized. For the reasons set forth above, investors should not place undue reliance on forward-looking statements. These forward-looking statements are made as of the date of this news release and Norsat assumes no obligation to update or revise them to reflect new events or circumstances, other than as required by law.
###
For further information, contact:
|
|
Dr. Amiee Chan |
Mr. Arthur Chin |
President & CEO |
Chief Financial Officer |
Tel: 604-821-2800 |
Tel: 604-821-2800 |
Email: achan@norsat.com |
Email: achin@norsat.com |
Exhibit 99.2
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-2x1x1.jpg)
CONSOLIDATED FINANCIAL STATEMENTS
For the years ended December 31, 2015, 2014 and 2013
(Expressed in United States dollars)
Norsat International Inc.
Table of Contents
|
|
Report of independent registered public accounting firm |
3 |
Consolidated statements of financial position |
5 |
Consolidated statements of earnings and comprehensive income |
6 |
Consolidated statements of changes in shareholders’ equity |
7 |
Consolidated statements of cash flows |
8 |
Notes to the consolidated financial statements |
|
|
|
|
|
|
1. |
Nature of business |
9 |
|
2. |
Basis of preparation |
9 |
|
3. |
Significant accounting policies |
9 |
|
4. |
Cost of sales and expenses |
25 |
|
5. |
Business combination |
25 |
|
6. |
Capital disclosures |
26 |
|
7. |
Financial instruments risk |
28 |
|
8. |
Government contributions |
30 |
|
9. |
Inventories |
32 |
|
10. |
Property and equipment, net |
33 |
|
11. |
Intangible asset, net |
33 |
|
12. |
Goodwill |
34 |
|
13. |
Credit facilities |
34 |
|
14. |
Acquisition loan |
35 |
|
15. |
Provisions |
36 |
|
16. |
Issued capital |
36 |
|
17. |
Treasury shares |
39 |
|
18. |
Earnings per share |
40 |
|
19. |
Income taxes |
40 |
|
20. |
Segmented information |
42 |
|
21. |
Supplemental cash flow and other disclosures |
44 |
|
22. |
Related party transactions |
44 |
|
23. |
Commitments and contingencies |
45 |
|
24. |
Comparative figures |
45 |
|
25. |
Subsequent event |
45 |
2
Independent Auditor’s Report
To the Shareholders of Norsat International Inc.
We have audited the accompanying consolidated financial statements of Norsat International Inc. and its subsidiaries, which comprise the consolidated statement of financial position as at December 31, 2015 and the consolidated statements of earnings and comprehensive income, changes in shareholders’ equity and cash flows for the year ended December 31, 2015, and the related notes, which comprise a summary of significant accounting policies and other explanatory information.
Management’s responsibility for the consolidated financial statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement. Canadian generally accepted auditing standards also require that we comply with ethical requirements.
An audit involves performing procedures to obtain audit evidence, on a test basis, about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. We were not engaged to perform an audit of the company’s internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting principles and policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Norsat International Inc. and its subsidiaries as of December 31, 2015 and their financial performance and their cash flows for the year then ended in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board.
3
Other matters
The consolidated financial statements of Norsat International Inc. and its subsidiaries as at December 31, 2014 and for the years ended December 31, 2014 and 2013 were audited by other auditors whose report dated March 3, 2015 expressed an unqualified opinion on those statements.
(signed) PricewaterhouseCoopers LLP
Chartered Professional Accountants
Vancouver, BC
March 3, 2016
4
Norsat International Inc.
Consolidated Statements of Financial Position
(Expressed in United States dollars, except when otherwise indicated)
|
|
|
|
|
|
|
|
Notes |
December 31, 2015 |
December 31, 2014 |
|
ASSETS |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
7 |
$ |
4,585,754 |
$ |
5,513,733 |
|
Trade and other receivables |
7 |
|
8,987,392 |
|
7,570,110 |
|
Inventories |
9 |
|
10,956,524 |
|
10,120,374 |
|
Prepaid expenses and other |
|
|
394,617 |
|
435,433 |
|
|
|
|
24,924,287 |
|
23,639,650 |
|
Non-current assets |
|
|
|
|
|
|
Property and equipment, net |
10 |
|
558,609 |
|
855,978 |
|
Intangible assets, net |
11 |
|
4,724,490 |
|
6,360,336 |
|
Goodwill |
12 |
|
4,097,751 |
|
4,736,470 |
|
Investment tax credits recoverable |
19 |
|
4,985,139 |
|
1,910,040 |
|
Deferred income tax assets |
19 |
|
2,218,848 |
|
1,360,959 |
|
|
|
|
16,584,837 |
|
15,223,783 |
|
Total assets |
|
$ |
41,509,124 |
$ |
38,863,433 |
|
LIABILITIES |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
7 |
$ |
1,906,703 |
$ |
2,831,911 |
|
Accrued liabilities |
7 |
|
2,375,107 |
|
2,601,163 |
|
Provisions |
15 |
|
947,682 |
|
766,371 |
|
Taxes payable |
|
|
- |
|
120,038 |
|
Deferred revenue |
|
|
286,432 |
|
1,169,816 |
|
Current liabilities before acquisition loan |
|
|
5,515,924 |
|
7,489,299 |
|
Acquisition loan |
7&14 |
|
- |
|
2,371,266 |
|
|
|
|
5,515,924 |
|
9,860,565 |
|
Non-current liabilities |
|
|
|
|
|
|
Long-term deferred revenue |
|
|
45,889 |
|
18,426 |
|
Total liabilities |
|
|
5,561,813 |
|
9,878,991 |
|
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Issued capital |
16 |
|
39,850,648 |
|
39,850,648 |
|
Treasury shares |
17 |
|
(320,750) |
|
(326,527) |
|
Contributed surplus |
|
|
4,318,487 |
|
4,371,778 |
|
Accumulated other comprehensive loss |
|
|
(4,673,811) |
|
(3,033,963) |
|
Deficit |
|
|
(3,227,263) |
|
(11,877,494) |
|
Total shareholders' equity |
|
|
35,947,311 |
|
28,984,442 |
|
Total liabilities and shareholders' equity |
|
$ |
41,509,124 |
$ |
38,863,433 |
|
Commitments and Contingencies (Note 23)
Subsequent Event (Note 25)
See accompanying notes to the consolidated financial statements.
Approved by the Board and authorized for issue on March 3, 2016
|
|
“ Fabio Doninelli” |
“ James Topham” |
Board of Directors |
Board of Directors |
5
Norsat International Inc.
Consolidated Statements of Earnings and Comprehensive Income
(Expressed in United States dollars, except when otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31 |
|
|
Notes |
|
2015 |
|
|
2014 |
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
20 |
$ |
36,099,611 |
|
$ |
36,179,180 |
|
$ |
36,417,698 |
|
Cost of sales |
4 |
|
21,453,153 |
|
|
21,800,384 |
|
|
22,594,407 |
|
Gross profit |
20 |
|
14,646,458 |
|
|
14,378,796 |
|
|
13,823,291 |
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
Selling and distributing |
4 |
|
4,876,579 |
|
|
5,413,026 |
|
|
6,276,842 |
|
General and administrative |
4 |
|
4,090,758 |
|
|
4,028,640 |
|
|
3,695,220 |
|
Product development |
4 |
|
2,873,054 |
|
|
2,845,898 |
|
|
3,512,958 |
|
Less: Government contributions |
4&8 |
|
(1,309,671) |
|
|
(1,266,824) |
|
|
(2,079,572) |
|
Gain on foreign exchange |
|
|
(793,154) |
|
|
(586,020) |
|
|
(887,777) |
|
Interest and bank charges |
|
|
140,215 |
|
|
242,844 |
|
|
329,866 |
|
Total expenses |
|
|
9,877,781 |
|
|
10,677,564 |
|
|
10,847,537 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes |
|
|
4,768,677 |
|
|
3,701,232 |
|
|
2,975,754 |
|
|
|
|
|
|
|
|
|
|
|
|
Current income tax (recovery)/expense |
19 |
|
(66,068) |
|
|
(214,355) |
|
|
269,812 |
|
Deferred income tax recovery |
19 |
|
(3,815,486) |
|
|
(279,168) |
|
|
(1,000,962) |
|
Net earnings |
|
$ |
8,650,231 |
|
$ |
4,194,755 |
|
$ |
3,706,904 |
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss |
|
|
|
|
|
|
|
|
|
|
Exchange differences on translation of operations in currencies other than United States dollars |
|
|
(1,639,848) |
|
|
(1,718,485) |
|
|
(1,567,304) |
|
Total comprehensive income |
|
$ |
7,010,383 |
|
$ |
2,476,270 |
|
$ |
2,139,600 |
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share |
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
18 |
$ |
1.50 |
|
$ |
0.73 |
|
$ |
0.64 |
|
Diluted earnings per share |
18 |
$ |
1.50 |
|
$ |
0.73 |
|
$ |
0.64 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding |
|
|
|
|
|
|
|
|
|
|
Basic |
18 |
|
5,758,179 |
|
|
5,757,518 |
|
|
5,780,268 |
|
Diluted |
18 |
|
5,777,619 |
|
|
5,761,472 |
|
|
5,782,481 |
|
See accompanying notes to the consolidated financial statements.
6
Norsat International Inc.
Consolidated Statements of Changes in Shareholders’ Equity
(Expressed in United States dollars, except when otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury |
|
|
Contributed |
|
|
Accumulated other |
|
|
|
|
Total shareholders' |
|
|
Notes |
|
Issued capital |
|
|
shares |
|
|
surplus |
|
comprehensive loss |
|
|
Deficit |
|
|
equity |
|
As at January 1, 2015 |
|
|
$ 39,850,648 |
|
$ |
(326,527) |
|
$ |
4,371,778 |
|
$ |
(3,033,963) |
|
|
$ (11,877,494) |
|
$ |
28,984,442 |
|
Net earnings for the year |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
8,650,231 |
|
|
8,650,231 |
|
Other comprehensive loss |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,639,848) |
|
|
- |
|
|
(1,639,848) |
|
|
|
|
39,850,648 |
|
|
(326,527) |
|
|
4,371,778 |
|
|
(4,673,811) |
|
|
(3,227,263) |
|
|
35,994,825 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vesting of RSUs |
16d&17 |
|
- |
|
|
301,167 |
|
|
(301,167) |
|
|
- |
|
|
- |
|
|
- |
|
Purchase of shares for RSUs |
17 |
|
- |
|
|
(294,283) |
|
|
- |
|
|
- |
|
|
- |
|
|
(294,283) |
|
Share purchase cost |
17 |
|
- |
|
|
(1,107) |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,107) |
|
Share-based payments |
16c&d |
|
- |
|
|
- |
|
|
247,876 |
|
|
- |
|
|
- |
|
|
247,876 |
|
As at December 31, 2015 |
|
|
$ 39,850,648 |
|
$ |
(320,750) |
|
$ |
4,318,487 |
|
$ |
(4,673,811) |
|
|
$ (3,227,263) |
|
$ |
35,947,311 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury |
|
|
Contributed |
|
|
Accumulated other |
|
|
|
|
Total shareholders' |
|
|
Notes |
|
Issued capital |
|
|
shares |
|
|
surplus |
|
comprehensive loss |
|
|
Deficit |
|
|
equity |
|
As at January 1, 2014 |
|
|
$ 39,850,648 |
|
$ |
(318,255) |
|
$ |
4,278,843 |
|
$ |
(1,315,478) |
|
|
$ (16,072,249) |
|
$ |
26,423,509 |
|
Net earnings for the year |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,194,755 |
|
|
4,194,755 |
|
Other comprehensive loss |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,718,485) |
|
|
- |
|
|
(1,718,485) |
|
|
|
|
39,850,648 |
|
|
(318,255) |
|
|
4,278,843 |
|
|
(3,033,963) |
|
|
(11,877,494) |
|
|
28,899,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vesting of RSUs |
16d&17 |
|
- |
|
|
109,634 |
|
|
(179,129) |
|
|
- |
|
|
- |
|
|
(69,495) |
|
Purchase of shares for RSUs |
17 |
|
- |
|
|
(113,405) |
|
|
- |
|
|
- |
|
|
- |
|
|
(113,405) |
|
Share purchase cost |
17 |
|
- |
|
|
(4,501) |
|
|
- |
|
|
- |
|
|
- |
|
|
(4,501) |
|
Share-based payments |
16c&d |
|
- |
|
|
- |
|
|
272,064 |
|
|
- |
|
|
- |
|
|
272,064 |
|
As at December 31, 2014 |
|
|
$ 39,850,648 |
|
$ |
(326,527) |
|
$ |
4,371,778 |
|
$ |
(3,033,963) |
|
|
$ (11,877,494) |
|
$ |
28,984,442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other |
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury |
|
|
Contributed |
|
|
comprehensive |
|
|
|
|
Total shareholders' |
|
|
Notes |
|
Issued capital |
|
|
shares |
|
|
surplus |
|
|
earnings (loss) |
|
|
Deficit |
|
|
equity |
|
As at January 1, 2013 |
|
|
$ 39,850,648 |
|
$ |
(131,474) |
|
$ |
4,041,715 |
|
$ |
251,826 |
|
|
$ (19,779,153) |
|
$ |
24,233,562 |
|
Net earnings for the year |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,706,904 |
|
|
3,706,904 |
|
Other comprehensive loss |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,567,304) |
|
|
- |
|
|
(1,567,304) |
|
|
|
|
39,850,648 |
|
|
(131,474) |
|
|
4,041,715 |
|
|
(1,315,478) |
|
|
(16,072,249) |
|
|
26,373,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vesting of RSUs |
16d&17 |
|
- |
|
|
43,100 |
|
|
(50,905) |
|
|
- |
|
|
- |
|
|
(7,805) |
|
Purchase of shares for RSUs |
17 |
|
- |
|
|
(223,277) |
|
|
- |
|
|
- |
|
|
- |
|
|
(223,277) |
|
Share purchase cost |
17 |
|
- |
|
|
(6,604) |
|
|
- |
|
|
- |
|
|
- |
|
|
(6,604) |
|
Share-based payments |
16c&d |
|
- |
|
|
- |
|
|
288,033 |
|
|
- |
|
|
- |
|
|
288,033 |
|
As at December 31, 2013 |
|
|
$ 39,850,648 |
|
$ |
(318,255) |
|
$ |
4,278,843 |
|
$ |
(1,315,478) |
|
|
$ (16,072,249) |
|
$ |
26,423,509 |
|
See accompanying notes to the consolidated financial statements.
7
Norsat International Inc.
Consolidated Statements of Cash Flows
(Expressed in United States dollars, except when otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
Notes |
|
2015 |
|
2014 |
|
2013 |
|
Cash and cash equivalents provided by/(used in) |
|
|
|
|
|
|
|
|
Operating activities: |
|
|
|
|
|
|
|
|
Net earnings for the year |
|
$ |
8,650,231 |
$ |
4,194,755 |
$ |
3,706,904 |
|
Income taxes (paid)/recovered |
|
|
(43,270) |
|
57,549 |
|
(134,804) |
|
Adjustments for items not affecting cash: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
10&11 |
|
1,295,634 |
|
1,274,536 |
|
1,401,323 |
|
Write-off of property and equipment |
10 |
|
31,139 |
|
46,708 |
|
- |
|
Unrealized foreign exchange gain |
|
|
(562,331) |
|
(586,020) |
|
(887,777) |
|
Acquisition loan cost amortization |
14 |
|
2,262 |
|
27,146 |
|
27,146 |
|
Gain on disposal of property and equipment |
|
|
- |
|
- |
|
(13,653) |
|
Other income |
|
|
(37,705) |
|
- |
|
- |
|
Current income tax (recovery)/expense |
19 |
|
(66,068) |
|
(214,356) |
|
269,812 |
|
Deferred income tax recovery |
19 |
|
(3,815,486) |
|
(279,168) |
|
(1,000,962) |
|
Share-based payments |
16c&16d |
|
247,876 |
|
272,064 |
|
288,033 |
|
Vesting of RSUs |
16d&17 |
|
- |
|
(69,495) |
|
(7,805) |
|
Accretion of promissory notes |
|
|
- |
|
- |
|
31,871 |
|
Government contributions |
8 |
|
(1,309,671) |
|
(1,266,824) |
|
(2,113,720) |
|
Changes in non-cash working capital |
21 |
|
(3,704,611) |
|
463,711 |
|
(1,523,806) |
|
Net cash flows provided by operating activities |
|
|
688,000 |
|
3,920,606 |
|
42,562 |
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
Acquisition of business |
5 |
|
- |
|
- |
|
(530,170) |
|
Purchase of intangible assets, property and equipment |
10&11 |
|
(193,286) |
|
(623,286) |
|
(584,787) |
|
Government contributions for acquisition of property and equipment |
8 |
|
- |
|
49,043 |
|
124,883 |
|
Proceeds from sale of property and equipment |
|
|
- |
|
- |
|
4,200 |
|
Proceeds from sale of assets held for sale |
5 |
|
- |
|
- |
|
54,768 |
|
Proceeds from sale of subsidiary |
|
|
- |
|
- |
|
13,583 |
|
Net cash flows used in investing activities |
|
|
(193,286) |
|
(574,243) |
|
(917,523) |
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
Repayment of acquisition loan |
14 |
|
(2,286,762) |
|
(1,920,000) |
|
(2,370,000) |
|
Payment of promissory note |
5 |
|
- |
|
- |
|
(725,000) |
|
Purchase of treasury shares, including purchase costs |
17 |
|
(295,390) |
|
(117,906) |
|
(229,881) |
|
Government contributions |
8b |
|
1,271,648 |
|
997,783 |
|
2,356,450 |
|
Net cash flows used in financing activities |
|
|
(1,310,504) |
|
(1,040,123) |
|
(968,431) |
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency translation on cash and cash equivalents |
|
|
(112,189) |
|
(65,102) |
|
62,542 |
|
|
|
|
|
|
|
|
|
|
(Decrease)/increase in cash and cash equivalents |
|
|
(927,979) |
|
2,241,138 |
|
(1,780,850) |
|
Cash and cash equivalents, beginning of year |
|
|
5,513,733 |
|
3,272,595 |
|
5,053,445 |
|
Cash and cash equivalents, end of year |
|
$ |
4,585,754 |
$ |
5,513,733 |
$ |
3,272,595 |
|
Supplemental cash flow and other disclosures (Note 21 )
See accompanying notes to the consolidated financial statements.
8
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
1. Nature of Business
Norsat International Inc. (“the Company”) is incorporated under the laws of British Columbia, Canada and its registered office is Suite 110 – 4020 Viking Way, Richmond, British Columbia, Canada. The Company is a publicly listed company on the Toronto Stock Exchange (“TSX”) under the ticker symbol ‘NII’. On February 10, 2015, the Company’s shares of common stock commenced trading on the New York Stock Exchange (“NYSE”) under the ticker symbol ‘NSAT’. The Company’s shares ceased trading on the OTC Bulletin Board (“OTCBB”) under the ticker symbol ‘NSATF’ concurrent with the listing of its shares on the NYSE.
The Company is a provider of unique and customized communication solutions for remote and challenging applications. The communication solutions enable the transmission of data, audio and video and are used by government organizations, militaries, transportation, resource and marine industry companies, news organizations, public safety search, rescue operators and others. The Company’s products and services include leading-edge product design and development, production, distribution and infield support and service of fly-away satellite terminals, microwave components, antennas, radio frequency (“RF”) conditioning products, maritime based satellite terminals and remote networks connectivity solutions.
The Company’s business operates primarily through two operating segments – Land Mobile Radio (“Sinclair Technologies”) and Satellite Communications.
2. Basis of Preparation
Statement of compliance
The consolidated financial statements, including comparatives, have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).
The consolidated financial statements for the year ended December 31, 2015, including comparatives, have been approved and authorized for issue by the Board of Directors on March 1, 2016.
3. Significant Accounting Policies
The consolidated financial statements have been prepared under the historical cost convention. The Company’s principal accounting policies are outlined below:
9
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
3.1 Basis of Consolidation
The consolidated financial statements comprise the financial statements of the Company and its wholly owned subsidiaries. The Company’s significant subsidiaries are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Ownership interest held |
|
|
|
|
|
by the Company |
|
|
|
|
|
December 31, |
|
|
|
Principal |
|
|
|
|
Nature of the |
Country of |
place of |
|
|
|
|
subsidiary |
incorporation |
business |
Principal activities |
2015 |
2014 |
|
Norsat International (America), Inc. |
USA |
USA |
Distributor of satellite systems and provider of sales and marketing services |
100% |
100% |
|
Norsat International (UK) Ltd. |
UK |
UK |
Former distributor of microwave components used as part of satellite systems |
100% |
100% |
|
Norsat S.A. |
Switzerland |
Switzerland |
Former distributor of satellite systems |
100% |
100% |
|
Sinclair Technologies Ltd. |
UK |
UK |
Distributor of radio frequency conditioning products and provider of sales and marketing services |
100% |
100% |
Subsidiaries are fully consolidated from the date of acquisition, being the date on which the Company obtains control, and continue to be consolidated until the date that such control ceases. The parent company controls a subsidiary if it is exposed, or has rights, to variable returns from its involvement with the subsidiary and has the ability to affect those returns through its power over the subsidiary. The financial statements of the subsidiaries are prepared for the same reporting period as the parent company, using consistent accounting policies. Intercompany transactions and balances are eliminated upon consolidation.
3.2 Business Combinations
Business combinations are accounted for using the acquisition method. The cost of the business combination is measured as the aggregate of the consideration transferred, measured on the acquisition date at fair value, and the amount of any non-controlling interest in the acquiree. For each business combination, the acquirer measures the non-controlling interest in the acquiree either at fair value or at the appropriate share of the acquiree’s identifiable net assets. The acquiree’s identifiable assets, liabilities and contingent liabilities that meet the conditions for recognition under IFRS 3 Business Combinations are recognized at their fair values on the acquisition date. Acquisition costs are expensed in the period when they are incurred.
Goodwill is initially measured at the excess of the consideration transferred over the fair value of the net identifiable assets acquired and liabilities assumed. If the consideration transferred is lower than the fair value of the net assets of the subsidiary acquired, the difference is recognized immediately in the Consolidated Statements of Earnings and Comprehensive Income.
After initial recognition, goodwill is measured at cost less any accumulated impairment losses.
The Company uses judgment to determine the fair value of certain identifiable assets and liabilities acquired in a business combination, including the fair value of contingent consideration, if applicable,
10
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
on the acquisition date. The Company may engage independent third-parties to assist management with the determination of the fair value of property and equipment and intangible assets. The Company uses estimates to determine cash flow projections, including future growth and discount rates, among other factors.
3.3 Significant Management Judgment and Estimation Uncertainty
The preparation of consolidated financial statements in conformity with IFRS requires the Company’s management to undertake a number of judgments, estimates and assumptions that affect amounts reported in the consolidated financial statements and notes thereto. Actual amounts may ultimately differ from these estimates and assumptions. The Company reviews its estimates and underlying assumptions on an ongoing basis. Revisions are recognized in the period in which the estimates are revised and may impact future periods as well.
Significant Management Judgment
The following are significant management judgments in applying the accounting policies of the Company that have the most significant effect on recognition and measurement of assets, liabilities, income and expenses:
Recognition of deferred tax assets
The extent to which deferred tax assets can be recognized is based on an assessment of the probability of the Company’s future taxable income against which the deferred tax assets can be utilized. In addition, significant judgment is required in assessing the impact of any legal or economic limits or uncertainties in various tax jurisdictions.
Recognition of service and contract revenues
Determining when to recognize revenues from after-sales services requires an understanding of the customer’s use of the related products, historical experience and knowledge of the market. Recognizing contract revenue also requires significant judgment in determining milestones, actual work performed and the estimated costs to complete the work.
Recognition of government contributions
The Company recognizes government contributions of eligible expenditures when there is reasonable assurance that the Company will comply with the conditions attached to the grant and the grant will be received. The Company estimates government contributions based on labour costs and expenses incurred and its assessment of what will ultimately be approved for payment by government agencies. Uncertainty relates to the acceptability of the contribution amounts claimed, actual timing and ultimate collectability that can vary from the Company’s estimation.
Determination of functional currency
Determining the appropriate functional currency requires management judgment and consideration of the economic factors in which the entity operates, such as the currency that mainly influences sales prices, labour, material and other costs.
Estimation Uncertainty
Information about estimates and assumptions that have the most significant effect on the recognition and measurement of assets, liabilities, income and expenses is provided below. Actual results may be substantially different.
Selling prices of multi-element sales arrangements
Determining selling prices for multi-element arrangements follows a hierarchy of selling prices. If
11
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
vendor specific objective evidence and third party evidence of selling price do not exist, management’s best estimate of selling price for the deliverable is used. This requires significant judgment in determining the selling price based on an understanding of the customer’s use of the related product or service, historical experience and knowledge of the market.
Impairment of long-lived assets
In assessing impairment, management estimates the recoverable amount of each asset or cash-generating unit based on expected future cash flows and uses an interest rate to discount them. Estimation uncertainty relates to assumptions about future operating results and the determination of a suitable discount rate.
Useful lives of depreciable assets
The Company reviews its estimate of the useful lives of depreciable assets at each reporting date, based on the expected utilization of the assets. Uncertainties in these estimates relate to technical obsolescence that may change the utilization of certain software and equipment.
Inventories
The Company estimates the net realizable values of inventories, taking into account the most reliable evidence available at each reporting date. The future realization of these inventories may be affected by future technology or other market-driven changes that may reduce future selling prices. A change to these assumptions may impact the Company’s inventory valuation and gross margins.
Business combinations and goodwill
The Company uses valuation techniques such as discounted cash flows to determine the fair values of certain assets and liabilities in a business combination. A key input for the various valuation techniques requires using an appropriate discount rate or weighted average cost of capital which is subject to judgment and estimates. The discount rate used can have a significant impact on the fair values of assets acquired and liabilities assumed which will also affect the amount of the resulting goodwill.
Share-based payment - stock options
The Company measures the cost of equity-settled share-based transactions by reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for share-based payment transactions requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determining the most appropriate inputs to the valuation model including the price of the Company’s common shares on the grant date, exercise price of the option, expected volatility of the Company’s common shares, weighted average expected life of the option, risk-free interest rate, dividend yield and forfeiture rate.
Share-based payment - restricted share units
The Company measures the cost of equity-settled share-based transactions by reference to the fair value of the equity instruments at the date at which they are granted. For restricted share units, the Company uses the TSX share price at grant date as fair value of the restricted share units. The resulting fair value of the restricted share units is then adjusted for an estimated forfeiture rate which is determined based on historical data. Actual number of restricted share units that will eventually vest is likely to be different from estimation.
Provision for warranties
The Company provides for warranty expenses by analyzing historical failure rates, warranty claims, current sales levels and current information available about returns based on warranty periods. Uncertainty relates to the timing and amount of actual warranty claims which can vary from the Company’s estimation.
12
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Allowance account for credit losses
The Company provides for bad debts by analyzing historical default rates and current information available about customer’s credit worthiness on an account by account basis. Uncertainty relates to the actual collectability of customer balances which can vary from the Company’s estimation.
3.4 Foreign Currency Translation
Functional and presentation currency
The Company’s consolidated financial statements are presented in United States dollars (U.S. dollars or USD). The functional currencies of the parent company and its Sinclair Technologies operating segment are U.S. dollars and Canadian dollars, respectively.
Foreign currency transactions and balances
Foreign currency transactions are translated into the functional currency of the respective entity or division, using the exchange rates prevailing at the dates of the transactions (spot exchange rate). Foreign exchange gains and losses resulting from the settlement of such transactions and from the remeasurement of monetary items denominated in foreign currency at period-end exchange rates are recognized in the Consolidated Statements of Earnings and Comprehensive Income.
Non-monetary items are not re-translated at period-end and are measured at historical cost (translated using the exchange rates at the transaction date), except for non-monetary items measured at fair value which are translated using the exchange rates as at the date when fair value is determined.
Foreign operations
In the Company’s financial statements, all assets, liabilities and transactions of the Company’s foreign operations with a functional currency other than U.S. dollars are translated into U.S. dollars upon consolidation.
The functional currency of the Company’s foreign operations has remained unchanged during the reporting period.
The Company’s foreign operations determine their functional currency based on the primary economic environment in which the entity operates. For foreign operations with a non-U.S. dollar functional currency, the Company translates assets and liabilities into U.S. dollars using the period-end exchange rates. Goodwill, intangible assets and their fair value adjustments arising from acquisition of a foreign operation have been treated as assets and liabilities of the foreign operation and translated into U.S. dollars at the period-end exchange rate. Income and expenses have been translated into U.S. dollars at the average rate over the reporting period. Exchange differences are charged/credited to other comprehensive income and recognized in the accumulated other comprehensive income. On disposal of a foreign operation, the related cumulative translation differences recognized in equity are reclassified to profit or loss and are recognized as part of the gain or loss on disposal.
3.5 Share-Based Payments
Stock options
The Company grants stock options to purchase common shares of the Company to directors, senior officers, employees and service providers pursuant to an incentive share option plan described in Note 16c. The Board of Directors grants such options for periods of up to 5 years, with vesting periods determined at its sole discretion and at prices equal to the closing market price on the day the options are granted.
Under this method, the Company recognizes compensation expense for stock options awarded based on the fair value of the options at the grant date using the Black-Scholes option pricing model.
13
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Measurement inputs include the price of the common shares on the grant date, exercise price of the option, expected volatility of the Company’s common shares (based on weighted average historical volatility), weighted average expected life of the option (based on historical data), risk-free interest rate, dividend yield and forfeiture rate. The fair value of the options is amortized over the vesting period and is included in operating expenses with a corresponding increase in contributed surplus. The amount recognized as an expense is adjusted to reflect the number of share options expected to eventually vest. When options are exercised, the proceeds are credited to issued capital.
Restricted share units
The Company grants restricted share units (“RSUs”) to directors, senior officers and employees pursuant to an incentive restricted share unit plan described in Note 16d. The RSU plan provides the eligible persons the right to receive, at the discretion of the Board, common shares, which are not to be issued from treasury, without any monetary consideration payable to the Company. The vesting of the RSUs is subject to time-based vesting terms, conditions and restrictions as determined by the Board in its sole discretion. Each RSU is convertible into one common share.
The Company recognizes compensation expenses for RSUs awarded based on the fair value of the common shares at the grant date. The fair value, which is determined by multiplying the Company’s share price by the number of RSUs granted, is amortized over the vesting period and is included in operating expenses with a corresponding increase in contributed surplus. The amount recognized as an expense is adjusted to reflect the number of RSUs expected to eventually vest.
3.6 Treasury Shares
When the Company purchases its own shares, the amount of the consideration paid is recognized as a deduction from shareholders’ equity. No gains or losses are recognized in the Consolidated Statements of Earnings and Comprehensive Income on the purchase, sale, issue or cancellation of the Company’s own shares. Repurchased shares are classified as treasury shares and are presented as a deduction from total shareholders’ equity. The Company has granted RSUs as part of the Company’s long term incentive plan. The Company shall purchase common shares in the open market to satisfy the delivery of these share units. Treasury shares are recorded at the cost of the shares acquired in the open market. When the treasury shares are released to settle RSUs, a decrease in treasury shares and contributed surplus is recognized at the average cost of the treasury shares. If treasury shares are sold subsequently, the amount received is recognized as a decrease in treasury shares, and the resulting 3surplus or deficit on the transaction is transferred to/from contributed surplus.
3.7 Cash and Cash Equivalents
Cash and cash equivalents consist of highly liquid interest bearing term deposits that are readily convertible to known amounts of cash with original terms to maturity of up to 3 months. The cash and cash equivalents act as the Company’s primary source of cash and fluctuate directly as a result of its cash flows from operating, investing and financing activities.
3.8 Allowance Account for Credit Losses
The Company maintains an allowance account for estimated credit losses that may arise if any of its customers is unable to make required payments. On each reporting date, management specifically analyzes aging of outstanding customer balances, historical default rates, customer credit worthiness and changes in customer payment terms to evaluate collectability of the Company’s trade and other receivables balance. The allowance is then adjusted to align with the specific analysis performed.
14
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
3.9 Inventories
Inventories consist of parts and supplies, work in process and finished goods. Inventories are measured at the lower of cost and net realizable value. The cost of inventories is determined on a first in, first out basis. Net realizable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and selling expense. Inventories are recorded net of any obsolescence provisions. When there is a significant change in economic circumstances, inventories that had been previously written down below cost may be reversed up to the original carrying amount.
3.10 Prepaid Expenses and Other
Included in short-term prepaid expenses and other are prepayments related to materials, insurance premiums and other deposits required in the normal course of business which are less than one year.
3.11 Property and Equipment
Property and equipment are stated at cost less applicable tax credits, government contributions, and net of accumulated depreciation and accumulated impairment losses. Depreciation of property and equipment is recorded on a straight-line basis at the following annual rates, which approximate the useful lives of the assets:
|
|
|
|
Assets |
Period |
|
Equipment |
3 to 5 years |
|
Furniture and fixtures |
5 to 10 years |
|
Leasehold improvements |
Shorter of lease term or useful life |
When significant parts of property and equipment are required to be replaced in intervals, the Company recognizes such parts as individual assets with specific useful lives and depreciation, respectively. When a major inspection is performed, its cost is recognized in the carrying amount of the property and equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognized as expenses.
The assets’ residual values, useful lives and methods of depreciation are reviewed at each financial year-end.
3.12 Intangible Assets
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is valued at fair value as at the date of acquisition. Following initial recognition, intangible assets are carried at cost less any accumulated amortization and any accumulated impairment losses.
The useful lives of intangible assets are assessed as either finite or indefinite.
Intangible assets with finite lives are amortized over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. The amortization period and method for an intangible asset with a finite useful life are reviewed at least at each financial year-end. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset are accounted for by changing the amortization period or method, as appropriate, and are treated as changes in accounting estimates. The amortization expense on intangible assets with finite lives is recognized in the Consolidated Statements of Earnings and Comprehensive Income.
15
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Intangible assets with indefinite useful lives are not amortized, but are tested for impairment annually, either individually or at cash-generating unit level. The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable. If not, the change in useful life from indefinite to finite is made on a prospective basis.
Gains or losses arising from disposal of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognized in the Consolidated Statements of Earnings and Comprehensive Income when the asset is derecognized.
The Company records amortization of intangible assets on a straight-line basis at the following annual rates, which approximate the useful lives of the assets:
|
|
|
|
Assets |
Period |
|
Software |
1 to 3 years |
|
Customer relationships |
5 to 12 years |
|
Product designs |
20 years |
|
Brand |
Indefinite |
|
Other |
1.5 to 15 years |
Brand is developed through years of advertising, promotional campaign and customer satisfaction. It contains beneficial elements to the Company that have been created over time and continue to create value to the Company. Hence, brand which reflects consumer awareness and recognition is considered indefinite in nature.
3.13 Impairment of Long-Lived Assets
The Company assesses at each reporting date whether there is an indication that an asset may be impaired. If any indication exists, or when annual impairment testing for an asset is required, the Company estimates the asset’s recoverable amount.
The recoverable amount is the higher of an asset’s or cash-generating unit’s fair value less costs of disposal and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash-generating unit to which the asset belongs.
An impairment loss is recognized when the carrying amount of an asset, or its cash-generating unit, exceeds its recoverable amount. A cash-generating unit is the smallest identifiable group of assets that generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. Impairment losses are recognized in the Consolidated Statements of Earnings and Comprehensive Income.
An impairment loss is reversed if there is an indication that an impairment loss recognized in prior periods may no longer exist. An impairment loss is reversed only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortization, if no impairment loss had been recognized previously. Such reversal is recognized in the Consolidated Statements of Earnings and Comprehensive Income.
The following criteria are also applied in assessing impairment of specific assets:
Goodwill is tested for impairment annually or when circumstances indicate that the carrying value may be impaired. Impairment is determined for goodwill by assessing the recoverable amount of each cash-
16
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
generating unit to which the goodwill relates. Where the recoverable amount of the cash-generating unit is less than its carrying amount, an impairment loss is recognized to the extent the carrying amount exceeds the recoverable amount. Impairment losses relating to goodwill are not reversed in future periods.
Intangible assets with indefinite lives are tested for impairment annually either individually or at the cash-generating unit level, as appropriate, or when circumstances indicate that the carrying value may be impaired.
3.14 Goodwill
Goodwill represents the future economic benefits arising from a business combination that are not individually identified and separately recognized. Goodwill is carried at cost less accumulated impairment losses. Goodwill is assessed for impairment as described in Note 3.13.
3.15 Deferred Revenue
Included in deferred revenue are typically amounts related to installation, training, extended warranty, airtime and post contract support associated with the sale of the Company’s products.
Payments that have been received from customers but will qualify for revenue recognition within the next year are reflected in current liabilities and the remaining balance is recorded in non-current liabilities.
3.16 Comprehensive Income
Comprehensive income comprises net earnings for the period and other comprehensive income. Included in accumulated other comprehensive income are unrealized foreign exchange amounts on the translation of certain subsidiaries’ and divisions’ functional currency to U.S. dollars.
3.17 Financial Instruments
Financial assets
Financial assets are classified into one of four categories:
-
financial assets at fair value through profit or loss (“FVTPL”);
-
held-to-maturity investments;
-
available-for-sale financial assets; and
-
loans and receivables.
The Company determines the classification of its financial assets at initial recognition, depending on the nature and purpose of the financial asset. All financial assets, except financial assets at FVTPL, are recognized initially at fair value plus directly attributable transaction costs.
The subsequent measurement of financial assets depends on their classification as follows:
|
|
|
|
i. |
Financial assets at FVTPL |
Financial assets are classified as FVTPL when the financial asset is held for trading or is designated upon initial recognition as FVTPL. Financial assets are classified as held for trading if they are acquired for the purpose of selling or repurchasing in the near term, they are part of an identified portfolio of financial instruments that are managed together and for which there is
17
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
evidence of a recent actual pattern of short-term profit taking or they are a derivative that is not designated as an effective hedging instrument.
Financial assets classified as FVTPL are carried in the Consolidated Statements of Financial Position at fair value with changes in fair value recognized in the Consolidated Statements of Earnings and Comprehensive Income.
The Company has not designated any financial assets as FVTPL.
|
|
|
|
ii. |
Held-to-maturity investments |
Non-derivative financial assets with fixed or determinable payments and fixed maturities are classified as held-to-maturity when the Company has the positive intention and ability to hold them to maturity. After initial measurement, held-to-maturity investments are measured at amortized cost using the effective interest method. The losses arising from impairment are recognized in the Consolidated Statements of Earnings and Comprehensive Income.
The Company has not designated any financial assets as held-to-maturity investments.
|
|
|
|
iii. |
Available-for-sale financial assets |
Non-derivative financial assets are designated as available-for-sale or are prescribed to this classification if not classified as (a) loans and receivables, (b) held-to-maturity investments or (c) financial assets at FVTPL. After initial measurement, available-for-sale financial assets are subsequently measured at fair value with unrealized gains or losses recognized as other comprehensive income in the available-for-sale reserve until the investment is derecognized, at which time the cumulative gain or loss is recognized in the Consolidated Statements of Earnings and Income and removed from the available-for-sale reserve.
The Company has not designated any financial assets as available-for-sale assets.
|
|
|
|
iv. |
Loans and receivables |
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. After initial measurement, such financial assets are subsequently measured at amortized cost using the effective interest method. The impairment loss of receivables is based on a review of all outstanding amounts periodically throughout the fiscal year. Bad debts are provided for during the period in which they are identified. The losses arising from impairment are recognized in the Consolidated Statements of Earnings and Comprehensive Income. Interest income is recognized by applying the effective interest rate.
The Company has classified cash and cash equivalents and trade and other receivables as loans and receivables.
De-recognition
A financial asset is derecognized when the rights to receive cash flows from the asset have expired or the Company has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a pass-through arrangement.
18
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Impairment of financial assets
Financial assets, other than those at FVTPL, are assessed for indicators of impairment at each reporting date. Financial assets are impaired when there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows of the investment have been impacted.
Objective evidence of impairment could include the following:
-
significant financial difficulty of the issuer or counterparty;
-
default or delinquency in interest or principal payments; or
-
it has become probable that the borrower will enter bankruptcy or financial reorganization.
For financial assets carried at amortized cost, the amount of the impairment is the difference between the asset’s carrying amount and the present value of the estimated future cash flows, discounted at the financial asset’s original effective interest rate.
The carrying amount of trade receivables is reduced through the use of an allowance account. The Company will set up an allowance for the outstanding balance that is considered uncollectible. Subsequent recoveries of amounts previously provided for are credited against the allowance account. Changes in the carrying amount of the allowance account are recognized in the Consolidated Statements of Earnings and Comprehensive Income.
Financial liabilities
Financial liabilities are classified as either financial liabilities at FVTPL or other financial liabilities. The Company determines the classification of its financial liabilities at initial recognition. All financial liabilities are recognized initially at fair value, net of transaction costs except FVTPL.
Subsequent measurement of financial liabilities depends on their classification as follows:
FVTPL includes financial liabilities held for trading and financial liabilities designated upon initial recognition as at FVTPL.
Financial liabilities are classified as held for trading if they are acquired for the purpose of selling in the near term. This category includes derivative instruments that are not designated as hedging instruments in hedge relationships as defined by International Accounting Standards (“IAS”) 39
Financial Instruments: Recognition and Measurement. Gains and losses on financial liabilities held for trading are recognized in the Consolidated Statements of Earnings and Comprehensive Income.
The Company has not designated any financial liabilities upon initial recognition as FVTPL.
|
|
|
|
ii. |
Other financial liabilities |
After initial recognition at fair value less transaction costs, other financial liabilities are subsequently measured at amortized cost using the effective interest method.
Gains and losses are recognized in the Consolidated Statements of Earnings and Comprehensive Income.
19
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
The Company has classified trade and other payables, accrued liabilities and acquisition loan as other financial liabilities.
De-recognition
A financial liability is derecognized when the obligation under the liability is discharged, cancelled, or expired.
Fair value measurement
The Company’s financial assets include cash and cash equivalents and trade and other receivables. The Company’s financial liabilities include trade and other payables, accrued liabilities and acquisition loan.
The Company has classified its cash and cash equivalents and trade and other receivables, as loans and receivables, measured at amortized cost using the effective interest rate method. Trade and other payables, accrued liabilities and acquisition loan are classified as other financial liabilities, measured at amortized cost using the effective interest rate method.
The carrying value of the Company’s financial assets and liabilities is considered to be a reasonable approximation of fair value due to their immediate or short term maturity, or their ability for liquidation at comparable amounts.
The Company’s revenues consist of sales of hardware, consulting, bandwidth, installation, training, extended warranty and post contract customer support. These services are set forth separately in the contractual arrangements such that the total price of the customer arrangement is expected to vary as a result of the inclusion or exclusion of services.
The Company has single deliverable and multiple deliverable revenue arrangements.
For single deliverable revenue arrangements relating to the sale of hardware, the Company recognizes revenue when all of the following conditions have been satisfied:
-
the Company has transferred to the buyer the significant risks and rewards of ownership of the goods;
-
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the good sold;
-
the amount of revenue can be measured reliably;
-
it is probable that the economic benefits associated with the transaction will flow to the Company; and
-
the costs incurred or to be incurred in respect of the transaction can be measured reliably.
For single deliverable revenue arrangements relating to the sale of services, the Company recognizes revenue by reference to the stage of completion of the transaction at the end of the reporting period when the outcome of a transaction can be estimated reliably. The outcome of a transaction can be estimated reliably when all the following conditions are satisfied:
-
the amount of revenue can be measured reliably;
-
it is probable that the economic benefits associated with the transaction will flow to the entity;
-
the stage of completion of the transaction at the end of the reporting period can be measured reliably; and
20
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Multiple deliverable revenue arrangements are to be divided into more than one unit of accounting and the criteria for revenue recognition are considered separately for each accounting unit if the following criteria are met:
-
the delivered item(s) has standalone value and
-
when a general right of return exists for the delivered item, the delivery or performance of an undelivered item is probable and substantially in the control of the Company.
For those contracts where the services are not essential to the functionality of any other element of transaction, the Company determines selling price for these services based on a hierarchy of selling prices:
-
Vendor specific objective evidence (“VSOE”) of selling price;
-
If VSOE does not exist then third party evidence of selling price (“TPE”) is used; or
-
If neither VSOE nor TPE exists, then management’s best estimate of selling price for the deliverable is used.
Arrangement consideration is allocated to all deliverables based on their relative selling prices. As a result of the hierarchy of selling prices, the Company is required to determine the selling price for each deliverable provided the conditions for separation have been met.
Hardware is considered a separate unit of accounting as it meets the criteria for multiple deliverable revenue arrangements listed above. The Company’s hardware components are customized in nature and specific to a customer’s order requirements. As a result, the Company uses management’s best estimate of selling price for the deliverable.
Hardware under multiple deliverable revenue arrangements is recognized using the same criteria for hardware under single deliverable arrangements.
The Company’s multiple-element sales arrangements include arrangements where hardware with embedded software licenses and the associated post contract customer support (“PCS”) are sold together. The Company uses VSOE to determine selling price of the undelivered PCS elements based on the fair value of labour rates and consistent renewal rates.
The Company’s multiple-element sales arrangements include rights for the customer to renew PCS after the bundled term ends. These rights are irrevocable to the customer’s benefit, are for specified prices, are consistent with the initial price in the original multiple-element sales arrangement, and the customer is not subject to any economic or other penalty for failure to renew. Further, the renewal PCS options are for services comparable to the bundled PCS and cover similar terms and periods.
PCS revenue associated with hardware is recognized on a pro-rata basis over the term of the PCS period, which typically is one year. PCS revenue includes support levels that provide customers with access to telephone support for trouble-shooting, diagnosis and extends to on-site repair of products. PCS is considered a separate unit of accounting as it meets the criteria for multiple deliverable revenue arrangements listed above.
Revenue on extended warranty is deferred and recognized in income on a straight-line basis over the contract period. Extended warranty revenue is recognized after the Company’s one year manufacturer’s warranty expires.
21
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Revenue is recognized on installation, training, and consulting services when these services have been performed. The selling price on these services is determined on a stand-alone basis. These services are separate units of accounting because they meet the criteria for multiple deliverable revenue arrangements listed above.
For reseller arrangements, fees are fixed or determinable on delivery to the reseller because the Company’s agreements with customers and resellers do not contain product return rights.
3.19 Research and Development Costs
Research costs are expensed as incurred. Development costs are deferred if the Company can demonstrate (i) the technical feasibility of completing the product or process, (ii) the intention to complete the project, (iii) the ability to use or sell the product in commercial production, (iv) future economic benefits that the product or process can generate, including the existence of a market for the output of the project, (v) the availability of adequate technical, financial and other resources to complete the development and to use or sell the product, and (vi) the ability to measure reliably the expenditure attributable to the project during development. If these criteria are not met, development costs are expensed as incurred. The Company did not capitalize any development costs for the years ended December 31, 2015, 2014 and 2013.
3.20 Government Contributions
Government funding of eligible research and development expenditures is credited when earned against product development expenses or the cost of property and equipment, to which the funding relate. The Company amortizes the cost of the related property and equipment over its useful life according to the Company’s accounting policy relating to property and equipment. The Company recognizes government grants only when there is reasonable assurance that the Company will comply with the conditions attached to the grant and the grant will be received. The Company presents the grant as a deduction of the carrying amount of the asset the grant relates to in the Consolidated Statements of Financial Position. The grant is recognized in the Consolidated Statements of Earnings and Comprehensive Income over the life of the depreciable assets as a reduced depreciation expense.
3.21 Government Repayment
The Company is required to make annual repayment under the government contracts as described in Note 8. On a quarterly basis, the Company calculates the repayment based on actual revenues achieved for the reporting period. If the revenue criteria for repayment have been met, a liability will be recognized with a corresponding increase in product development expenses. The Company will record a liability in the period the actual revenues are recognized that causes the grant to become repayable. Given historical sales volume, the accrual for repayment, if any, is likely to be recognized in each of the reporting periods. Depending on the sales volume achieved during the repayment period, the amount of the repayment can significantly impact the Company gross margin percentages and amounts.
3.22 Income Taxes
Income tax expense consists of current and deferred income tax expense. Income tax expense is recognized in the Consolidated Statements of Earnings and Comprehensive Income.
Current income tax expense is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at period-end, adjusted for amendments to tax payable with regards to previous years.
22
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Deferred income taxes are recorded using the statement of financial position liability method. Under this method, deferred income tax assets and liabilities are recognized for future tax consequences attributable to differences between the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred income tax assets and liabilities are measured using the enacted or substantively enacted tax rates expected to apply when the asset is realized or the liability is settled.
The effect on deferred income tax assets and liabilities of a change in tax rates is recognized in earnings in the period that substantive enactment occurs.
A deferred income tax asset is recognized to the extent that it is probable that future taxable profits will be available against which the asset can be utilized.
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities, when they relate to income taxes levied by the same taxation authority, and when the Company intends to settle its current tax assets and liabilities on a net basis.
3.23 Investment Tax Credits (“ITCs”)
The Company is entitled to certain Canadian federal and provincial tax incentives for qualified scientific research and development activities and for increasing research activities. These ITCs are available to the Company to reduce actual income taxes payable. Any credits that are not used in the year in which they are earned are recorded as a deferred asset when it is probable that such credits will be utilized. The utilization is dependent upon the generation of future taxable income. Management assesses the probability of usage of investment tax credits at the end of each reporting period.
3.24 Net Earnings Per Share
Basic net earnings per share are computed by dividing net earnings by the weighted average number of common shares outstanding during the period.
Diluted net earnings per share are computed similar to basic net earnings per shares, except that the weighted average shares outstanding are increased to include additional shares for the assumed exercise of stock options at the beginning of the reporting period, if dilutive. The number of additional shares is calculated assuming that outstanding stock options were exercised and the proceeds from such exercises were used to repurchase common shares at the average market price during the reporting period. Stock options are dilutive when the market price of the common shares at the end of the period exceeds the exercise price of the options and when the Company generates net earnings.
3.25 Provisions and Contingent Liabilities
Provisions for product warranties, legal claims, onerous contracts or other claims are recognized when the Company has a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation. Timing or amount of the outflow may still be uncertain. The expense relating to any provision is presented in the Consolidated Statements of Earnings and Comprehensive Income, net of any reimbursement.
Provisions are measured at the estimated expenditure required to settle the present obligation, based on the most reliable evidence available at the reporting date, including risks and uncertainties associated with the present obligation. Where there are a number of similar obligations, the likelihood that an outflow will be required in settlement is determined by considering the class of obligations as a whole.
23
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Provisions are discounted to their present values, where the time value of money is material.
In those cases where the possible outflow of economic resources as a result of present obligations is considered improbable or remote, no liability is recognized.
3.26 Segment Reporting
The Company’s business operates primarily through two operating segments – Sinclair Technologies and Satellite Communications. The two reportable segments are strategic business units that offer different products and services. They are managed separately with operating results reviewed by the Company’s chief operating decision makers because each business is in a different stage in its life cycle and they require different marketing strategies. The accounting policies of the segments are the same as those described in the summary of significant accounting policies.
3.27 Future Accounting Pronouncements
IFRS 9 Financial Instruments will replace IAS 39 Financial Instruments: Recognition and Measurement. It addresses the classification, measurement and derecognition of financial assets and financial liabilities. The new standard replaces the current multiple classification and measurement models for financial assets and liabilities with a single model that has only two classification categories: amortized cost and fair value. In November 2013, the IASB issued an amendment to IFRS 9 which includes a new hedge model that aligns accounting more closely with risk management as well as enhancements to the disclosures about hedge accounting and risk management. IFRS 9 has also been amended not to require the restatement of comparative period financial statements for the initial application of the classification and measuring requirements of IFRS 9, but instead requires modified disclosures on transition to IFRS 9. The IASB has deferred the effective date to annual periods beginning on or after January 1, 2018 with early adoption permitted. The Company is currently assessing the impact of adopting this standard on its consolidated financial statements.
IFRS 16 Leases will replace IAS 17 Leases and the related interpretations. IFRS 16 eliminates the distinction between operating and finance leases and requires most leases to be recorded on the balance sheet for lessees under a single model unless the lease term is twelve months or less or the underlying asset has a low value. Lessor accounting remains largely unchanged and the distinction between operating and finance leases is retained. The IASB has an effective date for annual periods beginning on or after January 1, 2019 with an early adoption permitted if IFRS 15 Revenue from Contracts with Customers has also been applied. The Company is currently assessing the impact of adopting this standard on its consolidated financial statements.
IFRS 15 Revenue from Contracts with Customers will replace IAS 18 Revenue, IAS 11 Construction Contracts and certain revenue related interpretations. IFRS 15 establishes a new control-based revenue recognition model, changes the basis for deciding whether revenue is to be recognized over time or at a point in time, and improves disclosures about revenue. IFRS 15 provides more detailed guidance on contracts involving the delivery of two or more goods and services as to when to account separately for the individual performance obligations in a multiple element arrangement, how to allocate the transaction price and when to combine contracts. IFRS 15 also provides guidance on how to treat arrangements with variable pricing, such as performance based pricing and how revenue can be constrained. In addition, IFRS 15 provides guidance on time value of money as to when to adjust a contract price for a financing component. In 2015, the IASB issued an exposure draft proposing several amendments to IFRS 15. The amendments are intended to address implementation questions that were discussed by the Joint Transition Resource Group for Revenue Recognition on licenses of intellectual property, identifying performance obligations, principal versus agent application guidance and transition. The IASB has deferred the effective date to annual periods beginning on or after
24
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
January 1, 2018 with early adoption permitted. The Company is currently assessing the impact of adopting this standard on its consolidated financial statements.
4. Cost of Sales and Expenses
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
|
2015 |
|
2014 |
|
2013 |
|
Cost of sales |
|
|
|
|
|
|
|
Raw materials and overhead costs |
$ |
18,362,211 |
$ |
19,091,457 |
$ |
19,111,558 |
|
Labour costs |
|
2,997,062 |
|
2,640,047 |
|
3,351,316 |
|
Depreciation and amortization |
|
93,880 |
|
68,880 |
|
131,533 |
|
|
$ |
21,453,153 |
$ |
21,800,384 |
$ |
22,594,407 |
|
|
|
|
|
|
|
|
|
Selling and distributing expenses |
|
|
|
|
|
|
|
Direct expenses |
$ |
848,767 |
$ |
753,104 |
$ |
1,927,582 |
|
Labour costs |
|
3,383,675 |
|
3,899,130 |
|
3,575,523 |
|
Depreciation and amortization |
|
644,137 |
|
760,792 |
|
795,578 |
|
Less: Government contributions (Note 8) |
|
- |
|
- |
|
(21,841) |
|
|
$ |
4,876,579 |
$ |
5,413,026 |
$ |
6,276,842 |
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
|
|
|
|
|
Direct expenses |
$ |
2,069,079 |
$ |
1,637,960 |
$ |
1,407,977 |
|
Labour costs |
|
2,315,914 |
|
2,686,044 |
|
2,495,745 |
|
Depreciation and amortization |
|
354,791 |
|
162,176 |
|
151,763 |
|
|
|
4,739,784 |
|
4,486,180 |
|
4,055,485 |
|
Capitalized to inventory/transfer to cost of sales |
|
(649,026) |
|
(457,540) |
|
(347,957) |
|
|
|
4,090,758 |
|
4,028,640 |
|
3,707,528 |
|
Less: Government contributions (Note 8) |
|
- |
|
- |
|
(12,308) |
|
|
$ |
4,090,758 |
$ |
4,028,640 |
$ |
3,695,220 |
|
|
|
|
|
|
|
|
|
Product development expenses |
|
|
|
|
|
|
|
Direct expenses |
$ |
1,080,095 |
$ |
816,802 |
$ |
1,052,662 |
|
Labour costs |
|
1,757,876 |
|
1,746,408 |
|
2,137,847 |
|
Depreciation and amortization |
|
202,826 |
|
282,688 |
|
322,449 |
|
|
|
3,040,797 |
|
2,845,898 |
|
3,512,958 |
|
Capitalized to inventory/transfer to cost of sales |
|
(167,743) |
|
- |
|
- |
|
|
|
2,873,054 |
|
2,845,898 |
|
3,512,958 |
|
Less: Government contributions (Note 8) |
|
(1,309,671) |
|
(1,266,824) |
|
(2,079,572) |
|
|
$ |
1,563,383 |
$ |
1,579,074 |
$ |
1,433,386 |
|
Labour costs include wages, salaries, bonus, sales commissions, share-based payments, social security contributions, extended health premiums, government medical services plan payments, Registered Retirement Savings Plan contributions and vacation accrual.
5. Business Combination
On April 16, 2013, the Company entered into a definitive agreement to acquire certain assets and assume certain liabilities of CVG, Incorporated (“CVG”), a U.S.-based satellite communication business. The Company financed the transaction with cash from operations. The acquired assets included new products and associated intellectual property (“IP”) that aligned with the Company’s existing product roadmap and allowed the Company to immediately enter new and additional areas within the satellite communications
25
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
markets with solid state power amplifiers (“SSPAs”), high power block up-converters (“BUCs”), SATCOM baseband kits and Microsatellite terminals (terminals with antenna sizes below 1 meter).
The CVG acquisition was accounted for as an acquisition of a business, and the identified assets and liabilities below were a result of management’s best estimates and assumptions after taking into account all relevant information available. The assessed fair value of the identifiable assets and liabilities of CVG as at April 16, 2013 was as follows:
|
|
|
|
Fair value recognized on acquisition |
|
Assets |
|
|
|
Inventories |
$ |
793,153 |
|
Property and equipment |
|
258,687 |
|
Assets held for sale |
|
32,778 |
|
Total Assets |
$ |
1,084,618 |
|
|
|
|
|
Liabilities |
|
|
|
Accrued liabilities |
$ |
21,308 |
|
Provisions |
|
533,140 |
|
Total Liabilities |
$ |
554,448 |
|
|
|
|
|
Total identifiable net assets at fair value |
$ |
530,170 |
|
Purchase consideration transferred |
$ |
530,170 |
|
The Company recognized $32,778 of assets held for sale on the acquisition date, comprising assets redundant to the Company’s operation. Subsequent to the acquisition, the Company disposed all of the assets held for sale and realized $32,778 in 2013.
Provisions were related to product warranty liabilities for products sold by CVG prior to the acquisition.
Purchase consideration
The Company paid cash consideration of $530,170 and financed the purchase from the Company’s cash and cash equivalents. Acquisition related costs, including legal, professional fees and relocation expenses, amounting to $131,399, were recognized as a general and administrative expense in the Consolidated Statements of Earnings and Comprehensive Income in 2013.
6. Capital Disclosures
The Company's objectives and policies for managing capital are to maintain a strong capital base so as to maintain investor, creditor and market confidence, to sustain future development of the business and to safeguard the Company’s ability to support its normal operating requirements on an ongoing basis.
The capital of the Company consists of the items included in the Consolidated Statements of Financial Position in the shareholders’ equity section, government contributions and credit facilities, if drawn (Note 13). The Company manages its capital structure and makes changes based on economic conditions and the risk characteristics of its assets. As at December 31, 2015, shareholder’s equity was $35,947,311 (2014 -$28,984,442).
To manage the Company’s capital requirements, the Company has in place a planning and budgeting process which helps determine the funds required to ensure the Company has the appropriate liquidity to meet its operating and growth objectives. The Company plans to continue to fund its short-term cash
26
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
requirements through operations, and if required, the Company has credit facilities in place that can be drawn upon (Note 13).
In 2008, the Company entered into an agreement with the Canadian Federal Minister of Industry (“the Minister”) through the Strategic Aerospace & Defense Initiative (“SADI”) whereby the Minister will provide funding of 35% of eligible spending related to the research and development of aerospace & defense technology development projects to a maximum funding amount of Cdn$5,975,200 for eligible costs starting from September 21, 2007 up to and including December 31, 2012 (Note 8a).
In 2013, the Company signed a new SADI agreement with the Minister (Note 8b). Funding is conditional on maintaining certain reporting requirements. As at December 31, 2015, the Company is in compliance with these reporting requirements.
For the year ended December 31, 2015, there were no changes in the Company's approach to capital management.
As at December 31, 2015, the Company had the following externally imposed capital requirements under its credit facilities agreements (Note 13):
-
Working capital ratio (current assets divided by current liabilities) cannot be less than 1.25:1.00 – calculated quarterly;
-
Debt service coverage ratio cannot be less than 1.10 to 1.00 for the fiscal year ended December 31, 2014 and less than 1.20 to 1.00 for the fiscal year ended December 31, 2015, and thereafter. The ratio is based on earnings before interest, tax, depreciation, amortization and share-based payments (“EBITDAS”) plus loss on sale of assets less taxes, dividends, distributions, advances to related parties, gains on sale of assets and unfunded capital expenditures divided by the aggregate principal and interest payments made during the relevant fiscal year. This ratio shall be calculated annually and based on the Company’s consolidated financial statements; and
-
Funded debt to EBITDAS, less unfunded capital expenditures cannot at any time exceed 2.50:1.00 – calculated quarterly, on a rolling 12 month basis. Funded debt includes the Company’s credit facilities and acquisition loan.
Unfunded capital expenditures are defined as capital expenditures which are not financed by external sources, such as being financed by the Company’s own cash and cash equivalents.
As at December 31, 2015 and 2014, the Company was in compliance with its externally imposed covenants.
27
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
7. Financial Instruments Risk
The carrying amounts of the Company’s financial assets and liabilities by category are summarized below.
|
|
|
|
|
|
|
|
As at December 31 |
|
|
|
2015 |
|
2014 |
|
|
|
|
Financial Assets |
|
Loans and receivable (amortized cost) |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
4,585,754 |
$ |
5,513,733 |
|
Trade and other receivables |
|
8,987,392 |
|
7,570,110 |
|
Total financial assets |
$ |
13,573,146 |
$ |
13,083,843 |
|
|
|
|
Financial Liabilities |
|
Other liabilities (amortized cost) |
|
|
|
|
|
|
|
Trade and other payables |
$ |
1,906,703 |
$ |
2,831,911 |
|
Accrued liabilities |
|
2,375,107 |
|
2,601,163 |
|
Acquisition loan |
|
- |
|
2,371,266 |
|
Total financial liabilities |
$ |
4,281,810 |
$ |
7,804,340 |
|
Risk Management Objectives and Policies
The Company is exposed to various risks in relation to financial instruments. The Company’s chief operating decision makers actively maintain to secure the Company’s short to medium-term cash flows by minimizing the exposure to volatile financial markets. The Company does not actively engage in the trading of financial assets for speculative purposes nor does it write options. The main types of risks are credit risk, liquidity risk, currency risk and interest rate risk which are described below.
Credit Risk
Credit risk is the risk of a financial loss if a customer or counterparty to a financial instrument fails to meet its obligations under a contract. This risk primarily arises from the Company’s receivables from customers. The credit risk for cash and cash equivalents is considered negligible, since the counterparties are reputable banks with high quality external credit ratings.
The Company’s exposure to credit risk is dependent upon the characteristics of each customer. Each customer is assessed for credit worthiness, using third party credit scores and through direct monitoring of their financial well-being on a continual basis. In some cases, where customers fail to meet the Company's credit worthiness benchmark, the Company may choose to transact with the customer on a prepayment basis.
The Company does not have credit insurance or other financial instruments to mitigate its credit risk as management has determined that the exposure is minimal due to the composition of its customer base.
Pursuant to their respective terms, net trade and other receivables were aged as follows as at December 31, 2015 and 2014:
|
|
|
|
|
|
|
|
As at December 31 |
|
|
|
2015 |
|
2014 |
|
0-30 days |
$ |
5,955,819 |
$ |
5,824,443 |
|
31-60 days |
|
447,414 |
|
1,555,041 |
|
Greater than 60 days |
|
2,584,159 |
|
190,626 |
|
Total trade and other receivables |
$ |
8,987,392 |
$ |
7,570,110 |
|
28
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
As at December 31, 2015, trade and other receivables of $4,062,382 (2014 - $3,129,146) were past due but not included in the allowance account for credit losses. These relate to a number of independent customers including government organizations and militaries that have no recent history of default.
As at December 31, 2015, the Company’s trade accounts receivable are made up of approximately 7% (2014 – 8%) government trade receivables and the balance of the outstanding trade accounts receivable is spread over a large number of customers. The Company has assessed that the credit risk related to government trade receivables is low.
The Company regularly reviews the collectability of its trade and other receivables and establishes an allowance account for credit losses based on its best estimate of any potentially uncollectible accounts. As at December 31, 2015 and 2014, the allowance account for credit losses is summarized below.
|
|
|
|
|
|
|
|
As at December 31 |
|
|
|
2015 |
|
2014 |
|
Allowance balance, beginning of year |
$ |
57,027 |
$ |
55,859 |
|
Net increase |
|
46,908 |
|
1,168 |
|
Allowance balance, end of year |
$ |
103,935 |
$ |
57,027 |
|
The Company manages credit risk relating to cash and cash equivalents by dealing with large banks and investing in highly liquid investments. The Company’s objective is to minimize its exposure to credit risk in order to prevent losses on financial assets by placing its investments in highly liquid investments such as guaranteed investment funds.
Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due.
The Company has in place a planning and budgeting process which helps determine the funds required to ensure the Company has the appropriate liquidity to meet its operating and growth objectives.
To manage this risk, the Company maintains credit facilities which provide access to funds in Canadian and/or U.S. dollars to meet short-term financing obligations.
As at December 31, 2015, the liquidity and maturity timing of the Company’s financial assets totaling $13,573,146 (2014 - $13,083,843) were adequate for the settlement of the short-term financial liabilities of $4,281,810 (2014 - $7,804,340).
Currency risk
Currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in foreign exchange rates.
The Company’s exposures to currency risk primarily arise from its sales, purchases of raw materials and operating costs denominated in Canadian dollar (CAD) and Pound Sterling (GBP). The Company also holds cash in CAD and GBP.
The Company manages currency risk by holding cash in foreign currencies to support forecasted foreign currency denominated liabilities and does not use derivative instruments to reduce its exposure to foreign currency risk.
29
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Foreign currency denominated financial assets and liabilities which expose the Company to currency risk are disclosed below. The amounts shown are translated into U.S. dollars at the period-end rate.
|
|
|
|
|
|
|
|
CAD |
|
GBP |
|
|
|
|
|
|
|
As at December 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
Financial assets |
$ |
3,327,146 |
$ |
304,987 |
|
Financial liabilities |
|
(2,908,385) |
|
(63,233) |
|
Net financial assets |
$ |
418,761 |
$ |
241,754 |
|
|
|
|
|
|
|
As at December 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
Financial assets |
$ |
2,555,767 |
$ |
491,806 |
|
Financial liabilities |
|
(3,862,457) |
|
(130,802) |
|
Net financial assets/(liabilities) |
$ |
(1,306,690) |
$ |
361,004 |
|
The sensitivity analysis of the Company’s foreign currency financial assets and liabilities held denominated in CAD and GBP as at December 31, 2015 and 2014 with regards to the USD/CAD exchange rate, the USD/GBP exchange rate and ‘all other things being equal’ is shown below. The sensitivity analysis assumes a change of 9% (2014 – 5%) in USD/CAD exchange rate and a change of 8% (2014 – 6%) in USD/GBP exchange rate. Both of these percentages have been determined based on the average market volatility in exchange rates in the previous 12 months.
A 9% (2014 – 5%) strengthening/(weakening) in the USD against the CAD would result in a loss/(gain) in net earnings and a decrease/(increase) in the net financial assets of approximately $38,000 (2014 -$65,000).
An 8% (2014 – 6%) strengthening/(weakening) in the USD against the GBP would result in a loss/(gain) in net earnings and a decrease/(increase) in the net financial assets of approximately $19,000 (2014 -$22,000).
Interest rate risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company’s exposure to the risk of changes in market interest rates relates primarily to the Company’s acquisition loan subject to floating interest rates. As at December 31, 2015, the Company has fully repaid its loan balance (2014 - $2,371,266). As at December 31, 2014, the interest rate risk for cash and cash equivalents was considered negligible. The Company does not enter into any interest rate swaps to mitigate interest rate risk.
As at December 31, 2014, a 1% change in interest rate would result in a change in interest expense of approximately $24,000. The changes in interest rate are considered to be reasonably possible based on observation of current market conditions. The calculations are based on the change in the interest rate and the financial instruments held at December 31, 2014 that is sensitive to changes in interest rate.
8. Government Contributions
For the year ended December 31, 2015, the Company has recorded government contributions of $1,309,671 (2014 - $1,266,824) as a reduction to product development in the Consolidated Statements of Earnings and Comprehensive Income and $17,961 (2014 - $49,043) as a reduction to intangible assets, property and equipment costs.
The following summarizes the government assistance programs that the Company entered in:
30
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
a) Strategic Aerospace & Defense Initiative I (“SADI I”)
The Company entered into an agreement SADI I with the Minister in September 2008 and subsequently amended in October 2011. The Company has claimed the maximum funding of Cdn$5,975,200 under this agreement as at December 31, 2012.
Starting in 2013, the Company is obligated to make annual repayments over the defined repayment period, with the following terms:
-
The repayment period began January 1, 2013 and will continue for 15 years, or until such time as the maximum amount of Cdn$8,962,800 (representing 1.5 times the contributions received) of the actual amounts disbursed by the Minister (Cdn$5,975,200) is repaid, whichever occurs earlier.
-
Annual repayment amounts under the SADI I repayment period are calculated based on a repayment rate of 0.75% multiplied by gross business revenue as defined in the SADI I agreement multiplied by the adjustment rate (based on the growth of gross business revenue over the previous year). The adjustment factor is based on year-over-year change of gross business revenue, as defined in the agreement.
For the year ended December 31, 2015, the Company has calculated the SADI I repayment amount to be $nil (2014 - $nil) as annual actual sales did not meet the criteria for repayment pursuant to the repayment terms of the SADI I agreement and the Company’s accounting policy relating to SADI repayment (Note 3.21).
b) Strategic Aerospace & Defense Initiative II (“SADI II”)
On March 28, 2013, the Company entered into another agreement, SADI II, with the Minister whereby the Minister will provide funding of 30% of eligible spending related to the research and development of the aerospace and defense technology development projects to a maximum funding amount of Cdn$13,270,265 for eligible costs starting from July 27, 2012 up to and including December 31, 2017. The Company is obligated to repay the funding over the SADI II defined repayment period.
For the year ended December 31, 2015, the Company recorded $1,294,432 (2014 - $1,266,824) as a reduction to product development expenses related to SADI II in the Consolidated Statements of Earnings and Comprehensive Income and $17,961 (2014 - $49,043) as a reduction to intangible assets, property and equipment costs related to SADI II.
As at December 31, 2015, the Company recorded Cdn$5,828,102 of the maximum funding amount of Cdn$13,270,265 under SADI II.
As at December 31, 2015, eligible costs related to SADI II of $625,380 (2014 - $593,097) were included in trade and other receivables.
For the year ended December 31, 2015, total cash received under SADI II was $1,271,648 (2014 -$997,783).
SADI II repayment is contingent on performance benchmarks established at the end of the Company’s fiscal 2017 year-end and is capped at the lesser of 1.5 times the contribution received (actual amounts disbursed by the Minister). These amounts will be repaid over a period of 15 years, commencing in 2018. The annual repayment amount is calculated based on a percentage of gross business revenue as defined in the agreement multiplied by the adjustment rate (based on the growth of gross business revenue over the previous year).
31
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
As at December 31, 2015, the Company did not accrue any liability for repayment relating to SADI II as the amount to be repaid cannot yet be determined since the repayment amount is contingent on 2018 financial results compared to those achieved in 2017.
c) Industrial Research Assistance Program (“IRAP”)
In February 2016, the Company entered into an agreement with the National Research Council Canada (“NRC”) under its Industrial Research Assistance Program (“IRAP”) to provide funding in designing and modifying its ATOM product which forms part of the Satellite Communications segment. This project commenced on November 2, 2015 and will complete on January 31, 2017. The NRC agreed to provide contributions to the Company up to a maximum of $108,375 (Cdn$150,000) in connection with certain labour costs incurred during the project phase. The Company fulfilled all the conditions to receive the funding as at December 31, 2015.
As of December 31, 2015, the Company was eligible to receive $15,239 under IRAP and this amount has been recorded as a reduction to product development expense in the Consolidated Statements of Earnings and Comprehensive Income.
9. Inventories
|
|
|
|
|
|
|
|
As at December 31 |
|
|
|
2015 |
|
2014 |
|
Parts and supplies |
$ |
8,898,629 |
$ |
7,481,650 |
|
Work in process |
|
726,848 |
|
1,657,623 |
|
Finished goods |
|
4,416,818 |
|
3,979,132 |
|
Gross inventory balance (a) |
$ |
14,042,295 |
$ |
13,118,405 |
|
|
|
|
|
|
Changes in the obsolescence provision of the years presented are as follows: |
|
|
|
|
|
|
|
|
|
|
|
As at December 31 |
|
|
|
2015 |
|
2014 |
|
Obsolescence balance, beginning of year |
$ |
2,998,031 |
$ |
2,671,821 |
|
Increase |
|
398,020 |
|
528,826 |
|
Write-off |
|
(310,280) |
|
(202,616) |
|
Obsolescence balance, end of year (b) |
$ |
3,085,771 |
$ |
2,998,031 |
|
Net inventory balance, end of year (a-b) |
$ |
10,956,524 |
$ |
10,120,374 |
|
For the year ended December 31, 2015, the Company recognized inventories of $21,359,273 (2014 -$21,731,504, 2013 - $22,462,874) as expenses (Note 4).
32
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
10. Property and Equipment, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Furniture and |
|
|
Leasehold |
|
|
|
|
|
Equipment |
|
|
Fixtures |
|
|
Improvements |
|
Total |
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2013 |
$ |
1,697,225 |
|
$ |
197,661 |
|
$ |
732,936 |
$ |
2,627,822 |
|
Additions |
|
221,091 |
|
|
- |
|
|
4,847 |
|
225,938 |
|
Write-off |
|
(46,708 |
) |
|
- |
|
|
- |
|
(46,708 |
) |
Government contributions (Note 8) |
|
(26,560 |
) |
|
- |
|
|
- |
|
(26,560 |
) |
Foreign exchange translation |
|
(56,718 |
) |
|
(5,812 |
) |
|
- |
|
(62,530 |
) |
Balance, December 31, 2014 |
$ |
1,788,330 |
|
$ |
191,849 |
|
$ |
737,783 |
$ |
2,717,962 |
|
Additions |
|
145,105 |
|
|
- |
|
|
- |
|
145,105 |
|
Write-off |
|
(31,139 |
) |
|
- |
|
|
- |
|
(31,139 |
) |
Government contributions (Note 8) |
|
(17,961 |
) |
|
- |
|
|
- |
|
(17,961 |
) |
Foreign exchange translation |
|
(115,837 |
) |
|
(10,386 |
) |
|
- |
|
(126,223 |
) |
Balance, December 31, 2015 |
$ |
1,768,498 |
|
$ |
181,463 |
|
$ |
737,783 |
$ |
2,687,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2013 |
$ |
850,972 |
|
$ |
79,243 |
|
$ |
642,447 |
$ |
1,572,662 |
|
Depreciation for the year |
|
265,385 |
|
|
22,681 |
|
|
36,785 |
|
324,851 |
|
Foreign exchange translation |
|
(33,035 |
) |
|
(2,494 |
) |
|
- |
|
(35,529 |
) |
Balance , December 31, 2014 |
$ |
1,083,322 |
|
$ |
99,430 |
|
$ |
679,232 |
$ |
1,861,984 |
|
Depreciation for the year |
|
288,036 |
|
|
25,923 |
|
|
35,144 |
|
349,103 |
|
Foreign exchange translation |
|
(76,111 |
) |
|
(5,841 |
) |
|
- |
|
(81,952 |
) |
Balance, December 31, 2015 |
$ |
1,295,247 |
|
$ |
119,512 |
|
$ |
714,376 |
$ |
2,129,135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2014 |
$ |
705,008 |
|
$ |
92,419 |
|
$ |
58,551 |
$ |
855,978 |
|
Balance, December 31, 2015 |
$ |
473,251 |
|
$ |
61,951 |
|
$ |
23,407 |
$ |
558,609 |
|
11. Intangible Assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer |
|
|
Product |
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
|
Relationships |
|
|
Designs |
|
|
Brand |
|
|
Other |
|
|
Total |
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2013 |
$ |
930,571 |
|
$ |
5,453,173 |
|
$ |
2,807,717 |
|
$ |
1,174,428 |
|
$ |
270,805 |
|
$ |
10,636,694 |
|
Additions |
|
397,348 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
397,348 |
|
Government contributions (Note 8) |
|
(22,483 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(22,483 |
) |
Foreign exchange translation |
|
(30,714 |
) |
|
(187,470 |
) |
|
(233,529 |
) |
|
(97,682 |
) |
|
(22,522 |
) |
|
(571,917 |
) |
Balance, December 31, 2014 |
$ |
1,274,722 |
|
$ |
5,265,703 |
|
$ |
2,574,188 |
|
$ |
1,076,746 |
|
$ |
248,283 |
|
$ |
10,439,642 |
|
Additions |
|
48,181 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
48,181 |
|
Foreign exchange translation |
|
(77,806 |
) |
|
(298,218 |
) |
|
(416,589 |
) |
|
(174,253 |
) |
|
(40,180 |
) |
|
(1,007,046 |
) |
Balance, December 31, 2015 |
$ |
1,245,097 |
|
$ |
4,967,485 |
|
$ |
2,157,599 |
|
$ |
902,493 |
|
$ |
208,103 |
|
$ |
9,480,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2013 |
$ |
763,579 |
|
$ |
1,932,139 |
|
$ |
409,458 |
|
$ |
- |
|
$ |
154,411 |
|
$ |
3,259,587 |
|
Amortization for the year |
|
107,212 |
|
|
659,807 |
|
|
137,934 |
|
|
- |
|
|
44,731 |
|
|
949,684 |
|
Foreign exchange translation |
|
(12,304 |
) |
|
(58,547 |
) |
|
(43,280 |
) |
|
- |
|
|
(15,834 |
) |
|
(129,965 |
) |
Balance, December 31, 2014 |
$ |
858,487 |
|
$ |
2,533,399 |
|
$ |
504,112 |
|
$ |
- |
|
$ |
183,308 |
|
$ |
4,079,306 |
|
Amortization for the year |
|
185,336 |
|
|
633,357 |
|
|
116,947 |
|
|
- |
|
|
10,891 |
|
|
946,531 |
|
Foreign exchange translation |
|
(39,607 |
) |
|
(108,718 |
) |
|
(90,649 |
) |
|
- |
|
|
(30,576 |
) |
|
(269,550 |
) |
Balance, December 31, 2015 |
$ |
1,004,216 |
|
$ |
3,058,038 |
|
$ |
530,410 |
|
$ |
- |
|
$ |
163,623 |
|
$ |
4,756,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2014 |
$ |
416,235 |
|
$ |
2,732,304 |
|
$ |
2,070,076 |
|
$ |
1,076,746 |
|
$ |
64,975 |
|
$ |
6,360,336 |
|
Balance, December 31, 2015 |
$ |
240,881 |
|
$ |
1,909,447 |
|
$ |
1,627,189 |
|
$ |
902,493 |
|
$ |
44,480 |
|
$ |
4,724,490 |
|
Brand has an indefinite life, which requires an impairment assessment annually at each financial period-end, or whenever events or changes in circumstances indicate that the carrying amount of Brand may not be recoverable.
For the purpose of the annual impairment testing, Brand is allocated to Sinclair Technologies, the cash-generating unit in which Brand belongs. The Company assesses Brand and goodwill together as part of the annual impairment test for Sinclair Technologies. The impairment test on Sinclair Technologies is further
33
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
described in Note 12.
The impairment test performed resulted in no impairment of Brand as at December 31, 2015 and 2014.
12. Goodwill
The movements in the gross and net carrying amount of goodwill are as follows:
|
|
|
|
Balance, December 31, 2013 |
$ |
5,104,370 |
|
Foreign exchange translation |
|
(367,900 |
) |
Balance, December 31, 2014 |
$ |
4,736,470 |
|
Foreign exchange translation |
|
(638,719 |
) |
Balance, December 31, 2015 |
$ |
4,097,751 |
|
For the purpose of annual impairment testing, goodwill is allocated to Sinclair Technologies, the cash-generating unit in which goodwill belongs.
The recoverable amount of Sinclair Technologies was determined based on value in use calculations, covering a five-year forecast, followed by an extrapolation of expected cash flows for the remaining useful lives using growth rates for revenue estimated by management. The cash flow projection is based on the annual budget approved by the Board of Directors. The growth rate is approximately 0.42%. The present value of the expected cash flows was determined by applying a suitable discount rate, which was 13.9% for 2015.
The growth rates of revenue reflect the long-term average growth rates for the product lines and industry of the segment.
The discount rate reflects appropriate adjustments relating to market risk and specific risk factors of the segment.
Management’s key assumptions to cash flow forecasting include moderately increasing net profit margins, based on past experience and current trends in the markets that the segment operates. The Company believes that this is the best available input for forecasting cash flows.
The recoverable amount of Sinclair Technologies based on value in use exceeds its carrying value by approximately $3.2 million.
The impairment test performed resulted in no impairment of goodwill as at December 31, 2015 and 2014.
Apart from the considerations in determining the value in use of the operating segment described above, the Company is not aware of any other probable changes that would necessitate changes in its key estimates. Sensitivity testing was conducted as a part of the 2015 annual test. If the discount rate used is increased by 1%, the recoverable amount of Sinclair Technologies would reduce by approximately $1.8 million, which is approximately $1.4 million above its carrying value.
13. Credit Facilities
HSBC Bank Canada
On February 20, 2015 and November 19, 2015, the Company renewed and amended its existing credit facilities with HSBC Bank Canada (the “Bank”). There have been no changes to the covenants (Note 6).
34
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
The following summarizes the Company’s credit facilities extended by the Bank as at December 31, 2015:
-
Revolving operating loan of $3 million (“Operating Loan”), secured, bearing interest at the Bank’s prime rate plus 0.5% per annum, repayable on demand.
-
Revolving loan of Cdn$2.5 million (“Import Loan”), secured, subject to certain bank fees, repayable on demand.
-
Standby letter of credit facility of $1.5 million (“Guarantee Loan”), secured, subject to certain bank fees, repayable on demand.
-
Revolving foreign exchange loan of Cdn$360,000 (“Foreign Exchange Loan”), secured, repayable on demand.
The aggregate maximum outstanding balance under the Operating Loan, Import Loan and Guarantee Loan is the lesser of $3.0 million and the margin requirement calculated based on certain assets of the Company. The above facilities are secured by the assets of the Company under the general security agreement.
HSBC Bank USA
The Company has an additional revolving demand note with HSBC Bank USA in the principal amount of $500,000 subject to an interest rate at the Bank’s prime rate plus 1.5% per annum and repayable on demand. As at December 31, 2015 and 2014, the Company had no borrowing outstanding with respect to the revolving demand note.
As at December 31, 2015, the Company had access to undrawn credit facilities for approximately $3.2 million (2014 - $3.7 million).
As at December 31, 2015 and 2014, the Company was in compliance with its externally imposed covenants.
14. Acquisition Loan
On December 22, 2010, the Company secured a non-revolving acquisition loan of Cdn$13,200,000 or US$12,000,000 with the Bank subject to an interest rate at the Bank’s banker’s acceptance rate plus an applicable spread for amounts outstanding in Canadian dollars and/or the Bank’s LIBOR rate plus an applicable spread for amounts outstanding in U.S. dollars. The acquisition loan was repayable in full within 48 months of the date of the initial advance, January 21, 2011. A portion of the loan is repayable in Canadian dollars and the remaining loan is repayable in U.S. dollars.
On July 3, 2013, the Company renewed and amended its existing credit facility with the Bank. The acquisition loan was extended for 3 years, ending on June 30, 2016. As a result, monthly principal repayments were reduced to $160,000 (previously $250,000), with applicable interest rate spread ranging from 0.5% to 3.5% (previously 1% to 4%) depending on the Company’s funded debt to EBITDAS ratio determined on a rolling 12 month basis based on the Company’s consolidated financial statements.
The Company incurred costs of $108,000 related to the cost of acquiring the loan. These costs were capitalized as part of the cost of the loan and are being amortized over the life of the loan. The unamortized balance of these capitalized costs as at December 31, 2015 was $nil (2014 - $2,262).
For the year ended December 31, 2015, the Company has fully repaid its loan balance by making principal repayments totaling $2,286,762 (2014 - $1,920,000) against the acquisition loan. As at December 31, 2014, the Company’s combined weighted average interest rate was 2.77%.
35
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
The Company has externally imposed capital requirements under its acquisition loan agreement (Note 6). As at December 31, 2014, the Company was in compliance with its externally imposed covenants.
15. Provisions
A provision is recognized for expected warranty claims on certain products sold during the last two to five years, based on past experience of the level of repairs and returns. It is expected that most of these costs will be incurred in the 2016 financial year and all will have been incurred within two to five years of the reporting date. Assumptions used to calculate the provision for warranties are based on current sales levels and current information available about returns based on the two to five year warranty period.
|
|
|
|
Balance, December 31, 2013 |
$ |
851,437 |
|
Warranty additions |
|
455,615 |
|
Warranty used/expired |
|
(540,681 |
) |
Balance, December 31, 2014 |
$ |
766,371 |
|
Warranty additions |
|
688,059 |
|
Warranty used/expired |
|
(506,748 |
) |
Balance, December 31, 2015 |
$ |
947,682 |
|
16. Issued Capital
a) Authorized: Unlimited number of common shares without par value
On May 8, 2013, the shareholders of the Company voted and approved the increase of the Company’s authorized capital from 100,000,000 common shares without par value to an unlimited number of common shares without par value.
b) Shares issued and outstanding
On January 16, 2015, the Company consolidated its outstanding common shares on the basis of one new common share for every ten existing common shares. As no fractional common shares were issued in connection with the share consolidation and any fractional shares that resulted from the share consolidation were rounded to the nearest whole number, the 58,316,532 pre-consolidation common shares issued and outstanding were reduced to 5,831,658 common shares on a post-consolidated basis.
Total shares issued and outstanding as at December 31, 2015 and 2014 were the same at 5,831,658 ($39,850,648).
These consolidated financial statements reflect the share capital consolidation and earnings per share on a retroactive basis. The following sections reflect the effects of the share capital consolidation on the number of common shares, options and restricted share units.
c) Share purchase option plan
In 2015, the Company renewed its Stock Option Plan dated May 9, 2012 (the “Plan”) and it was approved at the Annual General Meeting on May 6, 2015 by ordinary resolution as required by the policies of the TSX. The terms of the Plan remain unchanged.
36
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Under the Plan, any increase in the number of outstanding common shares of the Company will result in an increase in the number of common shares that are available to be issued under the Plan in the future, and any exercise of an option previously granted will result in an additional grant being available under the Plan. All validly outstanding options existing on May 9, 2012 were counted for the purposes of calculating what may be issued under the Plan.
The Company has reserved 583,165 common shares under the Plan of which all remain available. The Plan provides for the granting of stock options at the fair market value of the Company’s shares on the grant date, and generally with a vesting period of two years and expiry of five years from the grant date. The expiration period may be extended to a maximum of ten years subject to the Board of Directors’ approval.
During 2014, a total of 50,116 stock purchase options were granted at an average exercise price of Cdn$5.30 and weighted average fair value of Cdn$1.90 which included 26,014 stock purchase options granted to directors and senior management an average exercise price of Cdn$5.34 and fair value of Cdn$1.86.
During 2015, a total of 56,552 stock purchase options were granted at an average exercise price of Cdn$6.55 and weighted average fair value of Cdn$2.10 which included 14,642 stock purchase options granted to directors and senior management at an average exercise price of Cdn$6.55 and fair value of Cdn$2.10.
Option pricing models require the input of highly subjective assumptions including the expected price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore the existing models may not necessarily provide a reliable measure of the fair value of the Company’s share purchase options. The weighted average assumptions used to estimate the fair value of options granted during the years ended December 31, 2015, 2014 and 2013 were:
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
|
2015 |
|
2014 |
|
2013 |
|
Risk-free interest rate |
0.63% |
|
1.33% |
|
1.27% |
|
Expected life |
3.1 years |
|
3.1 years |
|
3.1 years |
|
Vesting period |
1.9 years |
|
1.8 years |
|
2 years |
|
Expected volatility |
46% |
|
49% |
|
51% |
|
Expected dividends |
Nil |
|
Nil |
|
Nil |
|
Average fair value |
Cdn$2.10 |
|
Cdn$1.85 |
|
Cdn$1.94 |
|
Forfeiture rate |
18% |
|
18% |
|
18% |
|
The exercise price of all share purchase options granted during the period is equal to the closing market price at the grant date. The Company calculated share-based payment from the vesting of stock options using the Black-Scholes Option Pricing Model with assumptions noted above and recorded related compensation expense as follows for the years ended December 31, 2015, 2014 and 2013:
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
2015 |
|
2014 |
|
2013 |
|
Share-based payments - options |
$ |
45,980 |
$ |
67,639 |
$ |
155,925 |
|
Share purchase options outstanding as at December 31, 2015, 2014 and 2013 were as follows:
37
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
|
|
|
|
exercise price |
|
Share purchase options outstanding |
Number of options |
|
|
Cdn$ |
|
Balance, December 31 2013 |
207,016 |
|
$ |
6.18 |
|
Granted |
50,116 |
|
$ |
5.30 |
|
Expired |
(20,460 |
) |
$ |
7.91 |
|
Forfeited |
(22,510 |
) |
$ |
5.89 |
|
Balance, December 31, 2014 |
214,162 |
|
$ |
5.91 |
|
Granted |
56,552 |
|
$ |
6.55 |
|
Expired |
(18,367 |
) |
$ |
6.57 |
|
Forfeited |
(22,533 |
) |
$ |
5.82 |
|
Balance, December 31, 2015 |
229,814 |
|
$ |
6.03 |
|
The following table summarizes information pertaining to the Company’s share purchase options outstanding at December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding |
|
|
Options exercisable |
Range of |
|
Number of |
|
|
Weighted average |
|
|
Weighted |
|
|
|
Number of |
|
|
Weighted average |
|
exercise |
|
options |
|
|
remaining contractual |
|
|
average exercise |
|
|
|
options |
|
|
exercise price |
|
prices Cdn$ |
|
outstanding |
|
|
life (years) |
|
|
price Cdn$ |
|
|
|
exercisable |
|
|
Cdn$ |
|
$0 to $4.99 |
|
40,600 |
|
|
1.11 |
|
|
4.81 |
|
|
|
40,100 |
|
|
4.80 |
|
$5.00 to $9.99 |
|
189,214 |
|
|
2.38 |
|
|
6.29 |
|
|
|
107,756 |
|
|
6.50 |
|
|
|
229,814 |
|
|
2.15 |
|
|
6.03 |
|
|
|
147,856 |
|
|
6.04 |
|
The following table summarizes information pertaining to the Company’s share purchase options outstanding at December 31, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding |
|
|
Options exercisable |
Range of |
|
Number of |
|
|
Weighted average |
|
|
Weighted |
|
|
|
Number of |
|
|
Weighted |
|
exercise |
|
options |
|
|
remaining contractual |
|
|
average |
|
|
|
options |
|
|
average |
|
prices Cdn$ |
|
outstanding |
|
|
life (years) |
|
|
exercise price |
|
|
|
exercisable |
|
|
exercise price |
|
|
|
|
|
|
|
|
|
Cdn$ |
|
|
|
|
|
|
Cdn$ |
|
$0 to $4.99 |
|
39,200 |
|
|
2.05 |
|
|
4.80 |
|
|
|
36,700 |
|
|
4.80 |
|
$5.00 to $9.99 |
|
174,962 |
|
|
2.63 |
|
|
6.12 |
|
|
|
74,640 |
|
|
7.30 |
|
|
|
214,162 |
|
|
2.52 |
|
|
5.91 |
|
|
|
111,340 |
|
|
6.47 |
|
d) Restricted Share Unit Plan
On May 9, 2012, the shareholders of the Company approved the adoption of a Restricted Share Unit (“RSU”) Plan as part of a new long term incentive plan developed to attract and retain the Company’s employees. This RSU Plan is valid for ten years after the date of adoption. Upon vesting, the participants will receive one common share for each RSU share held. The only performance condition is the lapse of time and that the participant remains at the Company’s employment for the specified period.
On May 10, 2013, the Company granted 55,562 RSUs to its employees with fair value of Cdn$5.00 per share which included 43,020 units issued to directors and senior management. The RSUs were vested in three equal installments on May 9, 2014, May 8, 2015 and November 6, 2015.
On February 28, 2014, the Company granted 25,034 RSUs to its employees with a fair value of Cdn$5.50 per share which included 20,579 units issued to directors and senior management. The RSUs are vested in three equal installments on February 27, 2015, February 26, 2016 and November 11, 2016.
38
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
On May 9, 2014, the Company granted 12,791 RSUs to directors with a fair value of Cdn$5.20 per share. The RSUs were vested in two equal installments on November 7, 2014 and May 6, 2015.
On May 8, 2015, the Company granted 66,491 RSUs to its employees with a fair value of Cdn$5.90 per share which included 56,291 units issued to directors and senior management. The employee and senior management RSUs are vested in three equal installments May 6, 2016, May 5, 2017 and November 10, 2017. The director RSUs are vested in two equal installments on November 6, 2015 and May 6, 2016.
On August 10, 2015, the Company granted 1,725 RSUs to a director with a fair value of Cdn$6.10 per share. The RSUs are vested in two installments on November 6, 2015 and May 6, 2016.
The granting of RSUs is considered an equity-settled share-based payment transaction. The fair value of the grant was determined by multiplying the Company’s share price at grant date by the number of RSUs granted. The resulting fair value is adjusted by an estimated forfeiture rate of 18% and recognized over the vesting period. Since there are typically two or three vesting periods, the recognition of expenses is front loaded with most of the expenses recognized during the first period.
The measurement of the compensation expense is recorded as a charge to operating expenses over the vesting period of the RSUs, with a corresponding increase in contributed surplus. The compensation expenses for the reporting periods are shown as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
|
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
Share-based payments - RSUs |
$ |
201,896 |
|
$ |
204,425 |
|
$ |
132,108 |
|
The following table summarizes information pertaining to the Company’s RSUs outstanding at December 31, 2015 and 2014:
|
|
|
|
No. of units |
|
Balance, December 31, 2013 |
71,217 |
|
Granted |
37,825 |
|
Vested |
(33,508 |
) |
Forfeited |
(2,980 |
) |
Balance, December 31, 2014 |
72,554 |
|
Granted |
68,216 |
|
Vested |
(60,513 |
) |
Forfeited |
(3,220 |
) |
Balance, December 31, 2015 |
77,037 |
|
17. Treasury Shares
The Company purchases common shares in the open market to provide shares to participants of RSUs at applicable vesting dates. These shares are held by a third party trustee to be released to participants upon vesting of the RSUs.
The following table summarizes information pertaining to treasury shares outstanding at December 31, 2015 and 2014:
39
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
|
|
|
|
No. of shares |
|
Balance, December 31, 2013 |
64,218 |
|
Shares issued upon RSU vesting |
(21,322 |
) |
Shares purchased to settle the RSUs |
22,580 |
|
Balance, December 31, 2014 |
65,476 |
|
Shares issued upon RSU vesting |
(60,513 |
) |
Shares purchased to settle RSUs |
59,738 |
|
Balance, December 31, 2015 |
64,701 |
|
As at December 31, 2015, these treasury shares held by a trustee had a market value of approximately $285,000 (Cdn$395,000).
18. Earnings per Share
On January 16, 2015, the Company consolidated its outstanding common shares on the basis of one new common share for every ten existing common shares and therefore the earnings per share (EPS) calculation reflects the impact of the share capital consolidation on a retroactive basis.
The reconciliation of the numerators and denominators of the basic and diluted earnings per share calculations was as follows for the years ended December 31, 2015, 2014 and 2013:
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
2015 |
|
2014 |
|
2013 |
|
Numerator |
|
|
|
|
|
|
|
Net earnings |
$ |
8,650,231 |
$ |
4,194,755 |
$ |
3,706,904 |
|
|
|
|
|
|
|
|
|
Denominator |
|
|
|
|
|
|
|
Weighted average number of shares outstanding used to compute basic EPS |
|
5,758,179 |
|
5,757,518 |
|
5,780,268 |
|
Dilution from exercise of stock options |
|
19,440 |
|
3,954 |
|
2,213 |
|
Weighted average number of shares outstanding used to compute diluted EPS |
|
5,777,619 |
|
5,761,472 |
|
5,782,481 |
|
|
|
|
|
|
|
|
|
Net earnings per share |
|
|
|
|
|
|
|
Basic |
$ |
1.50 |
$ |
0.73 |
$ |
0.64 |
|
Diluted |
$ |
1.50 |
$ |
0.73 |
$ |
0.64 |
|
The calculation of assumed exercise of stock options includes the effect of the dilutive options. Where their effect was anti-dilutive because their exercise prices were higher than the average market price of the Company’s common shares at the end of the periods shown in the table, assumed exercise of those particular stock options was not included.
19. Income Taxes
a) Income Tax Expense
The income tax expense differs from the expected expense if the Canadian federal and provincial statutory income tax rates were applied to earnings from operations before income taxes. The principal factors causing these differences are shown below:
40
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
Earnings before income taxes |
$ |
4,768,677 |
|
$ |
3,701,232 |
|
$ |
2,975,754 |
|
Statutory tax rate |
|
26.25% |
|
|
26.00% |
|
|
26.00% |
|
Calculated tax payable |
|
1,251,778 |
|
|
962,320 |
|
|
773,696 |
|
Increase (decrease) resulting from: |
|
|
|
|
|
|
|
|
|
Foreign tax rate difference |
|
(66,437 |
) |
|
345,031 |
|
|
311,701 |
|
Effect of statutory rate change |
|
(18,090 |
) |
|
(22,832 |
) |
|
276,134 |
|
Non-allowable (non-taxable) income |
|
61,163 |
|
|
(814,466 |
) |
|
(632,956 |
) |
Previously unrecognized ITC recoverable |
|
(3,075,099 |
) |
|
- |
|
|
- |
|
Previously unrecognized deferred income tax assets |
|
(1,714,214 |
) |
|
(515,886 |
) |
|
(1,143,828 |
) |
Permanent differences |
|
(254,587 |
) |
|
(279,168 |
) |
|
(272,962 |
) |
Other |
|
(66,068 |
) |
|
(168,522 |
) |
|
(42,935 |
) |
Income tax recovery |
$ |
(3,881,554 |
) |
$ |
(493,523 |
) |
$ |
(731,150 |
) |
|
|
|
|
|
|
|
|
|
|
Current income tax (recovery)/expense |
$ |
(66,068 |
) |
$ |
(214,355 |
) |
$ |
269,812 |
|
Deferred income tax recovery |
|
(3,815,486 |
) |
|
(279,168 |
) |
|
(1,000,962 |
) |
Income tax recovery |
$ |
(3,881,554 |
) |
$ |
(493,523 |
) |
$ |
(731,150 |
) |
b) Deferred Income Tax Assets and Liabilities
The tax effect of the temporary differences that give rise to deferred income tax assets are presented below:
|
|
|
|
|
|
|
|
|
As at December 31 |
|
|
|
2015 |
|
|
2014 |
|
Scientific research and experimental development pool |
$ |
2,317,868 |
|
$ |
2,536,970 |
|
Capital assets |
|
927,055 |
|
|
- |
|
Temporary differences in working capital |
|
1,109,390 |
|
|
1,301,564 |
|
Deferred income tax assets |
|
4,354,313 |
|
|
3,838,534 |
|
Deferred income tax liabilities |
|
(2,135,465 |
) |
|
(2,477,575 |
) |
Net deferred income tax assets |
$ |
2,218,848 |
|
$ |
1,360,959 |
|
The tax effect of the temporary differences that give rise to unrecognized tax assets are presented below:
|
|
|
|
|
|
|
|
As at December 31 |
|
|
|
2015 |
|
2014 |
|
Non-capital loss carry forwards |
$ |
4,015,851 |
$ |
3,464,632 |
|
Capital assets |
|
2,022 |
|
942,949 |
|
Eligible capital property |
|
125,762 |
|
- |
|
Net capital loss carry forwards |
|
2,771,304 |
|
2,744,910 |
|
Unrecognized deferred income tax assets |
$ |
6,914,939 |
$ |
7,152,491 |
|
c) Investment Tax Credits
At December 31, 2015, the Company’s federal and provincial investment tax credits available to reduce future Canadian federal and provincial taxes payable were approximately $3,685,603 and $1,299,536 respectively. The amounts expire as follows:
41
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
|
|
|
|
|
|
|
|
Federal |
|
Provincial |
|
|
|
investment tax |
|
investment tax |
|
|
|
credits |
|
credits |
|
2016 |
$ |
- |
$ |
140,190 |
|
2017 |
|
- |
|
147,423 |
|
2018 |
|
73,878 |
|
131,708 |
|
2019 |
|
138,921 |
|
86,724 |
|
2020 and after |
|
3,472,804 |
|
793,491 |
|
Total |
$ |
3,685,603 |
$ |
1,299,536 |
|
d) Loss Carry Forwards
In addition, the Company has accumulated a Scientific Research and Experimental Development (“SR&ED”) expenditures pool that is available for an indefinite carry forward period with discretionary deductions of approximately $8,830,000. Management has assessed that these tax credits and the SR&ED pool will be utilized before they expire.
The Company also had available approximately $21,100,000 of net capital losses to be applied against future capital gains. The tax effect of these carry forwards has not been recorded in the consolidated financial statements as management assessed the likelihood of their utilization at less than probable.
As at December 31, 2015, the Company had approximately $6,002,000 of net operating losses relating to Norsat International (America), Inc. The amount consists of losses accumulated from 2006 to 2015 and will expire from 2026 to 2035. The tax effect of these carry forwards has not been recorded in the consolidated financial statements as management assessed the likelihood of their utilization at less than probable.
As at December 31, 2015, the Company had approximately $2,411,000 (£1,637,000) of loss carry forwards accumulated from 2005 to 2015 available to reduce future years' income for income tax purposes relating to Sinclair Technologies Ltd. in the United Kingdom. The tax effect of these carry forwards has not been recorded in the consolidated financial statements as management assessed the likelihood of their utilization at less than probable.
As at December 31, 2015, the Company had approximately $14,031,000 (CHF14,066,000) of loss carry forwards relating to Norsat S.A. The amount consists of losses accumulated from 2009 to 2015 and will expire from 2016 to 2021. The tax effect of these carry forwards has not been recorded in the consolidated financial statements as management is currently in the process of winding up this entity.
e) Comparative Balances
The 2014 ITCs recoverable and deferred income tax assets have been reclassified to conform with the presentation adopted in current year.
20. Segmented Information
Commencing in 2015, the Company combined its Satellite Communications and Microwave Products into one operating segment, Satellite Communications. The Company’s business operates primarily through two operating segments – Sinclair Technologies and Satellite Communications.
These operating segments are monitored by the Company’s chief operating decision makers and strategic decisions are made on the basis of segment operating results.
42
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
Sinclair Technologies has over 2,000 different products including Base Station Antennas, Mobile/Transit Antennas, Covert Antennas, Filters, Receiver Multi-couplers and Accessories. Sinclair Technologies’ two main product lines are antennas and filters.
The Satellite Communications segment designs, develops and markets portable satellite systems, related accessories and services. This segment also designs, develops and markets receivers, transmitters and power amplifiers.
The products of Satellite Communications are designed to interoperate with geostationary satellites orbiting the earth. The products permit users to establish a broadband communications link (up to 10 Mbps) between any two points on earth. This broadband communications link is capable of transporting a broad range of content including voice, data and moving video.
The Company’s operating segments are strategic business units that offer different products and services. They are managed separately because each business is in a different stage in its life cycle and they require different marketing strategies.
The accounting policies of the segments are the same as those described in the summary of significant accounting policies.
The following tables set forth sales and gross profit information by operating segments for the years ended December 31, 2015, 2014 and 2013:
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
2015 |
|
2014 |
|
2013 |
|
Sales to external customers |
|
|
|
|
|
|
|
Sinclair Technologies |
$ |
18,831,051 |
$ |
21,700,441 |
$ |
22,477,034 |
|
Satellite Communications |
|
17,268,560 |
|
14,478,739 |
|
13,940,664 |
|
|
$ |
36,099,611 |
$ |
36,179,180 |
$ |
36,417,698 |
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
Sinclair Technologies |
$ |
8,621,685 |
$ |
8,584,485 |
$ |
9,587,855 |
|
Satellite Communications |
|
6,024,773 |
|
5,794,311 |
|
4,235,436 |
|
|
$ |
14,646,458 |
$ |
14,378,796 |
$ |
13,823,291 |
|
The following table provides assets information by operating segments as at December 31, 2015 and 2014:
|
|
|
|
|
|
|
|
|
|
Sinclair |
|
Satellite |
|
|
|
|
|
Technologies |
|
Communications |
|
Consolidated |
|
As at December 31, 2015 |
|
|
|
|
|
|
|
Total assets related to operations |
$ |
21,802,701 |
$ |
19,706,423 |
$ |
41,509,124 |
|
Property and equipment, net |
$ |
184,912 |
$ |
373,697 |
$ |
558,609 |
|
Intangible assets, net |
$ |
4,612,041 |
$ |
112,449 |
$ |
4,724,490 |
|
|
|
|
|
|
|
|
|
As at December 31, 2014 |
|
|
|
|
|
|
|
Total assets related to operations |
$ |
23,378,479 |
$ |
15,484,954 |
$ |
38,863,433 |
|
Property and equipment, net |
$ |
326,688 |
$ |
529,290 |
$ |
855,978 |
|
Intangible assets, net |
$ |
6,231,942 |
$ |
128,394 |
$ |
6,360,336 |
|
43
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
The Company generated revenues from external customers located in the following geographic locations:
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
2015 |
|
2014 |
|
2013 |
|
|
|
|
|
|
|
|
|
United States |
$ |
20,135,134 |
$ |
21,875,451 |
$ |
21,731,159 |
|
Canada |
|
4,129,312 |
|
5,223,515 |
|
6,203,261 |
|
Europe and other |
|
11,835,165 |
|
9,080,214 |
|
8,483,278 |
|
|
$ |
36,099,611 |
$ |
36,179,180 |
$ |
36,417,698 |
|
Substantially all of the Company’s property and equipment, intangible assets and goodwill are located in Canada.
Economic dependence:
For the year ended December 31, 2015, one customer of the Sinclair Technologies operating segment represented 10% of the Company’s consolidated revenue (2014 – 11%).
21. Supplemental cash flow and other disclosures
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
Changes in non-cash working capital: |
|
|
|
|
|
|
|
|
|
Trade and other receivables |
$ |
(1,127,896 |
) |
$ |
(837,023 |
) |
$ |
(245,950 |
) |
Inventories |
|
(935,807 |
) |
|
(873,607 |
) |
|
783 |
|
Prepaid expenses and other |
|
29,615 |
|
|
134,570 |
|
|
62,567 |
|
Accounts payable and accrued liabilities |
|
(977,507 |
) |
|
1,479,538 |
|
|
(1,619,032 |
) |
Provisions |
|
162,502 |
|
|
(30,626 |
) |
|
(66,144 |
) |
Deferred revenue |
|
(855,518 |
) |
|
590,859 |
|
|
343,970 |
|
|
$ |
(3,704,611 |
) |
$ |
463,711 |
|
$ |
(1,523,806 |
) |
Supplementary information: |
|
|
|
|
|
|
|
|
|
Interest paid |
$ |
20,572 |
|
$ |
114,602 |
|
$ |
236,177 |
|
22. Related Party Transactions
The following table discloses the compensation amount of key management personnel in the ordinary course of their employment recognized as an expense during the reporting periods. Key management personnel include the Company’s President and Chief Executive Officer, Chief Financial Officer and General Manager.
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
2015 |
|
2014 |
|
2013 |
|
Short-term employee benefits |
$ |
1,014,519 |
$ |
1,053,923 |
$ |
1,351,174 |
|
Share-based payments |
|
130,836 |
|
145,677 |
|
138,125 |
|
Total |
$ |
1,145,355 |
$ |
1,199,600 |
$ |
1,489,299 |
|
44
|
Norsat International Inc. |
Notes to the Consolidated Financial Statements |
Years ended December 31, 2015, 2014 and 2013 |
(Expressed in United States dollars, except when otherwise indicated) |
23. Commitments and Contingencies
Future minimum payments as at December 31, 2015 under loan commitments, purchasing commitments and operating lease obligations for each of the next five calendar years are as follows:
|
|
|
|
|
|
|
|
|
|
Inventory purchase |
|
Operating lease |
|
|
|
|
|
obligations |
|
obligations |
|
Total |
|
2016 |
$ |
5,852,486 |
$ |
637,252 |
$ |
6,489,738 |
|
2017 |
|
146,500 |
|
162,255 |
|
308,755 |
|
2018 to 2020 |
|
- |
|
- |
|
- |
|
|
$ |
5,998,986 |
$ |
799,507 |
$ |
6,798,493 |
|
The Company has operating lease commitments extending to June 2017. The Company also enters into purchase commitments, including inventory purchase obligations in the normal course of business as disclosed above. In addition, the Company is required to make contingent repayment of SADI I government contributions pursuant to the repayment terms of the agreement (Note 8a).
Legal Proceedings
From time to time, the Company may enter into legal proceedings relating to certain potential claims. It is not practicable at this time for the Company to predict with any certainty the outcome of any such claims. However, management is of the opinion, based on legal assessment and information available, that it is unlikely that any liability would be material in relation to the Company’s Consolidated Statements of Financial Position.
24. Comparative Figures
Certain comparative figures have been reclassified to conform to the current year’s financial statements presentation.
25. Subsequent Event
In February 2016, the NRC agreed to provide contributions to the Company up to a maximum of $108,375 (Cdn$150,000) in connection with certain labour costs incurred for designing and modifying its ATOM product which forms part of the Satellite Communications segment. The Company fulfilled all the conditions to receive the funding as at December 31, 2015 (Note 8c).
45
Exhibit 99.3
![](http://www.sec.gov/Archives/edgar/data/748213/000117625616000469/exhibit99-2x1x1.jpg)
MANAGEMENT’S DISCUSSION AND ANALYSIS
For the year ended December 31, 2015
(Expressed in United States dollars)
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
|
|
TABLE OF CONTENTS |
|
|
|
1.0 INTRODUCTION |
3 |
2.0 BUSINESS OVERVIEW |
3 |
2.1 OVERVIEW OF THE BUSINESS |
3 |
2.2 COMPANY PRODUCTS AND SERVICES |
4 |
2.3 MARKETS AND TRENDS |
6 |
2.4 STRATEGY |
8 |
3.0 OVERVIEW |
10 |
3.1 OUTLOOK |
10 |
4.1 NON-IFRS MEASURES |
11 |
4.2 SELECTED ANNUAL INFORMATION |
12 |
4.3 RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED DECEMBER 31, 2015 |
13 |
4.4 RESULTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2015 |
15 |
4.5 SUMMARY OF QUARTERLY RESULTS |
17 |
4.6 BUSINESS COMBINATION |
18 |
4.7 LIQUIDITY AND FINANCIAL CONDITION |
19 |
4.8 CAPITAL RESOURCES |
20 |
4.9 CONTRACTUAL OBLIGATIONS AND CONTINGENCIES |
23 |
4.10 ISSUED CAPITAL |
23 |
5.0 OFF BALANCE SHEET ARRANGEMENTS |
25 |
6.0 TRANSACTIONS WITH RELATED PARTIES |
25 |
7.0 PROPOSED TRANSACTIONS |
25 |
8.0 CRITICAL ACCOUNTING ESTIMATES AND ACCOUNTING POLICIES |
25 |
9.0 RISK EXPOSURES |
39 |
10.0 OUTSTANDING SHARE DATA |
41 |
11.0 RISKS AND UNCERTAINTIES |
41 |
11.1 RISKS ASSOCIATED WITH FINANCIAL RESULTS |
41 |
11.2 RISKS ASSOCIATED WITH BUSINESS AND OPERATIONS |
42 |
11.3 RISKS ASSOCIATED WITH THE VALUE OF SHARES |
46 |
11.4 RISKS ASSOCIATED WITH FOREIGN EXCHANGE |
46 |
11.5 RISKS ASSOCIATED WITH INTEREST RATES |
47 |
12.0 DISCLOSURE CONTROLS AND INTERNAL CONTROLS OVER FINANCIAL REPORTING |
47 |
12.1 DISCLOSURE CONTROLS AND PROCEDURES |
47 |
12.2 INTERNAL CONTROLS OVER FINANCIAL REPORTING |
47 |
12.3 CHANGES IN INTERNAL CONTROLS OVER FINANCIAL REPORTING |
47 |
12.4 SUBSEQUENT EVENT |
48 |
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
1.0 Introduction
The following management’s discussion and analysis (“MD&A”) of Norsat International Inc. (“Norsat”, “the Company”, “we” or “us”) as of March 3, 2016 should be read in conjunction with the audited consolidated financial statements for the years ended December 31, 2015, 2014 and 2013, and the accompanying notes included therein. These audited consolidated financial statements have been prepared using accounting policies consistent with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board. All amounts are expressed in United States dollars (U.S. dollars or USD), except when otherwise indicated. The MD&A and audited consolidated financial statements were reviewed by our Audit Committee and approved by our Board of Directors.
Additional information relating to the Company including our most recent Annual Information Form may be found at www.sedar.com.
|
Forward Looking Statements
The following discussion and analysis of the financial conditions and results of operations contains forward-looking statements concerning anticipated developments in our operations in future periods, the adequacy of our financial resources and other events or conditions that may occur in the future. Forward-looking statements are frequently, but not always, identified by words such as “expects,” “anticipates,” “believes,” “intends,” “estimates,”, “predicts,” “potential,” “targeted,” “plans,” “possible” and similar expressions, or statements that events, conditions or results “will,” “may,” “could” or “should” occur or be achieved. These forward-looking statements include, without limitation, statements about our market opportunities, strategies, competition, expected activities and expenditures as we pursue our business plan, the adequacy of our available cash resources and other statements about future events or results. Forward-looking statements are statements about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ materially from those reflected in the forward-looking statements due to a variety of risks, uncertainties and other factors, such as business and economic risks and uncertainties. Our forward-looking statements are based on the beliefs, expectations and opinions of management on the date the statements are made. Consequently, all forward-looking statements made in this discussion and analysis of the financial conditions and results of operations or the documents incorporated by reference are qualified by this cautionary statement and there can be no assurance that actual results or developments we anticipate will be realized. Some of these risks, uncertainties and other factors are described herein under the heading “Risks and Uncertainties” and in the most recent Annual Report on Form 20-F, under the heading “Risk Factors” available at www.sec.gov. For the reasons set forth above, investors should not place undue reliance on forward-looking statements. |
|
2.0 Business Overview
2.1 Overview of the Business
Norsat is a provider of unique and customized communication solutions used by government organizations, militaries, transportation, resource and marine industry companies, news organizations, public safety search and rescue operators and others. Our solutions enable the transmission of data, audio and video for remote and challenging applications. Our products and services include leading-edge product design and development, production, distribution and infield support and service of fly-away satellite terminals, microwave components, antennas, radio frequency (“RF”) conditioning products, maritime based satellite terminals and remote networks connectivity solutions.
Our business currently operates primarily through two business segments: Land Mobile Radio (also referred as “Sinclair Technologies”) and Satellite Communications. Our common shares are traded on The Toronto Stock Exchange (the “TSX”) under the ticker symbol ‘NII’ and on the New York Stock Exchange (“NYSE”) under the ticker symbol ‘NSAT’.
3
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
2.2 Company Products and Services
Sinclair Technologies
Sinclair Technologies specializes in RF antenna and filter products designed for high performance, reliability and durability in extreme mechanical/electrical environments and weather conditions. Within these two main product lines, we offer over 2,000 distinct products, including base station antennas, mobile/transit antennas, covert antennas, filters, receiver multi-couplers, and accessories. Engineers in our Sinclair Technologies segment are experienced in custom designing complete systems based on the customer’s unique needs. With a strong focus on research and development (R&D) and continuous product enhancement, we continue to expand our product offerings and improve existing designs to better serve customers.
Antennas
Our Sinclair Technologies segment has developed an exceptionally broad range of antennas, especially in the frequency bands allocated to public safety, air traffic control and land mobile radio applications. Some of these frequencies are currently being “re-farmed” or re-allocated to new applications by governing bodies such as the FCC in the US and Industry Canada. This “re-farming” of frequencies creates new demand, which we can satisfy through engineering derivative modifications to our existing products. This, in turn, preserves our leadership position in the antenna market.
Our Sinclair Technologies segment also manufactures several lines of omni-directional, yagi and panel dipole antennas covering the 30 MHz to 1900 MHz bands. Our family of collinear omni-directional antennae has a strong reputation with private mobile radio operators who use these antennas to provide coverage solutions. Sinclair Technologies was instrumental in developing low passive inter-modulation (“PIM”) antennas.
Filters
Sinclair Technologies also produces an extensive portfolio of RF filter products used to optimize the performance of antenna systems including cavity filters, transmitter combiners, duplexers, isolators, circulators and receiver multi-couplers. Our filter product line is based on standard cavity and combines resonator technologies, as well as very small high-performance filters, using cross-coupled technology.
Satellite Communications
Our Satellite Communications segment provides two broad categories of products: satellite terminals and microwave components.
Our Satellite Communications segment provides a comprehensive portfolio of fly-away satellite terminals and software interfaces designed for easy portability and reliable connectivity in locations where traditional communication infrastructure is insufficient, unreliable, damaged or non-existent.
In addition it designs, develops and markets receivers, transmitters and power amplifiers that enable the transmission, reception and amplification of signals to and from satellites. Our product portfolio of microwave components includes a comprehensive range of satellite receivers (“LNBs”), transmitters, transceivers, solid-state power amplifiers (“SSPAs”) and other microwave components.
Satellite Terminals
Our portfolio of portable satellite systems includes:
The upgraded Norsat GLOBETrekker™ 2.0 is an intelligent, auto-acquire, rapidly deployable fly-away satellite terminal. GLOBETrekker™ now includes a modular architecture that enables easy component swapping in the field, a simple one-touch interface, elevated electronics for all terrain deployment and a variety of other feature enhancements that improve usability, performance and ruggedness. The terminal is built to military-grade
4
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
specifications (MIL-STD-810G) and is easily transported via airline checkable packaging. GLOBETrekker™ is ideal for users with mission critical communication requirements such as military, resource, emergency response, and transportation applications.
The Norsat ROVER™ is an ultra-portable fly-away satellite terminal with assisted acquire technology. Easily assembled in a matter of minutes, the ROVER™ is ideal for the rapid deployments of military and other highly mobile operations. The ROVER™ is easily capable of data transfer rates in excess of 12 Mbps, yet is still compact enough to fit into a single backpack.
SigmaLink™ is a fly-away satellite terminal with antenna sizes up to 2.4m, suitable for longer term deployments, yet portable enough for mobile operations. SigmaLink™ is ideal for use by government and peacekeeping agencies, broadcasters, resource exploration companies, distance education institutions, financial institutions, and large corporations.
Norsat’s GLOBETrekker™, Rover™ and SigmaLink™ fly-away terminals offer superior ease of use, ruggedness, and portability compared to competitive offerings. All systems are shipped with LinkControl software, the industry’s most intuitive and powerful suite of satellite pointing tools. LinkControl seamlessly integrates the various hardware components, automates the process of satellite acquisition, and enables users to pre-configure settings for rapid field deployments.
We also have available the RANGER - an assisted-acquire micro-sat terminal. The RANGER is a ruggedized, high performance and portable terminal ideal for rapid deployments where portability is essential.
We also offer a series of SATCOM Baseband Kits. These convenient, all-in-one tool kits can be used for worldwide satellite system field deployments. Baseband kits support a variety of applications and are available in Compact Flyaway Kits, Emergency Communications Kits and Red/Black Gateway Kits. Key features include the ability to provide core office functions while operating in emergency situations, market leading portability, and connectivity support in challenging environments.
Norsat’s satellite communications for the maritime market includes the COM series, which is a high performance very small aperture terminal solution, designed for militaries, fisheries, Oil & Gas and other commercial applications.
Recently, Norsat announced the launch of the Journey Manpack ultra-portable Ku-Band satellite terminal, which is a 6-segment, carbon fiber portable terminal weighing less than 18 kilograms (40 pounds), including the backpack, ideal for military Special Forces and government applications that require maximum portability and quick set up.
Microwave components
Our portfolio of microwave components includes:
Low Noise Block Down Converters (“LNBs”), are required by every satellite antenna (or “dish”) irrespective of aperture or location. The LNB is mounted at the focal point of the dish to convert incoming microwave signals into electrical signals that are routed to the remote receiver or indoor unit. Reliability is critical for these products as they are used in remote areas around the world.
Satellite transmitters or Block Up Converters (“BUCs”) convert electrical signals into microwave signals that can be transmitted to an orbiting satellite. A BUC is required to transmit to a satellite for applications such as news gathering, broadband internet access, and broadcasting.
Norsat’s product offering includes the new ATOM Series BUCs. These Block Up Converters are amongst the smallest, lightest and most energy efficient transmitters available on the market today. The high efficiency ATOM reduces power consumption significantly; delivering overall cost savings over the lifetime of the device.
5
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Norsat is a market leader in microwave products. Through more than three decades of participation in this market, we have developed a reputation for quality, reliability and innovation. We believe that we have the largest market share of any of our competitors in the commercial LNB space.
2.3 Markets and Trends
Radio Frequency Based Communications - Markets
The antenna and filter products supplied by our Sinclair Technologies segment are used primarily by the land mobile radio (“LMR”) industry and specifically by the following industry segments:
-
Public safety operators, including several police forces, the coast guards and navies, and a large set of ambulance and fire dispatch services;
-
Private sector networks including rail, ground and air transportation networks used by natural resource, utility, taxi, trucking, and construction companies, as well as other dedicated network operators. These customers are generally served through an extensive set of dealers specializing in radio systems;
-
Mobile radio, public safety, aviation and heavy transport industries; and
-
Original equipment manufacturers (OEMs).
Sinclair Technologies products are well established globally. Operating in the 30 MHz to 1.9 GHz frequency range, Sinclair Technologies antennas and filters are integral components of many wireless communications networks -controlling, enhancing and propagating radio frequency signals associated with these systems. Most Sinclair Technologies products support both voice and data.
Land Mobile Radio Communications - Trends
Communication networks, and in particular, mobile wireless communications systems, are widely used in public safety, national security, natural resource management, and other specialized applications.
-
Limited availability of licensed and unlicensed frequencies is causing governments to re-assign spectrum for public safety networks. As an example, U.S. broadcasters were recently required to vacate the 700 MHz frequency band to allow spectrum for new public safety networks.
-
Demand by mobile radio users for more radio channels is causing network operators to reduce channel spacing and increase demand for filter products.
-
Large competitors are more focused on the larger cellular market and appear to be reducing investment in new product development for the LMR market, and
-
OEMs are driving greater efficiencies and increasing their bargaining power by favoring fewer vendors with a broad product portfolio.
Satellite-based Communications - Markets
Norsat’s satellite-based communications business includes satellite terminals and microwave components. These products employ satellites that are orbiting the earth to transmit and receive content. Our equipment interoperates with satellites that orbit the earth at the same speed as the earth rotates. These satellites appear to remain at the same point relative to the earth’s surface, thus giving the impression that they are stationary. These satellites are known as geostationary satellites, or satellites in geostationary orbit (orbiting approximately 22,300 miles above the earth).
While geostationary satellites are operated on a commercial basis and are standard in their operation, some are owned and operated by militaries and may have unique characteristics. Our equipment has been standardized so that
6
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
it can operate on most satellites, without further customization. These products permit users to establish a broadband communications link (up to 10 Mbps) between any two points on earth. This broadband communications link is capable of transporting a broad range of content including voice, data and motion video.
The satellite industry continues to see increased demand, driven primarily by the backlog of satellite launches, across all sectors of the market including the commercial and military markets. Our products operate primarily on widely deployed commercial Ku-band satellites. However, some of our products operate on other commercial (C-band and Ka-band) and military (Ka-band and X-band) satellites as well.
Satellite-Based Communications – Trends
Although we continue to see softness in the satellite-based communications market as a result of the U.S. budget cuts and decrease in U.S. military spending, investments to develop new products have been well received by other global militaries, which we believe will translate into future revenue growth. In addition, we believe that a number of longer term trends are positively influencing the sector. Specific trends include the following:
-
There is a growing expectation that organizations and individuals are always “connected” to some type of communications infrastructure, regardless of where they may be positioned geographically.
-
As companies are increasingly required to look beyond traditional locations to meet the world’s demand for natural resources, there has been a proliferation of remote sites far removed from existing infrastructure.
Demand for bandwidth is ever-expanding as users increasingly expect that video and audio files are capable of being transmitted, and that the transmissions will occur in real time.
-
In the era of 24-hour news coverage, viewers have come to expect media to cover a breaking story nearly instantaneously, regardless of where it occurs around the world. Media outlets need to be able to deploy quickly to meet this expectation.
-
Major media are experiencing competition from alternative news sources that typically make content available over the Internet. Partly in response, governments and non-governmental organizations are increasingly producing their own content relating to events they deem significant, and making this available to third parties or directly to the public.
-
The nature of modern military operations is such that mobility and rapid establishment of communication links in the field are increasingly considered vital.
-
Major organizations that have global operations are increasingly aware of, and plan for, natural or manmade crisis events. Their plans often include establishing communication capabilities that are not dependent on terrestrial infrastructure as part of their contingency or emergency action plans.
-
A number of large-scale disasters in recent years have proven the critical importance of first responders being able to establish rapid communication links to coordinate recovery efforts.
-
Experience with information technology and communication equipment in recent decades has conditioned users to expect that related hardware will become smaller and more portable over time, while offering improved functionality. Providers who are able to meet this expectation can realize competitive advantages.
-
Applications for satellite technology are becoming ubiquitous. From their traditional role in the broadcast and telecommunications fields, communications satellites have more recently been extended to such applications as broadband services, cellular and Internet backhaul, location-based services and satellite imagery. As a result, a broader base of users has a need for ground-based satellite equipment.
7
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
2.4 Strategy
Provide leading communication solutions
Norsat’s mission is to become an industry leader in providing unique and customized communication solutions for remote and challenging applications. Our primary value proposition is rooted in our longevity and reputation for quality, and in our track record for being highly successful when dealing with projects with challenging applications or in challenging parts of the world. Customers with critical applications for which reliability of performance is absolutely essential tend to place significant value in the quality of Norsat’s products and after-sales support infrastructure. In addition, we have a track record of introducing innovative new products to the RF antenna and filter, and satellite industries and we plan to remain a product leader in these areas. Supported by a strong financial base, we continue to invest in R&D for the RF antenna and filter, satellite, and microwave businesses. These attributes will remain core elements of our strategy, forming the foundation of our organic growth.
Pursue acquisition opportunities
While we continue to focus on organic growth within our existing product segments, we are also actively pursuing a mergers and acquisition based growth strategy. As such, we are constantly identifying and evaluating potential candidates that are leaders in their field and that meet our core acquisition criteria of:
-
enhancing our ability to provide communication solutions in challenging environments;
-
providing access to high-end commercial markets; and,
-
increasing our ability to generate a stable revenue stream.
While we believe a proportion of our future growth will come from business combinations, we are proceeding prudently. Any merger or acquisition opportunity must be attractively priced, advance our corporate objectives and have the potential to be accretive to our shareholders.
On April 16, 2013, Norsat acquired certain business assets and assumed certain liabilities of CVG Inc. (“CVG”). This acquisition has advanced our core business by augmenting our product portfolio and enhancing intellectual property (IP) for our Satellite Communications business unit.
In January 2011, we acquired Aurora, Ontario-based Sinclair Technologies Holdings Inc. (“Sinclair”), a private company and a leading provider of antenna and radio frequency conditioning products.
The Sinclair acquisition has proved to be a good fit with our strategy in that it complements our core businesses and supports our goal of becoming a premium provider of communication solutions for remote and challenging applications. Like Norsat’s other product lines, Sinclair products are used all over the world and are often operated in the harshest of environments. Both the Norsat and Sinclair brands are equated with superior products, the latest technologies and customized solutions. However, the Sinclair product line targets different end-markets than Norsat products, providing opportunities to expand our market base and generate cross-selling opportunities between the two units. The integration of Sinclair has enabled Norsat to achieve modest costs savings as a result of efficiencies gained from being a larger organization.
Continue to provide innovative products
We invest in R&D to maintain our status as “best in class.” Our R&D efforts are directed toward enhancing existing product lines and introducing new products. We believe that the development of new products within our various product segments will keep Norsat on the cutting edge of the industry, attract new business and lead to the development of new market verticals.
8
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Expand into new markets
Our long-term objectives include entering new geographic markets and strengthening our reach into existing markets, broadening our customer base, and expanding into new market verticals.
The Sinclair acquisition has strongly supported this strategy. Sinclair products are well established among customers in the commercial space and at the municipal government level and have provided opportunities for Norsat to diversify into these markets. We have seen the benefits of engaging new and past customers under the strength of a larger combined entity resulting in ordering activities. We will continue to pursue new opportunities that further expand our market reach.
Provide a breadth of solutions to our existing customers
Another component of our growth strategy is to expand the breadth of the solutions we provide to each customer. Currently, the vast majority of our revenues are generated by the hardware and systems we manufacture. We believe there are a number of opportunities to provide ancillary services and third-party hardware components related to these core products. In particular, we believe customers in remote and challenging environments would benefit from an end-to-end solution provider approach, enabling them to purchase all of their secure communication requirements from a single vendor. Customers could then be confident that all elements would be configured to work well together, and that they would receive comprehensive product support. Norsat, in turn, would benefit from stronger customer relationships, higher sales, and the long-term development of a stable, recurring revenue stream.
We continue to actively evaluate various technologies and commercial applications that complement our current suite of product and service offerings. Our goal is to become the connectivity solutions provider of choice for remote and challenging applications and environments.
We are also seeking new opportunities in remote and challenging applications where we can offer our expertise to solve communications and logistics problems. We plan on leveraging our secure and reliable products, along with our experience on how to better serve customers and give them the best value and product performance. As we establish more initiatives in the world’s remote and challenging regions and environments, our expectation is that many of the customers we currently serve will have scalable opportunities and will rely on us to assist in further build-outs or expansion projects.
Grow our business through existing and new customers
We market the majority of our products in North America through our direct sales force, OEMs, distributors and manufacturer representatives. In Europe, the Middle East, Africa and Asia, our products are sold through a direct sales force, OEMs, and system integrators.
Almost all of our portable satellite systems sales to the U.S. Government were initially sold through our direct sales force. Due to successful deployments with the U.S. Government, additional militaries and governments around the world have become Norsat customers.
We will continue to use, increase and invest in our various sale channels, and we are increasingly emphasizing those that enable us to target large commercial customers. In addition, we are pursuing opportunities to cross sell our products to customers within all of our segments.
Continue to focus resources prudently
Norsat has been fiscally prudent with regard to expenses. We will continue to focus our resources strategically and make appropriate investments. While we seek growth opportunities, we also continue to review opportunities for strategic cost reduction measures.
9
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
3.0 Overview
-
During 2015 we launched several new products including a new, customized version of the SM2600D which is a low profile, multi-band, multi-port antenna platform ideally suited for the transportation market. We also launched the new compact ATOM 25 Watt Ku-band BUCs and SSPAs. The ATOM series of BUCs and SSPAs are the most compact, lightweight, and energy efficient transmitters available in the market.
-
During Q4 2015, we were awarded a $2.7 million contract from a major U.S. military contractor for its Ku- Band and Wideband Global SATCOM (“WGS”)-certified X-Band marine VSAT terminals. This demonstrated that our continuous investment in R&D has yielded innovations that enable our off-the-shelf terminals to be easily customized for both military and commercial markets worldwide.
-
Total sales for the three months ended December 31, 2015 recorded sales of $9.5 million, compared to $9.4 million in the same period in 2014. Total sales for the year ended December 31, 2015 were $36.1 million, compared to total sales of $36.2 million in 2014.
-
Our Sinclair Technologies segment recorded sales of $4.6 million in the fourth quarter of 2015, compared to $5.8 million in the same period of 2014, and $18.8 million for the full year of 2015, compared to $21.7 million in 2014. The decrease reflected continued softness in the infrastructure and public safety markets as a result of the current economic conditions, especially in Canada.
-
Satellite Communications segment recorded sales of $4.9 million in the fourth quarter of 2015, compared to $3.5 million in the same quarter in 2014. For the year ended December 31, 2015, Satellite Communications sales were $17.3 million compared to $14.5 million during the same period in 2014. The increase reflected stronger satellite terminal sales including higher-margin revenues in the product mix of our satellite products.
-
Microwave Products sales were $3.0 million in the fourth quarter of 2015, compared to $2.4 million during the same quarter in 2014. For the year ended December 31, 2015, Microwave Products sales decreased to $9.1 million for the year ended December 31, 2015, compared to $11.7 million in 2014. The $0.6 million increase in the fourth quarter of 2015 compared to the same period in 2014 was mainly due to traction in ATOM product line sales and from an expanding product offering. The yearly decrease reflected a significant ATOM contract in 2014 that was not repeated in 2015.
-
Consolidated gross margin in the fourth quarter of 2015 increased to 41% from 35% during the same quarter in 2014. For the year ended December 31, 2015, consolidated gross margin was 41%, compared to 40% in 2014.
The improvement in 2015 consolidated gross margin compared to 2014 reflected lower costs due to the strengthening of the U.S. dollar against the Canadian dollar as our labor, overhead, and certain material costs were incurred in Canadian dollars.
3.1 Outlook
For fiscal 2016, the Company had a positive start and has continued shipments on a significant Satellite Communications sale contract. The Company also continues to have good quoting activity.
Looking longer-term, the Company continues to invest in R&D to diversify its business by broadening its product portfolio and expanding its customer base on a geographic and market sector basis. Norsat continues to focus on markets beyond the U.S., as well as on the commercial, resource, transportation and public safety segments. The Company is also continuing to pursue other new revenue opportunities both organically and via acquisitions.
Despite the current global economic uncertainties, Norsat continues to produce profitability and strong cash flow. This stability has created a strong financial position and capital structure, and will enable management to continue to create excellent conditions for realizing additional growth opportunities through business combinations. The Company will continue to actively pursue merger and acquisition opportunities that provide strong value, further
10
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
key strategic objectives and have the potential to be accretive to shareholders. In the interim, the Company’s cash position should continue to remain strong.
Management will also continue to execute a balanced growth strategy that incorporates investment in staffing levels, new product introductions, continued enhancement of existing product lines, greater diversification by geographic region as well as by industry verticals, and a broadening of the solutions we provide to customers. In addition, the Company continues to evaluate other strategic opportunities for improving overall operating and financial performance.
4.0 Financial Review
4.1 Non-IFRS Measures
Management uses non-IFRS measures, EBITDA and Adjusted EBITDA as supplemental measures to evaluate the performance of the Company. EBITDA is defined as earnings before income tax expense, financing costs, depreciation and amortization. Adjusted EBITDA is defined as EBITDA adjusted with foreign exchange gain or loss, corporate development costs, write-down of inventory, impairment charges or recoveries, discontinued operations and other non-cash charges. Corporate development costs are predominately external costs incurred to pursue acquisitions.
Management believes that EBITDA and Adjusted EBITDA provide important measures of the Company’s operating performance because they allow management, investors and others to evaluate and compare the Company’s core operating results, including its return on capital and operating efficiencies, from period to period by removing the impact of its capital structure (interest expenses), asset base (depreciation and amortization) and tax consequences. Both EBITDA and Adjusted EBITDA do not have any standardized meaning prescribed by IFRS, other companies may calculate these non-IFRS measures differently, and therefore our EBITDA and Adjusted EBITDA may not be comparable to similar titled measures of other companies. Accordingly, investors are cautioned not to place undue reliance on them and are also urged to read all IFRS accounting disclosures presented in the audited consolidated financial statements and the accompanying notes for year ended December 31, 2015, 2014 and 2013.
The following table sets forth, for the periods indicated, a reconciliation of IFRS to non-IFRS measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
('000s) |
|
Three months ended December 31, |
|
|
|
|
|
|
|
|
|
2015 |
|
|
2014 |
|
|
Change |
|
Net earnings for the period |
$ |
5,942 |
|
$ |
51 |
|
$ |
5,891 |
|
|
11551 |
% |
Interest (income)/expense |
|
(1 |
) |
|
21 |
|
|
(22 |
) |
|
(105 |
%) |
Depreciation and amortization |
|
317 |
|
|
375 |
|
|
(58 |
) |
|
(15 |
%) |
Tax recovery |
|
(3,813 |
) |
|
(67 |
) |
|
(3,746 |
) |
|
5591 |
% |
EBITDA |
$ |
2,445 |
|
$ |
380 |
|
$ |
2,065 |
|
|
543 |
% |
(Gain)/loss on foreign exchange |
|
(1,141 |
) |
|
362 |
|
|
(1,503 |
) |
|
(415 |
%) |
Other expenses |
|
161 |
|
|
- |
|
|
161 |
|
|
>100 |
% |
Adjusted EBITDA |
$ |
1,465 |
|
$ |
742 |
|
$ |
723 |
|
|
97 |
% |
Adjusted EBITDA for the three months ended December 31, 2015 was $1.5 million, compared to $0.7 million in the same period last year, reflecting a combination of a decrease of total expenses (excluding adjustments to calculate adjusted EBITDA) of approximately $0.1 million and an increase of gross profit of $0.6 million. This reflected the strengthening of the U.S. dollar against the Canadian dollar as a significant portion of the Company’s expenses were in Canadian dollars.
11
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
('000s) |
|
Year ended December 31 |
|
|
|
|
|
|
|
|
2015 |
|
|
2014 |
|
|
Change |
|
Net earnings for the year |
$ |
8,650 |
|
$ |
4,195 |
|
$ |
4,455 |
|
106 |
% |
Interest expense |
|
21 |
|
|
115 |
|
|
(94 |
) |
(82 |
%) |
Depreciation and amortization |
|
1,296 |
|
|
1,275 |
|
|
21 |
|
2 |
% |
Tax recovery |
|
(3,882 |
) |
|
(494 |
) |
|
(3,388 |
) |
686 |
% |
EBITDA |
$ |
6,085 |
|
$ |
5,091 |
|
$ |
994 |
|
20 |
% |
Gain on foreign exchange |
|
(793 |
) |
|
(586 |
) |
|
(207 |
) |
35 |
% |
Other income |
|
(38 |
) |
|
- |
|
|
(38 |
) |
- |
|
Acquisition costs |
|
- |
|
|
180 |
|
|
(180 |
) |
(100 |
%) |
Adjusted EBITDA |
$ |
5,254 |
|
$ |
4,685 |
|
$ |
569 |
|
12 |
% |
Adjusted EBITDA for the year ended December 31, 2015 was $5.3 million, compared to $4.7 million in the same period in 2014, reflecting a combination of an increase of gross profit by $0.3 million and a decrease of total expenses (excluding adjustments to calculate adjusted EBITDA) by $0.3 million. This reflected the strengthening of the U.S. dollar against the Canadian dollar as a significant portion of the Company’s expenses were in Canadian dollars.
Adjusted Working Capital and Adjusted Current Ratio
Adjusted Working Capital and Adjusted Current Ratio are non-IFRS measures that do not have a standardized meaning and may not be comparable to a similar measure disclosed by other issuers. Management believes that Adjusted Working Capital provides an important measure of the Company’s operating performance because it allows management, investors and others to evaluate and compare the efficiency of our allocation of short-term financial resources. We also believe that monitoring our Adjusted Current Ratio helps to assess the health of our liquidity level.
Our acquisition loan balance was a current liability but it was excluded from the Adjusted Working Capital calculations as we believe it was a non-operating item and not reflective of our current operations. Adjusted Working Capital is calculated by subtracting current liabilities, excluding acquisition loan, from current assets. As at December 31, 2015, Adjusted Working Capital increased 20% to $19.4 million, from $16.2 million at December 31, 2014.
Our acquisition loan balance was also excluded from the Adjusted Current Ratio calculations for the reasons described above. Adjusted Current Ratio is defined as current assets divided by current liabilities, excluding the acquisition loan. As at December 31, 2015, Adjusted Current Ratio was 4.5 times compared to 3.2 times as at December 31, 2014.
4.2 Selected Annual Information
|
|
|
|
|
|
|
('000), except per share amounts |
|
|
Year ended December 31 |
|
|
|
|
2015 |
|
2014 |
|
2013 |
|
|
$ |
|
$ |
|
$ |
|
Sales |
36,100 |
|
36,179 |
|
36,418 |
|
Earnings before income taxes |
4,769 |
|
3,701 |
|
2,976 |
|
Current income tax (recovery) expense |
(66 |
) |
(214 |
) |
270 |
|
Deferred income tax recovery |
(3,814 |
) |
(279 |
) |
(1,001 |
) |
Earnings from continuing operations |
8,650 |
|
4,195 |
|
3,707 |
|
Net earnings |
8,650 |
|
4,195 |
|
3,707 |
|
Earnings from continuing operations and |
|
|
|
|
|
|
net earnings per share - basic and diluted |
1.50 |
|
0.73 |
|
0.64 |
|
EBITDA (1) |
6,085 |
|
5,091 |
|
4,613 |
|
Adjusted EBITDA (1) |
5,254 |
|
4,685 |
|
5,120 |
|
Total assets |
41,509 |
|
40,492 |
|
38,678 |
|
Total non-current liabilities |
46 |
|
18 |
|
10 |
|
(1) |
EBITDA and Adjusted EBITDA are Non-IFRS Measures. See Section 4.1 “Non-IFRS Measure”. |
12
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
On April 16, 2013, we acquired certain business assets and assumed certain liabilities of CVG for cash consideration of $0.5 million and have included CVG’s sales of $1.5 million in our 2013 sales results.
4.3 Results of Operations for the Three Months Ended December 31, 2015
Sales and Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31 |
|
|
|
|
|
|
|
|
2015 |
|
|
2014 |
|
|
Change |
|
Sales (in '000s) |
|
|
|
|
|
|
|
|
|
|
|
Sinclair Technologies |
$ |
4,600 |
|
$ |
5,845 |
|
$ |
(1,245 |
) |
(21 |
%) |
Satellite Communications |
|
4,861 |
|
|
3,526 |
|
|
1,335 |
|
38 |
% |
Total |
$ |
9,461 |
|
$ |
9,371 |
|
$ |
90 |
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Margin |
|
|
|
|
|
|
|
|
|
|
|
Sinclair Technologies |
|
44 |
% |
|
37 |
% |
|
7 |
% |
|
|
Satellite Communications |
|
38 |
% |
|
31 |
% |
|
7 |
% |
|
|
Total |
|
41 |
% |
|
35 |
% |
|
6 |
% |
|
|
Results from our two revenue generating business segments fluctuate from quarter-to-quarter due to seasonal influences on sales volumes. In our Sinclair Technologies segment, the first and second quarters are historically the strongest, as most of Sinclair’s customers build inventories during these quarters prior to commencing installation in the spring and summer seasons. For our Satellite Communication segment, the third and fourth quarters are typically the strongest, as these have traditionally been the periods when military sales occur. The timing of contract awards also creates significant fluctuations in our quarterly results as some large contracts represent a significant share of sales for a given quarter. The timing of these orders is unpredictable.
For the three months ended December 31, 2015, total sales were $9.5 million, compared to $9.4 million from the same quarter of 2014.
Sales from the Sinclair Technologies segment were $4.6 million for the fourth quarter of 2015, compared to $5.8 million during the same period in 2014, reflecting continued softness in the infrastructure and public safety markets as a result of the current economic conditions, especially in Canada.
Fourth quarter Satellite Communications sales were $4.9 million, compared to $3.6 million in Q4 2014. The Satellite Communication segment consists of Satellite Solutions and Microwave Products. Fourth quarter Satellite Solutions sales were $1.9 million, compared to $1.2 million during the same quarter in 2014, reflecting stronger satellite terminal sales to commercial customers in addition to the existing military market. Fourth quarter Microwave Products sales were $3.0 million, compared to $2.4 million during the same quarter in 2014. The increase was mainly due to traction in ATOM product line sales and from an expanding product offering.
On a consolidated basis, gross profit was $3.9 million compared to $3.3 million for the three months ended December 31, 2014 and fourth quarter gross margin percentage increased to 41% from 35% in the same period in 2014. The Sinclair Technologies segment achieved a fourth quarter gross profit margin of 44%, compared to 37% in the same quarter in 2014. The Satellite Communications segment fourth quarter gross margin increased to 38% from 31% in the same quarter in 2014. The increase in gross margin reflected higher-margin revenues in the product mix and strengthening of the U.S. dollar against the Canadian dollar as our labor, overhead and certain material costs were incurred in Canadian dollars. Also, no inventory write-off was recorded in Q4 2015, compared to $0.3 million recorded for the same period in 2014.
13
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Expenses
|
|
|
|
|
|
|
|
|
|
|
('000s) |
|
Three months ended December 31 |
|
|
|
|
|
|
|
2015 |
|
|
2014 |
|
Change |
|
General and administrative |
$ |
1,348 |
|
$ |
919 |
|
429 |
|
47 |
% |
Selling and distributing |
|
1,153 |
|
|
1,527 |
|
(374 |
) |
(24 |
%) |
Product development, net |
|
366 |
|
|
374 |
|
(8 |
) |
(2 |
%) |
(Gain)/loss on foreign exchange |
|
(1,141 |
) |
|
362 |
|
(1,503 |
) |
(415 |
%) |
Interest and bank charges |
|
30 |
|
|
96 |
|
(66 |
) |
(69 |
%) |
Total expenses |
$ |
1,756 |
|
$ |
3,278 |
$ |
(1,522 |
) |
(46 |
%) |
For the three months ended December 31, 2015, total expenses were $1.8 million, compared to $3.3 million for the same quarter in 2014.
Fourth quarter general administration expenses increased to $1.3 million, from $0.9 million incurred for the same period in 2014. The increase reflected investments in organizational infrastructure, increased bonus due to the Company substantially tracking towards its 2015 targets and objectives, and offset by the strengthening of the U.S. dollar against the Canadian dollar as a significant portion of the Company’s administration expenses were in Canadian dollars.
Fourth quarter selling and distribution expenses decreased to $1.2 million, from $1.5 million in 2014, reflecting the strengthening of the U.S. dollar against the Canadian dollar, as a significant portion of the Company’s selling and distribution expenses were incurred in Canadian dollars. In addition, commission expenses were lower in Sinclair Technologies due to the decrease in sales but were partially offset by higher commission expenses in the Satellite Communications segment due to the increase in sales in that segment.
Product development expenses, net
|
|
|
|
|
|
|
|
|
|
|
|
('000s) |
|
Three months ended December 31 |
|
|
|
|
|
|
|
|
2015 |
|
|
2014 |
|
|
Change |
|
Direct expenses |
$ |
733 |
|
$ |
678 |
|
$ |
55 |
|
8 |
% |
Depreciation and amortization |
|
51 |
|
|
71 |
|
|
(20 |
) |
(28 |
%) |
|
|
784 |
|
|
749 |
|
|
35 |
|
5 |
% |
Capitalized to inventory/transfer to cost of sales |
|
(75 |
) |
|
- |
|
|
(75 |
) |
- |
|
|
|
709 |
|
|
749 |
|
|
(40 |
) |
(5 |
%) |
Less: Government contributions |
|
(343 |
) |
|
(375 |
) |
|
32 |
|
(9 |
%) |
Total product development expenses, net |
$ |
366 |
|
$ |
374 |
|
$ |
(8 |
) |
(2 |
%) |
Fourth quarter direct product development expenses were $0.7 million, consistent with $0.7 million for the same period last year. This was offset by government contributions of $0.3 million in the fourth quarter of 2015 compared to $0.4 million for the same period in 2014, resulting in net product development expenses of $0.4 million in the fourth quarter of 2015 and was consistent with $0.4 million for the same period in 2014.
Gain on foreign exchange for the fourth quarter of 2015 was $1.1 million, compared to loss on foreign exchange of $0.4 million for the same period last year. The gain on foreign exchange reflected the strengthening of the U.S. dollar against the Canadian dollar as our labor, overhead and operating costs were incurred in Canadian dollars.
Interest expense was reduced to $30,000 for the fourth quarter of 2015 from $96,000 for the same period last year due to the repayment of the remaining balance of the acquisition loan in Q2 2015.
14
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Net earnings for the period
|
|
|
|
|
|
|
|
|
|
|
('000s), except per share amounts |
|
Three months ended December 31 |
|
|
|
|
|
|
|
|
2015 |
|
2014 |
|
|
Change |
|
Earnings (loss) before income taxes |
$ |
2,129 |
$ |
(16 |
) |
$ |
2,145 |
|
(13406 |
%) |
Net income tax recovery |
|
3,813 |
|
67 |
|
|
3,746 |
|
5591 |
% |
Net earnings for the period |
$ |
5,942 |
$ |
51 |
|
$ |
5,891 |
|
11551 |
% |
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share |
$ |
1.03 |
$ |
0.01 |
|
$ |
1.02 |
|
10200 |
% |
Fourth quarter earnings before income taxes was $2.1 million, compared to a $16,000 loss before income taxes for the same period in 2014.
The increase in earnings before income taxes is mainly as a result of an increase of gross margin of $0.6 million and a decrease of total expenses by $1.5 million compared to the same period in 2014. Total expenses have decreased as a result of a foreign exchange gain of $1.1 million compared to the foreign exchange loss of $0.4 million for the same period last year. Also, the increase in gross margin and decrease in operating costs primarily reflected the strengthening of the U.S. dollar against the Canadian dollar as our labor, overhead and operating costs were incurred in Canadian dollars.
Fourth quarter net income tax recovery was $3.8 million, compared to $67,000 for the same period in 2014. During the fourth quarter of 2015, we assessed the Company’s ability to realize deferred income tax assets and based on our history of profitability in our Canadian operations, we concluded that it was probable an additional $3.8 million of the deferred income tax assets will be recoverable against estimated future taxable income.
Fourth quarter net earnings was $5.9 million, or $1.03 per share, basic and diluted, compared to $51,000 or $0.01 per share, basic and diluted, for the fourth quarter in 2014.
4.4 Results of Operations for the Year Ended December 31, 2015
Sales and Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31 |
|
|
|
|
|
|
|
|
2015 |
|
|
2014 |
|
|
Change |
|
Sales (in '000s) |
|
|
|
|
|
|
|
|
|
|
|
Sinclair Technologies |
$ |
18,831 |
|
$ |
21,700 |
|
$ |
(2,869 |
) |
(13 |
%) |
Satellite Communications |
|
17,269 |
|
|
14,479 |
|
|
2,790 |
|
19 |
% |
Total |
$ |
36,100 |
|
$ |
36,179 |
|
$ |
(79 |
) |
(0 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit Margin |
|
|
|
|
|
|
|
|
|
|
|
Sinclair Technologies |
|
46 |
% |
|
40 |
% |
|
6 |
% |
|
|
Satellite Communications |
|
35 |
% |
|
40 |
% |
|
(5 |
%) |
|
|
Total |
|
41 |
% |
|
40 |
% |
|
1 |
% |
|
|
For the year ended December 31, 2015, Norsat recorded total sales of $36.1 million, consistent with total sales of $36.2 million in 2014.
Sinclair Technologies sales were $18.8 million in 2015, compared to $21.7 million in 2014. Sales from this segment were impacted by the continued softness in the infrastructure and public safety markets as a result of the current economic conditions, especially in Canada.
Satellite Communications sales were $17.3 million in 2015 compared to $14.5 million in 2014. Satellite Solutions sales were $8.2 million, compared to $2.8 million in 2014, reflecting stronger satellite terminal sales to commercial customers in addition to the existing military market. Microwave Products sales were $9.1 million in 2015 compared to $11.7 million in 2014. The $2.6 million decrease was mainly due to the deliveries against a significant ATOM product contract in 2014, which was not repeated in 2015.
15
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
On a consolidated basis, gross profit was $14.6 million or 41% in 2015 compared to $14.4 million or 40% in 2014. Sinclair Technologies gross profit margin percentage in 2015 increased to 46% from 40% in 2014, as a result of the strengthening of the U.S. dollar against the Canadian dollar as our labor, overhead costs and certain material costs were incurred in Canadian dollars. Gross profit margins from the Satellite Communications segment were 35%, compared to 40% in 2014, which reflected lower-margin revenue in the product mix and competitive price pressures.
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
('000s) |
|
Year ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
2014 |
|
|
Change |
|
Selling and distributing |
$ |
4,877 |
|
$ |
5,413 |
|
$ |
(536 |
) |
(10 |
%) |
General and administrative |
|
4,091 |
|
|
4,029 |
|
|
62 |
|
2 |
% |
Product development, net |
|
1,563 |
|
|
1,579 |
|
|
(16 |
) |
(1 |
%) |
Gain on foreign exchange |
|
(793 |
) |
|
(586 |
) |
|
(207 |
) |
35 |
% |
Interest and bank charges |
|
140 |
|
|
243 |
|
|
(103 |
) |
(42 |
%) |
Total expenses |
$ |
9,878 |
|
$ |
10,678 |
|
$ |
(800 |
) |
(7 |
%) |
For the year ended December 31, 2015, total expenses were $9.9 million, compared to $10.7 million in 2014.
Selling and distributing expenses decreased to $4.9 million, from $5.4 million, reflecting the strengthening of the U.S. dollar against the Canadian dollar, as a significant portion of the Company’s selling and distribution expenses were incurred in Canadian dollars. In addition, commission expenses were lower in Sinclair Technologies due to the decrease in sales but were partially offset by higher commission expenses in the Satellite Communications segment due to the increase in sales in that segment.
General and administrative expenses increased to $4.1 million for the year ended December 31, 2015, from $4.0 million in 2014. The increase reflects investments in organizational infrastructure, increased bonus due to the Company substantially tracking towards its 2015 targets and objectives, and offset by the strengthening of the U.S. dollar against the Canadian dollar as a significant portion of the Company’s administration expenses were in Canadian dollars.
Product development expenses, net
|
|
|
|
|
|
|
|
|
|
|
|
('000s) |
|
Year ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
2014 |
|
|
Change |
|
Direct expenses |
$ |
2,838 |
|
$ |
2,563 |
|
$ |
275 |
|
11 |
% |
Depreciation and amortization |
|
203 |
|
|
283 |
|
|
(80 |
) |
(28 |
%) |
|
|
3,041 |
|
|
2,846 |
|
|
195 |
|
7 |
% |
Capitalized to inventory/transfer to cost of sales |
|
(168 |
) |
|
- |
|
|
(168 |
) |
- |
|
|
|
2,873 |
|
|
2,846 |
|
|
27 |
|
- |
|
Less: Government contributions |
|
(1,310 |
) |
|
(1,267 |
) |
|
(43 |
) |
3 |
% |
Total product development expenses, net |
$ |
1,563 |
|
$ |
1,579 |
|
$ |
(16 |
) |
(1 |
%) |
For the year ended December 31, 2015, direct product development expenses increased to $2.9 million from $2.8 million for the same period last year. The increase headcount in product development was partially offset by the strengthening of the U.S. dollar against the Canadian dollar as a significant portion of the Company’s product development expenses were in Canadian dollars.
Government contributions were $1.3 million for the year ended December 31, 2015, consistent with $1.3 million in the same period last year.
As a result net product development expenses were $1.6 million for the year ended December 31, 2015, consistent with $1.6 million in the same period last year.
Gain on foreign exchange for the year ended December 31, 2015 was $0.8 million, compared to $0.6 million gain for 2014.
16
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Interest expense was reduced to $0.1 million for the year ended December 31, 2015 from $0.2 million for 2014 due to the repayment of the remaining balance of the acquisition loan in Q2 2015.
Net earnings for the year
|
|
|
|
|
|
|
|
|
|
('000s), except per share amounts |
|
Year ended December 31 |
|
|
|
|
|
|
|
2015 |
|
2014 |
|
Change |
|
Earnings before income taxes |
$ |
4,769 |
$ |
3,701 |
$ |
1,068 |
|
29 |
% |
Net income tax recovery |
|
3,881 |
|
494 |
|
3,387 |
|
686 |
% |
Net earnings for the year |
$ |
8,650 |
$ |
4,195 |
$ |
4,455 |
|
106 |
% |
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share |
$ |
1.50 |
$ |
0.73 |
$ |
0.77 |
|
105 |
% |
Earnings before income taxes for the year ended December 31, 2015 increased to $4.8 million, from $3.7 million in 2014.
The increase is mainly as a result of an increase of gross margin of $0.3 million and a decrease of total expenses by $0.8 million. The increase in gross margin and decrease in operating costs primarily reflected the strengthening of the U.S. dollar against the Canadian dollar as our labor, overhead and operating costs were incurred in Canadian dollars.
Net income tax recovery for the year ended December 31, 2015 was $3.9 million compared to $0.5 million for the same period in 2014. This reflected a current income tax recovery of approximately $66,000 for the year ended December 31, 2015 compared to $0.2 million in 2014 and a deferred income tax recovery of $3.8 million for the year ended December 31, 2015 compared to $0.3 million in 2014. During the fourth quarter of 2015, we assessed the Company’s ability to realize deferred income tax assets and based on our history of profitability in our Canadian operations, we concluded that it was probable an additional $3.8 million of the deferred income tax assets will be recoverable against estimated future taxable income.
For the year ended December 31, 2015, net earnings increased to $8.7 million, or $1.50 per share, basic and diluted, from net earnings of $4.2 million, or $0.73 per share, basic and diluted, during the same period in 2014.
4.5 Summary of Quarterly Results
|
|
|
|
|
('000s), except for earnings per share |
|
Three months ended |
|
|
|
M ar 31 |
Jun 30 |
Sep 30 |
Dec 31 |
2015 |
$ |
$ |
$ |
$ |
Sales |
8,410 |
8,950 |
9,279 |
9,461 |
Net earnings for the period |
560 |
674 |
1,474 |
5,942 |
EBITDA(1) |
769 |
1,144 |
1,727 |
2,445 |
Adjusted EBITDA(1) |
947 |
1,156 |
1,687 |
1,465 |
Earnings per share from continuing operations and net earnings per share - basic and diluted |
0.10 |
0.12 |
0.26 |
1.03 |
Weighted average common shares outstanding - |
# |
# |
# |
# |
Basic ('000s) |
5,766 |
5,759 |
5,748 |
5,759 |
Diluted ('000s) |
5,789 |
5,783 |
5,770 |
5,775 |
|
|
|
|
|
2014 |
$ |
$ |
$ |
$ |
Sales |
9,118 |
9,584 |
8,107 |
9,371 |
Net earnings for the period |
2,177 |
1,000 |
968 |
51 |
EBITDA(1) |
2,459 |
1,052 |
1,200 |
380 |
Adjusted EBITDA(1) |
1,592 |
1,334 |
1,017 |
742 |
Earnings per share from continuing operations and net earnings per share - basic and diluted |
0.38 |
0.17 |
0.17 |
0.01 |
Weighted average common shares outstanding - |
# |
# |
# |
# |
Basic ('000s) |
5,767 |
5,766 |
5,761 |
5,764 |
Diluted ('000s) |
5,771 |
5,770 |
5,763 |
5,770 |
(1) |
EBITDA and Adjusted EBITDA are Non-IFRS Measures. See Section 4.1 “Non-IFRS Measure”. |
17
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Quarter results from our two revenue generating business segments fluctuate from quarter-to-quarter due to seasonal influences on sales volumes. In our Sinclair Technologies segment, the first and second quarters are historically the strongest, as most of Sinclair’s customers build inventories during these quarters prior to commencing installation in the spring and summer seasons. For our Satellite Communication segment, the third and fourth quarters are typically the strongest, as these have traditionally been the periods when military sales occur. The timing of contract awards also creates significant fluctuations in our quarterly results as some large contracts represent a significant share of sales for a given quarter. The timing of these orders is unpredictable.
We are working to reduce quarterly revenue fluctuations by cultivating revenue streams that are more stable in nature and distributed throughout the year. Our acquisition of Sinclair reflects this strategy as Sinclair’s sales are generally more evenly distributed than those of our other segments. They also tend to be strongest during periods when sales from our other segments are relatively weak. We have mitigated revenue instability by creating revenue backlog, which is expected to help reduce some of the volatility in our financial results in 2016.
4.6 Business Combination
On April 16, 2013, we entered into a definitive agreement to acquire certain assets and assume certain liabilities of CVG, a U.S.-based satellite communication business. We financed the transaction with cash from operations. The acquired assets included new products and associated IP that aligned with our existing product roadmap and allowed us to immediately enter new and additional areas within the satellite communications markets with SSPAs, high power BUCs, SATCOM baseband kits and Microsatellite terminals (terminals with antenna sizes below 1 metre).
The CVG acquisition was accounted for as an acquisition of a business, and the identified assets and liabilities below were a result of management’s best estimates and assumptions after taking into account all relevant information available. The assessed fair value of the identifiable assets and liabilities of CVG as at April 16, 2013 was as follows:
|
|
|
|
('000s) |
|
Fair value recognized on acquisition |
|
Assets |
|
|
|
Inventories |
$ |
793 |
|
Property and equipment |
|
258 |
|
Assets held for sale |
|
33 |
|
Total Assets |
$ |
1,084 |
|
|
|
|
|
Liabilities |
|
|
|
Accrued liabilities |
$ |
21 |
|
Provisions |
|
533 |
|
Total Liabilities |
$ |
554 |
|
|
|
|
|
Total identifiable net assets at fair value |
$ |
530 |
|
Purchase consideration transferred |
$ |
530 |
|
We recognized $32,778 of assets held for sale on the acquisition date, comprising assets redundant to our operation. Subsequent to the acquisition, we disposed all of the assets held for sale and realized $32,778 in 2013.
Provisions were related to product warranty liabilities for products sold by CVG prior to the acquisition. Purchase consideration We paid cash consideration of $0.5 million and financed the purchase from our cash and cash equivalents.
18
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Acquisition-related costs, including legal, professional fees and relocation expenses, amounting to $0.1 million, were recognized as a general and administrative expense in the Consolidated Statements of Earnings and Comprehensive Income in 2013.
4.7 Liquidity and Financial Condition
Liquidity
Our principal cash requirements are for working capital and capital expenditures.
As at December 31, 2015, we had $4.6 million in cash and cash equivalents comparing to $5.5 million in 2014, which represented a decrease of $0.9 million. Cash and cash equivalents decreased by $0.3 million from the third quarter of 2015. To meet our working capital requirements and to provide additional short-term liquidity in each period, we may draw on our $3.5 million credit facilities. As at December 31, 2015, we had access to undrawn credit facilities for approximately $3.2 million. Please refer to Section 4.8 Capital Resources for our credit facilities amount as at March 1, 2016.
For the three months and year ended December 31, 2015, cash (used in) generated from operating activities was ($0.4 million) and $0.7 million, compared to $1.6 million and $4.0 million generated for the comparable periods in 2014.
For the three months ended December 31, 2015, approximately $36,000 was used for purchasing intangible assets and property and equipment as part of the investing activities as compared to $0.2 million used in 2014. For the year ended December 31, 2015, $0.2 million was used in investing activities, compared to $0.6 million in 2014.
For the three months ended December 31, 2015, we generated $0.4 million from financing activities, compared to using $0.5 million in 2014. For the year ended December 31, 2015, we used $1.3 million cash in financing activities compared to $1.0 million in 2014. In 2015, we purchased treasury shares in the amount of $0.3 million, which is equivalent to 59,738 common shares at a weighted average share price of $4.57. We also repaid $2.3 million of the acquisition loan and received $1.3 million in government funding in 2015.
Our working capital requirements are mainly for materials, production, selling, operations and general administrative expenses. Our working capital may be improved by increasing sales, shortening collection cycles and monetizing inventory.
As at December 31, 2015 Adjusted Working capital1 was at $19.4 million, compared to $16.2 million in 2014. As at December 31, 2015, the Adjusted Current Ratio2 was 4.5 times compared to 3.2 times in 2014.
As at December 31, 2015, trade and other receivables were $9.0 million compared to $7.6 million in 2014. As at December 31, 2015, net government funding receivables were $0.6 million, compared to $0.6 million in 2014. The increase in trade receivables reflected the timing of sales and customer payments.
As at December 31, 2015, inventory was $11.0 million, compared to $10.1 million in 2014, an increase of $0.9 million. We increased our inventory level to optimize manufacturing efficiency in the Sinclair Technologies segment and to fulfill anticipated customer orders on a timely basis.
|
|
|
|
|
|
1 Adjusted Working Capital is calculated by subtracting current liabilities from current assets and is a non-IFRS measure. See Section 4.1 “Non-IFRS Measures”. |
2 Adjusted Current ratio is defined as current assets divided by current liabilities and is a non-IFRS measure. See Section 4.1 “Non-IFRS Measures”. |
|
19
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
As at December 31, 2015, trade and other payables and accrued liabilities decreased to $4.3 million compared to $5.4 million in 2014. The decrease reflected the timing of vendor payments.
As at December 31, 2015, current deferred revenue was $0.3 million compared to $1.2 million in 2014. The decrease was attributed to the revenue recognized for a significant Satellite contract in 2015.
As at December 31, 2015, shareholders’ equity increased to $35.9 million, from $29.0 million in 2014. The increase reflected $8.7 million in 2015 earnings offset by a comprehensive loss from foreign exchange of $1.6 million.
Going forward, we may deploy cash for any suitable investments consistent with our long-term strategy of entering new geographic markets, broadening our customer base, and expanding into new market verticals. In addition to utilizing some or all of our current cash resources, we may also raise additional capital from equity markets or utilize debt to complete investment and financing transactions that would accelerate our growth in the areas outlined in Section 3.0 Outlook.
4.8 Capital Resources
Our objectives and policies for managing capital are to maintain a strong capital base so as to maintain investor, creditor and market confidence, to sustain future development of the business and to safeguard our ability to support our normal operating requirements on an ongoing basis.
Our capital consists of the items included in the Consolidated Statements of Financial Position in the shareholders’ equity section, and the credit facilities (if drawn). We manage our capital structure and make changes based on economic conditions and the risk characteristics of our assets. As at December 31, 2015 shareholders’ equity was $35.9 million (2014 - $29.0 million).
To manage our capital requirements, we have a planning and budgeting process that helps determine the funds required to ensure we have the appropriate liquidity to meet our operating and growth objectives. We plan to continue to fund our short-term cash requirements through operations, and if required, we have credit facilities in place that can be drawn upon.
On March 28, 2013, we entered into an agreement with the Canadian Federal Minister of Industry (the “Minister”) through the Strategic Aerospace & Defense Initiative (“SADI”). Under this agreement, the Minister will provide funding of 30% of eligible spending related to the R&D of the aerospace, defense, space or security (“A&D”) technology development projects to a maximum funding amount of Cdn$13.3 million. The agreement covers eligible costs starting from July 27, 2012 up to and including December 31, 2017 (“SADI II”). We are obligated to repay the funding over the repayment period. Funding is conditional on maintaining certain reporting requirements. As at December 31, 2015, we were in compliance with these reporting requirements.
In February 2016, we entered into an agreement with the National Research Council Canada (“NRC”) under its Industrial Research Assistance Program (“IRAP”) to provide funding in designing and modifying its ATOM product which forms part of the Satellite Communications segment. This project commenced on November 2, 2015 and will complete on January 31, 2017. The NRC agreed to provide contributions to us up to a maximum of $108,375 (Cdn$150,000) in connection with certain labour costs incurred during the project phase. We fulfilled all the conditions to receive the funding as at December 31, 2015.
For the year ended December 31, 2015, there were no other changes in our approach to capital management.
Credit Facilities
HSBC Bank Canada
On February 20, 2015 and November 19, 2015, the Company renewed and amended its existing credit facilities with HSBC Bank Canada (the “Bank”). There have been no changes to the covenants.
20
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
The following summarizes the Company’s credit facilities extended by the Bank as at December 31, 2015:
-
Revolving operating loan of $3 million (“Operating Loan”), secured, bearing interest at the Bank’s prime rate plus 0.5% per annum, repayable on demand.
-
Revolving loan of Cdn$2.5 million (“Import Loan”), secured, subject to certain bank fees, repayable on demand.
-
Standby letter of credit facility of $1.5 million (“Guarantee Loan”), secured, subject to certain bank fees, repayable on demand.
-
Revolving foreign exchange loan of Cdn$360,000 (“Foreign Exchange Loan”), secured, repayable on demand.
The aggregate maximum outstanding balance under the Operating Loan, Import Loan and Guarantee Loan is the lesser of $3.0 million and the margin requirement calculated based on certain assets of the Company. The above facilities are secured by the assets of the Company under the general security agreement. As at December 31, 2015, the Company had access to undrawn credit facilities for approximately $3.2 million (2014 - $3.7 million).
HSBC Bank USA
The Company has an additional revolving demand note with HSBC Bank USA in the principal amount of $500,000 subject to an interest rate at the Bank’s prime plus 1.5% per annum and repayable on demand. As at December 31, 2015 and 2014, the Company had no borrowing outstanding with respect to the revolving demand note.
As at December 31, 2015 and 2014, the Company was in compliance with its externally imposed covenants.
We are subject to the following externally imposed capital requirements under our renewed credit facility with the Bank:
-
Working capital ratio (current assets divided by current liabilities) cannot be less than 1.25:1.00 – calculated quarterly;
-
Debt service coverage ratio cannot be less than 1.10 to 1.00 for the fiscal year ended December 31, 2014 and less than 1.20 to 1.00 for the fiscal year ended December 31, 2015, and thereafter. The ratio is based on earnings before interest, tax, depreciation, amortization and share-based payments (“EBITDAS”) plus loss on sale of assets less taxes, dividends, distributions, advances to related parties, gains on sale of assets and unfunded capital expenditures divided by the aggregate principal and interest payments made during the relevant fiscal year. This ratio shall be calculated annually and based on the Company’s consolidated financial statements; and
-
Funded debt to EBITDAS, less unfunded capital expenditures cannot at any time exceed 2.50:1.00 – calculated quarterly, on a rolling 12 month basis. Funded debt includes the Company’s credit facilities and acquisition loan.
For the three months and year ended December 31, 2015, we made principal repayments of $nil and $2.3 million (2014 - $0.5 million and $1.9 million) against our acquisition loan. As at December 31, 2014, our combined weighted average interest rate was 2.77%.
As at December 31, 2015, we had cash and cash equivalents of $4.6 million as our capital resources. We plan to continue to fund cash requirements through operations. If required, we have credit facilities of $3.5 million in place that can be drawn upon. There are currently no major capital projects or divestitures in progress. As at December 31, 2015 and March 1, 2016, our undrawn credit facilities was $3.2 million, as $0.3 million was drawn for standby letters of credit.
As of December 31, 2015, we were in compliance with our externally imposed covenants.
21
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Strategic Aerospace and Defense Initiative I (“SADI I”)
In 2008, we were awarded a Cdn$5.98 million repayable contribution by the Canadian Ministry of Industry’s SADI program (“SADI I”). The SADI award provided external validation of the excellence of our research and development activities, while also supporting our continued investment in technological innovation. We claimed the maximum funding under this agreement as at December 31, 2012.
Starting in 2013, we are obligated to accrue annual repayments over the repayment period, with the following terms:
-
The repayment period begins January 1, 2013 and will continue for 15 years, or until such time as the maximum amount of approximately Cdn$9.0 million, representing 1.5 times the contributions (actual amounts disbursed by the Minister) to be repaid is reached, whichever occurs earlier.
-
Annual repayment amounts under the SADI I repayment period are calculated based on a repayment rate of 0.75% multiplied by gross business revenue as defined in the agreement multiplied by the adjustment rate (based on the growth of gross business revenue over the previous year). The adjustment factor is based on year-over-year change of gross business revenue.
For the year ended December 31, 2015, we have calculated the SADI repayment amount to be $nil (2014 - $nil) as annual actual sales did not meet the criteria for repayment pursuant to the repayment terms of the SADI I agreement and the Company’s accounting policy relating to SADI repayment.
Strategic Aerospace and Defense Initiative II (“SADI II”)
On March 28, 2013, we entered into another agreement, SADI II, with the Minister whereby the Minister will provide funding of 30% of eligible spending related to the research and development of the aerospace and defense technology development projects to a maximum funding amount of Cdn$13.3 million for eligible costs starting from July 27, 2012 up to and including December 31, 2017. We are obligated to repay the funding over the SADI II defined repayment period.
For the year ended December 31, 2015, we recorded $1.3 million (2014 - $1.3 million) as a reduction to product development expenses related to SADI II in the Consolidated Statements of Earnings and Comprehensive Income and approximately $18,000 (2014 - $49,000) as a reduction to intangible assets, property and equipment costs related to SADI II.
As at December 31, 2015, we recorded Cdn $5.8 million of the maximum funding amount of Cdn$13.3 million under SADI II.
As at December 31, 2015, eligible costs related to SADI II of $0.6 million (2014 - $0.6 million) were included in trade and other receivables.
For the year ended December 31, 2015, total cash received under SADI II was $1.3 million (2014 - $1.0 million).
SADI II repayment is contingent on performance benchmarks established at the end of the Company’s fiscal 2017 year-end and is capped at the lesser of 1.5 times the contribution received (actual amounts disbursed by the Minister). These amounts will be repaid over a period of 15 years, commencing in 2018. The annual repayment amount is calculated based on a percentage of gross business revenue as defined in the agreement multiplied by the adjustment rate (based on the growth of gross business revenue over the previous year).
As at December 31, 2015, we did not accrue any liability for repayment relating to SADI II as the amount to be repaid cannot yet be determined since the repayment amount is contingent on 2018 financial results compared to those achieved in 2017.
22
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Research and Development, Patents and Licenses, etc.
For the three months and year ended December 31, 2015, we invested $0.7 million and $2.9 million, respectively, into product development compared to $0.7 million and 2.8 million in the comparable periods in 2014, reflecting our commitment to ongoing product development activities.
4.9 Contractual Obligations and Contingencies
Our known contractual obligations at December 31, 2015, are summarized in the following table:
|
|
|
|
|
|
|
|
('000s) |
|
|
|
|
|
|
|
|
|
Inventory purchase |
|
Operating lease |
|
|
|
|
|
obligations |
|
obligations |
|
Total |
|
2016 |
$ |
5,852 |
$ |
637 |
$ |
6,489 |
|
2017 |
|
147 |
|
162 |
|
309 |
|
2018 to 2020 |
|
- |
|
- |
|
- |
|
|
$ |
5,999 |
$ |
799 |
$ |
6,798 |
|
In the normal course of business, we enter into purchase commitments, including inventory purchase obligations as disclosed above.
The operating lease obligations are related to office premises.
In addition, we are required to make contingent repayment of SADI I government contributions with repayment contingent on various terms. As at December 31, 2015, we did not accrue any liability for repayment as annual actual sales did not meet the criteria for repayment pursuant to the repayment terms of the SADI agreement and the Company’s accounting policy relating to SADI repayment.
Legal Proceedings
From time to time, we may enter into legal proceedings relating to certain potential claims. It is impossible at this time for us to predict with any certainty the outcome of any such claims. However, management is of the opinion, based on legal assessment and information available, that it is unlikely that any liability would be material in relation to our consolidated financial position. As at March 1, 2016, we are not aware of any legal proceedings outstanding by or against us which may have a significant effect on the Company’s financial position or profitability.
4.10 Issued Capital
Total shares issued and outstanding as at December 31, 2015 and 2014 were 5,831,658.
Stock Option Plan
In 2015, the Company renewed its Stock Option Plan dated May 9, 2012 (the “Plan”) and it was approved at the Annual General Meeting on May 6, 2015 by ordinary resolution as required by the policies of the Toronto Stock Exchange. The terms of the Plan remain unchanged.
Under the Plan, any increase in the number of outstanding common shares of the Company will result in an increase in the number of common shares that are available to be issued under the Plan in the future, and any exercise of an option previously granted will result in an additional grant being available under the Plan. All validly outstanding options existing on May 9, 2012 were counted for the purposes of calculating what may be issued under the Plan.
The Company has reserved 583,165 common shares under the Plan of which all remain available. The Plan provides for the granting of stock options at the fair market value of the Company’s shares on the grant date, and generally with a vesting period of two years and expiry of five years from the grant date. The expiration period may be extended to a maximum of ten years subject to the Board of Directors’ approval.
23
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
During 2014, a total of 50,116 stock purchase options were granted at an average exercise price of Cdn$5.30 and weighted average fair value of Cdn$1.90 which included 26,014 stock purchase options granted to directors and senior management at an average exercise price of Cdn$5.34 and fair value of Cdn$1.86.
During 2015, a total of 56,552 stock purchase options were granted at an average exercise price of Cdn$6.55 and weighted average fair value of Cdn$2.10 which included 14,642 stock purchase options granted to directors and senior management at an average exercise price of Cdn$6.55 and fair value of Cdn$2.10.
As at December 31, 2015, 229,814 stock options were outstanding as at exercise prices ranging from Cdn$3.60 to Cdn$8.60 per share. For the three months and year ended December 31, 2015, we charged approximately $10,000 and $46,000 to operating expenses as share-based payments with a corresponding increase in contributed surplus (2014 – $18,000 and $68,000).
As at December 31, 2015, the Company had 229,814 options outstanding at a weighted average price of approximately Cdn$6.03.
Option pricing models require the input of highly subjective assumptions including the expected price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore the existing models may not necessarily provide a reliable measure of the fair value of our share purchase options.
Restricted Share Unit Plan
On May 9, 2012, the shareholders of the Company approved the adoption of a Restricted Share Unit (“RSU”) Plan as part of a new long term incentive plan developed to attract and retain the Company’s employees. This RSU Plan is valid for ten years after the date of adoption. Upon vesting, the participants will receive one common share for each RSU share held. The only performance condition is the lapse of time and that the participant remains at the Company’s employment for the specified period.
On May 10, 2013, the Company granted 55,562 RSUs to its employees with fair value of Cdn$5.00 per share which included 43,020 units issued to directors and senior management. The RSUs were vested in three equal installments on May 9, 2014, May 8, 2015 and November 6, 2015.
On February 28, 2014, the Company granted 25,034 RSUs to its employees with a fair value of Cdn$5.50 per share which included 20,579 units issued to directors and senior management. The RSUs are vested in three equal installments on February 27, 2015, February 26, 2016 and November 11, 2016.
On May 9, 2014, the Company granted 12,791 RSUs to directors with a fair value of Cdn$5.20 per share. The RSUs were vested in two equal installments on November 7, 2014 and May 6, 2015.
On May 8, 2015, the Company granted 66,491 RSUs to its employees with a fair value of Cdn$5.90 per share which included 56,291 units issued to directors and senior management. The employee and senior management RSUs are vested in three equal installments May 6, 2016, May 5, 2017 and November 10, 2017. The director RSUs are vested in two equal installments on November 6, 2015 and May 6, 2016.
On August 10, 2015, the Company granted 1,725 RSUs to a director with a fair value of Cdn$6.10 per share. The RSUs are vested in two installments on November 6, 2015 and May 6, 2016.
The granting of RSUs is considered an equity-settled share-based payment transaction. The fair value of the grant was determined by multiplying the Company’s share price at grant date by the number of RSUs granted. The resulting fair value is adjusted by an estimated forfeiture rate of 18% and recognized over the vesting period. Since there are typically two or three vesting periods, the recognition of expenses is front loaded with most of the expenses recognized during the first period.
24
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
For the three months and year ended December 31, 2015, we charged approximately $58,000 and $0.2 million (2014 - $87,000 and $0.2 million) to operating expenses as share-based payments relating to RSUs with a corresponding increase in contributed surplus. As at December 31, 2015, a total of 77,037 (2014 – 72,554) RSUs were outstanding.
Treasury Shares
During 2015, we recorded a reduction in treasury shares of $0.3 million or 60,513 common shares for RSUs that vested on May 8, 2015 and November 6, 2015. These shares were issued to RSU participants to satisfy the delivery of shares upon vesting of RSUs.
In addition, we purchased 59,738 common shares in the open market for approximately $0.3 million in order to provide shares to RSU participants at applicable vesting dates. The amount was recorded under treasury shares, reducing shareholders’ equity. These shares were held by a third party trustee to be released to participants at future vesting dates of the RSUs.
As at December 31, 2015, the trustee held a total of 64,701 common shares of Norsat with a market value of approximately $0.3 million.
5.0 Off Balance Sheet Arrangements
As at December 31, 2014 and 2015 and March 1, 2016, we did not have any off balance sheet arrangements.
6.0 Transactions with Related Parties
Compensation of key management personnel, including the Company’s President and Chief Executive Officer, Chief Financial Officer, and General Manager in the ordinary course of their employment are as follows:
|
|
|
|
|
|
|
|
|
|
('000s) |
|
Three months ended December 31 |
|
|
|
Year ended December 31 |
|
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
|
Short-term employee benefits |
$ |
288 |
$ |
243 |
$ |
1,015 |
$ |
1,054 |
|
Share based payments |
|
36 |
|
41 |
|
131 |
|
146 |
|
Total |
$ |
324 |
$ |
284 |
$ |
1,146 |
$ |
1,200 |
|
The amounts disclosed in the table above are the amounts recognized as an expense during the reporting period related to key management personnel.
7.0 Proposed Transactions
As at December 31, 2015 and March 1, 2016, we had not committed to any asset or business acquisitions or dispositions.
8.0 Critical Accounting Estimates and Accounting Policies
Accounting Estimates
We have discussed the development and selection of our critical accounting estimates and policies with the Audit Committee of our Board of Directors, and the Audit Committee has reviewed the following disclosures.
The preparation of consolidated financial statements in conformity with IFRS requires our management to undertake a number of judgments, assumptions and estimate uncertainty that affect amounts reported in the consolidated financial statements and notes thereto. Actual amounts may ultimately differ from these estimates.
25
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Significant Management Judgments
The following are significant management judgments in applying accounting policies of the Company that have the most significant effect on recognition and measurement of assets, liabilities, income and expenses:
Recognition of deferred tax assets
The extent to which deferred tax assets can be recognized is based on an assessment of the probability of our future taxable income against which the deferred tax assets can be utilized. In addition, significant judgment is required in assessing the impact of any legal or economic limits or uncertainties in various tax jurisdictions.
Recognition of service and contract revenues
Determining when to recognize revenues from after-sales services requires an understanding of the customer’s use of the related products, historical experience and knowledge of the market. Recognizing construction contract revenue also requires significant judgment in determining milestones, actual work performed and the estimated costs to complete the work.
Recognition of Government contributions
We recognize government contributions of eligible expenditures when there is reasonable assurance that we will comply with the conditions attached to the grant and the grant will be received. We estimate government contributions based on labour costs and expenses incurred and our assessment of what will ultimately be approved for payment by government agencies. Uncertainty relates to the acceptability of the contribution amounts claimed, actual timing and ultimate collectability that can vary from our estimation.
Determination of functional currency
Determining the appropriate functional currency requires management judgment and consideration of the economic factors in which the entity operates, such as the currency that mainly influences sales prices, labour, material and other costs.
Estimation of Uncertainty
Information about estimates and assumptions that have the most significant effect on the recognition and measurement of assets, liabilities, income and expenses is provided below. Actual results may be substantially different.
Selling prices of multi-element sales arrangements
Determining selling prices for multi-element arrangement follows a hierarchy of selling prices. If vendor specific objective evidence and third party evidence of selling price do not exist, management’s best estimate of selling price for the deliverable is used. This requires significant judgment in determining the selling price based on an understanding of the customer’s use of the related product or service, historical experience and knowledge of the market.
Impairment of long-lived assets
In assessing impairment, management estimates the recoverable amount of each asset or cash-generating units based on expected future cash flows and uses an interest rate to discount them. Estimation uncertainty relates to assumptions about future operating results and the determination of a suitable discount rate.
Useful lives of depreciable assets
We review our estimate of the useful lives of depreciable assets at each reporting date, based on the expected utilization of the assets. Uncertainties in these estimates relate to technical obsolescence that may change the
26
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
utilization of certain software and equipment.
Inventories
We estimate the net realizable values of inventories, taking into account the most reliable evidence available at each reporting date. The future realization of these inventories may be affected by future technology or other market-driven changes that may reduce future selling prices. A change to these assumptions may impact our inventory valuation and impact our gross margins.
Business combinations and goodwill
We use valuation techniques such as discounted cash flows to determine the fair values of certain assets and liabilities in a business combination. A key input for the various valuation techniques requires using an appropriate discount rate or weighted average cost of capital which is subject to judgment and estimates. The discount rate used can have a significant impact on the fair values of assets acquired and liabilities assumed which will also affect the amount of the resulting goodwill.
Share-based payment - stock options
We measure the cost of equity-settled share-based transactions by reference to the fair value of the equity instruments at the date at which they are granted. Estimating fair value for share-based payment transactions requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determining the most appropriate inputs to the valuation model including the price of the Company’s common shares on the grant date, exercise price of the option, expected volatility of the Company’s common shares, weighted average expected life of the option, risk-free interest rate, dividend yield and forfeiture rate.
Share-based payment - restricted share units
We measure the cost of equity-settled share-based transactions by reference to the fair value of the equity instruments at the date at which they are granted. For restricted share units, we use the TSX share price at grant date as fair value of the restricted share units. The resulting fair value of the restricted share units is then adjusted for an estimated forfeiture rate which is based on historical data. Actual number of restricted share units that will eventually vest is likely to be different from estimation.
Provision for warranties
We provide for warranty expenses by analyzing historical failure rates, warranty claims, current sales levels and current information available about returns based on warranty periods. Uncertainty relates to the timing and amount of actual warranty claims which can vary from our estimation.
Allowance account for credit losses
We provide for bad debts by analyzing the historical default rates and current information available about customer’s credit worthiness on an account by account basis. Uncertainty relates to the actual collectability of customer balances which can vary from our estimation.
Accounting Policies
The following critical accounting policies reflect our more significant policies used in preparing our consolidated financial statements:
Business Combinations
Business combinations are accounted for using the acquisition method. The cost of the business combination is measured as the aggregate of the consideration transferred, measured on the acquisition date at fair value, and the
27
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
amount of any non-controlling interest in the acquiree. For each business combination, the acquirer measures the non-controlling interest in the acquiree either at fair value or at the appropriate share of the acquiree’s identifiable net assets. The acquiree’s identifiable assets, liabilities and contingent liabilities that meet the conditions for recognition under IFRS 3 Business Combinations are recognized at their fair values at the acquisition date. Acquisition costs are expensed in the period when they are incurred.
Goodwill is initially measured at the excess of the consideration transferred over the fair value of the net identifiable assets acquired and liabilities assumed. If the consideration transferred is lower than the fair value of the net assets of the subsidiary acquired, the difference is recognized immediately in the Consolidated Statements of Earnings and Comprehensive Income.
After initial recognition, goodwill is measured at cost less any accumulated impairment losses.
We use judgment to determine the fair value of certain identifiable assets and liabilities acquired in a business combination, including the fair value of contingent consideration, if applicable, on the acquisition date. We may engage independent third-parties to assist us with the determination of the fair value of property and equipment and intangible assets. We use estimates to determine cash flow projections, including future growth and discount rates, among other factors.
Foreign Currency Translation
Functional and presentation currency
Our consolidated financial statements are presented in U.S. dollars. The functional currencies of the parent company and its Sinclair Technologies operating segment are U.S. dollars and Canadian dollars, respectively.
Foreign currency transactions and balances
Foreign currency transactions are translated into the functional currency of the respective entity or division, using the exchange rates prevailing at the dates of the transactions (spot exchange rate). Foreign exchange gains and losses resulting from the settlement of such transactions and from the re-measurement of monetary items denominated in foreign currency at period-end exchange rates are recognized in the Consolidated Statements of Earnings and Comprehensive Income.
Non-monetary items are not re-translated at period-end and are measured at historical cost (translated using the exchange rates at the transaction date), except for non-monetary items measured at fair value which are translated using the exchange rates as at the date when fair value is determined.
Foreign operations
In our financial statements, all assets, liabilities and transactions of our foreign operations with a functional currency other than U.S. dollars are translated into U.S. dollars upon consolidation.
The functional currency of our foreign operations has remained unchanged during the reporting period.
Our foreign operations determine their functional currency based on the primary economic environment in which the entity operates. For foreign operations with a non-U.S. dollars functional currency, the Company translates assets and liabilities into U.S. dollars using the period-end exchange rates. Goodwill, intangible assets and their fair value adjustments arising from acquisition of a foreign operation have been treated as assets and liabilities of the foreign operation and translated into U.S. dollars at the period-end exchange rate. Income and expenses have been translated into U.S. dollars at the average rate over the reporting period. Exchange differences are charged/credited to other comprehensive income and recognized in the accumulated other comprehensive income. On disposal of a foreign operation, the related cumulative translation differences recognized in equity are reclassified to profit or loss and are recognized as part of the gain or loss on disposal.
28
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Share-Based Payments
Stock Options
We grant stock options to purchase common shares of the Company to directors, senior officers, employees and service providers pursuant to an incentive share option plan. The Board of Directors grants such options for periods of up to 5 years, with vesting periods determined at its sole discretion and at prices equal to the closing market price on the day the options are granted.
Under this method, we recognize compensation expense for stock options awarded based on the fair value of the options at the grant date using the Black-Scholes option pricing model. Measurement inputs include the price of the common shares on the grant date, exercise price of the option, expected volatility of our common shares (based on weighted average historic volatility), weighted average expected life of the option (based on historical data), risk-free interest rate, dividend yield and forfeiture rate. The fair value of the options is amortized over the vesting period and is included in operating expenses with a corresponding increase in contributed surplus. The amount recognized as an expense is adjusted to reflect the number of share options expected to eventually vest. When options are exercised, the proceeds are credited to issued capital.
Restricted Share Units
We grant RSUs to directors, senior officers and employees pursuant to an incentive restricted share unit plan. The RSU plan provides the eligible persons the right to receive, at the discretion of the Board, common shares, which are not to be issued from treasury, without any monetary consideration payable to the Company. The vesting of the RSUs is subject to time-based vesting terms, conditions and restrictions as determined by the Board in its sole discretion. Each RSU is convertible into one common share.
We recognize compensation expenses for RSUs awarded based on the fair value of the common shares at the grant date. The fair value, which is determined by multiplying the Company’s share price by the number of RSUs granted, is amortized over the vesting period and is included in operating expenses with a corresponding increase in contributed surplus. The amount recognized as an expense is adjusted to reflect the number of RSUs expected to eventually vest.
Treasury Shares
When we purchase our own shares, the amount of the consideration paid is recognized as a deduction from shareholders’ equity. No gains or losses are recognized in the Consolidated Statements of Earnings and Comprehensive Income on the purchase, sale, issue or cancellation of the Company’s own shares. Repurchased shares are classified as treasury shares and are presented as a deduction from total shareholders’ equity. We have granted RSUs as part of our long term incentive plan. We shall purchase common shares in the open market to satisfy the delivery of these share units. Treasury shares are recorded at the cost of the shares acquired in the open market. When the treasury shares are released to settle RSUs, a decrease in treasury shares and contributed surplus is recognized at the average cost of the treasury shares. If treasury shares are sold subsequently, the amount received is recognized as a decrease in treasury shares, and the resulting surplus or deficit on the transaction is transferred to/from contributed surplus.
Cash and Cash Equivalents
Cash and cash equivalents consist of highly liquid interest bearing term deposits that are readily convertible to known amounts of cash with original terms to maturity of up to three months. The cash and cash equivalents act as our primary source of cash and fluctuate directly as a result of our cash flows from operating, investing and financing activities.
29
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Allowance Account for Credit Losses
We maintain an allowance account for estimated credit losses that may arise if any of our customers is unable to make required payments. On each reporting date, we specifically analyze aging of outstanding customer balances, historical default rates, customer credit worthiness and changes in customer payment terms to evaluate collectability of the our trade and other receivables balance. The allowance is then adjusted to align with the specific analysis performed.
Inventories
Inventories consist of parts and supplies, finished goods and work in process. Inventories are measured at the lower of cost and net realizable value. The cost of inventories is determined on a first in, first out basis. Net realizable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and selling expense. Inventories are recorded net of any obsolescence provisions. When there is a significant change in economic circumstances, inventories that had been previously written down below cost may be reversed up to the original carrying amount.
Prepaid Expenses and Other
Included in short-term prepaid expenses and other are prepayments related to materials, insurance premiums and other deposits required in the normal course of business which are less than one year.
Property and Equipment
Property and equipment are stated at cost less applicable tax credits, government contributions, and net of accumulated depreciation and accumulated impairment losses. Depreciation of property and equipment is recorded on a straight-line basis at the following annual rates, which approximate the useful lives of the assets:
|
|
Assets |
Period |
Equipment |
3 to 5 years |
Furniture and fixtures |
5 to 10 years |
Leasehold improvements |
Shorter of lease term or useful life |
When significant parts of property and equipment are required to be replaced in intervals, the Company recognizes such parts as individual assets with specific useful lives and depreciation, respectively. When a major inspection is performed, its cost is recognized in the carrying amount of the property and equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognized as expenses.
The assets’ residual values, useful lives and methods of depreciation are reviewed at each financial year-end.
Intangible Assets
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is valued at fair value as at the date of acquisition. Following initial recognition, intangible assets are carried at cost less any accumulated amortization and any accumulated impairment losses.
The useful lives of intangible assets are assessed as either finite or indefinite.
Intangible assets with finite lives are amortized over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. The amortization period and method for an intangible asset with a finite useful life are reviewed at least at each financial year-end. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset are accounted for by changing the amortization period or method, as appropriate, and are treated as changes in accounting estimates. The amortization expense on intangible assets with finite lives is recognized in the Consolidated Statements of Earnings and Comprehensive Income.
30
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Intangible assets with indefinite useful lives are not amortized, but are tested for impairment annually, either individually or at cash-generating unit level. The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable. If not, the change in useful life from indefinite to finite is made on a prospective basis.
Gains or losses arising from disposal of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognized in the Consolidated Statements of Earnings and Comprehensive Income when the asset is derecognized.
We record amortization of intangible assets on a straight-line basis at the following annual rates, which approximate the useful lives of the assets:
|
|
Assets |
Period |
Software |
1 to 3 years |
Customer relationships |
5 to 12 years |
Product designs |
20 years |
Brand |
Indefinite |
Other |
1.5 to 15 years |
Brand is developed through years of advertising, promotional campaign and customer satisfaction. It contains beneficial elements to us that have been created over time and continue to create value for us. Hence, brand which reflects consumer awareness and recognition is considered indefinite in nature.
Impairment of Long-Lived Assets
We assess, at each reporting date, whether there is an indication that an asset may be impaired. If any indication exists, or when annual impairment testing for an asset is required, we estimate the asset’s recoverable amount.
The recoverable amount is the higher of an asset’s or cash-generating unit’s fair value less costs of disposal and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash-generating unit to which the asset belongs.
An impairment loss is recognized when the carrying amount of an asset, or its cash-generating unit, exceeds its recoverable amount. A cash-generating unit is the smallest identifiable group of assets that generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. Impairment losses are recognized in the Consolidated Statements of Earnings and Comprehensive Income.
An impairment loss is reversed if there is an indication that an impairment loss recognized in prior periods may no longer exist. An impairment loss is reversed only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortization, if no impairment loss had been recognized previously. Such reversal is recognized in the Consolidated Statements of Earnings and Comprehensive Income.
The following criteria are also applied in assessing impairment of specific assets:
Goodwill is tested for impairment annually or when circumstances indicate that the carrying value may be impaired. Impairment is determined for goodwill by assessing the recoverable amount of each cash-generating unit to which the goodwill relates. Where the recoverable amount of the cash-generating unit is less than its carrying amount, an impairment loss is recognized to the extent the carrying amount exceeds the recoverable amount. Impairment losses relating to goodwill are not reversed in future periods.
Intangible assets with indefinite lives are tested for impairment annually either individually or at the cash-generating unit level, as appropriate, or when circumstances indicate that the carrying value may be impaired.
31
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Goodwill
Goodwill represents the future economic benefits arising from a business combination that are not individually identified and separately recognized. Goodwill is carried at cost less accumulated impairment losses.
Deferred Revenue
Included in deferred revenue are typically amounts related to installation, training, extended warranty, airtime and post contract support associated with the sale of our products.
Payments that have been received from customers but will qualify for revenue recognition within the next year are reflected in current liabilities and the remaining balance is recorded in non-current liabilities.
Comprehensive Income
Comprehensive income comprises net earnings for the period and other comprehensive income. Included in accumulated other comprehensive income are unrealized foreign exchange amounts on the translation of certain subsidiaries’ and divisions’ functional currency to U.S. dollars.
Financial Instruments
Financial assets
Financial assets are classified into one of four categories:
-
financial assets at fair value through profit or loss (“FVTPL”);
-
held-to-maturity investments;
-
available-for-sale financial assets; and
-
loans and receivables.
We determine the classification of our financial assets at initial recognition, depending on the nature and purpose of the financial asset. All financial assets, except financial assets at FVTPL, are recognized initially at fair value plus directly attributable transaction costs.
The subsequent measurement of financial assets depends on their classification as follows:
|
|
i. |
Financial assets at FVTPL |
Financial assets are classified as FVTPL when the financial asset is held for trading or is designated upon initial recognition as FVTPL. Financial assets are classified as held for trading if they are acquired for the purpose of selling or repurchasing in the near term, they are part of an identified portfolio of financial instruments that are managed together and for which there is evidence of a recent actual pattern of short-term profit taking or they are a derivative that is not designated as an effective hedging instrument.
Financial assets classified as FVTPL are carried in the Consolidated Statements of Financial Position at fair value with changes in fair value recognized in the Consolidated Statements of Earnings and Comprehensive Income.
We have not designated any financial assets as FVTPL.
|
|
ii. |
Held-to-maturity investments |
Non-derivative financial assets with fixed or determinable payments and fixed maturities are classified as held-to-maturity when we have the positive intention and ability to hold them to maturity. After initial measurement, held-to-maturity investments are measured at amortized cost using the effective interest method. The losses arising from impairment are recognized in the Consolidated Statement of Earnings and Comprehensive Income.
We have not designated any financial assets as held-to-maturity investments.
32
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
|
|
iii. |
Available-for-sale financial assets |
Non-derivative financial assets are designated as available-for-sale or are prescribed to this classification if not classified as (a) loans and receivables, (b) held-to-maturity investments or (c) financial assets at FVPTL. After initial measurement, available-for-sale financial assets are subsequently measured at fair value with unrealized gains or losses recognized as other comprehensive income in the available-for-sale reserve until the investment is derecognized, at which time the cumulative gain or loss is recognized in the Consolidated Statement of Earnings and Comprehensive Income and removed from the available-for-sale reserve.
We have not designated any financial assets as available-for-sale assets.
|
|
iv. |
Loans and receivables |
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. After initial measurement, such financial assets are subsequently measured at amortized cost using the effective interest method. The impairment loss of receivables is based on a review of all outstanding amounts periodically throughout the fiscal year. Bad debts are provided for during the period in which they are identified. The losses arising from impairment are recognized in the Consolidated Statement of Earnings and Comprehensive Income. Interest income is recognized by applying the effective interest rate.
We have classified cash and cash equivalents and trade and other receivables as loans and receivables.
De-recognition
A financial asset is derecognized when the rights to receive cash flows from the asset have expired or we have transferred our rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a pass-through arrangement.
Impairment of financial assets
Financial assets, other than those at FVTPL, are assessed for indicators of impairment at each reporting date. Financial assets are impaired when there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows of the investment have been impacted.
Objective evidence of impairment could include the following:
-
significant financial difficulty of the issuer or counterparty;
-
default or delinquency in interest or principal payments; or
-
it has become probable that the borrower will enter bankruptcy or financial reorganization.
For financial assets carried at amortized cost, the amount of the impairment is the difference between the asset’s carrying amount and the present value of the estimated future cash flows, discounted at the financial asset’s original effective interest rate.
The carrying amount of trade receivables is reduced through the use of an allowance account. The Company will set up an allowance for the outstanding balance that is considered uncollectible. Subsequent recoveries of amounts previously provided for are credited against the allowance account. Changes in the carrying amount of the allowance account are recognized in the Consolidated Statement of Earnings and Comprehensive Income.
Financial liabilities
Financial liabilities are classified as either financial liabilities at FVTPL or other financial liabilities. We determine the classification of our financial liabilities at initial recognition. All financial liabilities are recognized initially at fair value, net of transaction costs except FVTPL.
33
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Subsequent measurement of financial liabilities depends on their classification as follows:
FVTPL includes financial liabilities held for trading and financial liabilities designated upon initial recognition as at FVTPL.
Financial liabilities are classified as held for trading if they are acquired for the purpose of selling in the near term. This category includes derivative instruments that are not designated as hedging instruments in hedge relationships as defined by International Accounting Standards (“IAS”) 39 Financial Instruments: Recognition and Measurement. Gains and losses on financial liabilities held for trading are recognized in the Consolidated Statement of Earnings and Comprehensive Income.
We have not designated any financial liabilities upon initial recognition as FVTPL.
|
|
ii. |
Other financial liabilities |
After initial recognition at fair value less transaction costs, other financial liabilities are subsequently measured at amortized cost using the effective interest method.
Gains and losses are recognized in the Consolidated Statement of Earnings and Comprehensive Income.
We have classified trade and other payables, accrued liabilities and acquisition loan as other financial liabilities.
De-recognition
A financial liability is derecognized when the obligation under the liability is discharged, cancelled, or expired.
Fair value measurement
Our financial assets include cash and cash equivalents and trade and other receivables. Our financial liabilities include trade and other payables, accrued liabilities and acquisition loan.
We have classified cash and cash equivalents and trade and other receivables, as loans and receivables, measured at amortized cost using the effective interest rate method. Trade and other payables, accrued liabilities and acquisition loan are classified as other financial liabilities, measured at amortized cost using the effective interest rate method.
The carrying value of our financial assets and liabilities is considered to be a reasonable approximation of fair value due to their immediate or short term maturity, or their ability for liquidation at comparable amounts.
Revenue Recognition
Our revenues consist of sales of hardware, consulting, bandwidth, installation, training, extended warranty and post contract customer support. These services are set forth separately in the contractual arrangements such that the total price of the customer arrangement is expected to vary as a result of the inclusion or exclusion of services.
We have single deliverable and multiple deliverable revenue arrangements.
For single deliverable revenue arrangements relating to the sale of hardware, we recognize revenue when all of the following conditions have been satisfied:
-
we have transferred to the buyer the significant risks and rewards of ownership of the goods;
-
we retain neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the good sold;
-
the amount of revenue can be measured reliably;
-
it is probable that the economic benefits associated with the transaction will flow to us; and
34
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
For single deliverable revenue arrangements relating to the sale of services, we recognize revenue by reference to the stage of completion of the transaction at the end of the reporting period when the outcome of a transaction can be estimated reliably. The outcome of a transaction can be estimated reliably when all the following conditions are satisfied:
-
the amount of revenue can be measured reliably;
-
it is probable that the economic benefits associated with the transaction will flow to the entity;
-
the stage of completion of the transaction at the end of the reporting period can be measured reliably; and
-
the costs incurred for the transaction and the costs to complete the transaction can be measured reliably.
Multiple deliverable revenue arrangements are to be divided into more than one unit of accounting and the criteria for revenue recognition are considered separately for each accounting unit if the following criteria are met:
-
the delivered item(s) has standalone value and
-
when a general right of return exists for the delivered item, the delivery or performance of an undelivered item is probable and substantially in our control.
For those contracts where the services are not essential to the functionality of any other element of transaction, we determine selling price for these services based on a hierarchy of selling prices:
-
Vendor specific objective evidence (“VSOE”) of selling price;
-
If VSOE does not exist then third party evidence of selling price (“TPE”) is used; or
-
If neither VSOE nor TPE exists, then management’s best estimate of selling price for the deliverable is used.
Arrangement consideration is allocated to all deliverables based on their relative selling prices. As a result of the hierarchy of selling prices, we are required to determine the selling price for each deliverable provided the conditions for separation have been met.
Hardware is considered a separate unit of accounting as it meets the criteria for multiple deliverable revenue arrangements listed above. Our hardware components are customized in nature and specific to a customer’s order requirements. As a result, we use our best estimate of selling price for the deliverable.
Hardware under multiple deliverable revenue arrangements is recognized using the same criteria for hardware under single deliverable arrangements.
Our multiple-element sales arrangements include arrangements where hardware with embedded software licenses and the associated post contract customer support (“PCS”) are sold together. We use VSOE to determine selling price of the undelivered PCS elements based on the fair value of labour rates and consistent renewal rates.
Our multiple-element sales arrangements include rights for the customer to renew PCS after the bundled term ends. These rights are irrevocable to the customer’s benefit, are for specified prices, are consistent with the initial price in the original multiple-element sales arrangement, and the customer is not subject to any economic or other penalty for failure to renew. Further, the renewal PCS options are for services comparable to the bundled PCS and cover similar terms and periods.
PCS revenue associated with hardware is recognized on a pro-rata basis over the term of the PCS period, which typically is one year. PCS revenue includes support levels that provide customers with access to telephone support for trouble-shooting, diagnosis and extends to on-site repair of products. PCS is considered a separate unit of accounting as it meets the criteria for multiple deliverable revenue arrangements listed above.
Revenue on extended warranty is deferred and recognized in income on a straight-line basis over the contract period. Extended warranty revenue is recognized after the Company’s one year manufacturer’s warranty expires.
Revenue is recognized on installation, training, and consulting services when these services have been performed.
35
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
The selling price on these services is determined on a stand-alone basis. These services are separate units of accounting because they meet the criteria for multiple deliverable revenue arrangements listed above.
For reseller arrangements, fees are fixed or determinable on delivery to the reseller because the Company’s agreements with customers and resellers do not contain product return rights.
Research and Development Costs
Research costs are expensed as incurred. Development costs are deferred if we can demonstrate (i) the technical feasibility of completing the product or process, (ii) the intention to complete the project, (iii) the ability to use or sell the product in commercial production, (iv) future economic benefits that the product or process can generate, including the existence of a market for the output of the project, (v) the availability of adequate technical, financial and other resources to complete the development and to use or sell the product, and (vi) the ability to measure reliably the expenditure attributable to the project during development. If these criteria are not met, development costs are expensed as incurred. The Company did not capitalize any development costs for the years ended December 31, 2015, 2014 and 2013.
Government Contributions
Government funding of eligible research and development expenditures is credited when earned against product development expenses or the cost of property and equipment, to which the funding relate. We amortize the cost of the related property and equipment over its useful life according to our accounting policy relating to property and equipment. We recognize government grants only when there is reasonable assurance that we will comply with the conditions attached to the grant and the grant will be received. We present the grant as a deduction of the carrying amount of the asset the grant relates to in the Consolidated Statements of Financial Position. The grant is recognized in the Consolidated Statements of Earnings and Comprehensive Income over the life of the depreciable assets as a reduced depreciation expense.
Government Repayment
The Company is required to make annual repayments under the government contracts as described in Note 8a. On a quarterly basis, the Company calculates the repayment based on actual revenues achieved for the reporting period. If the revenue criteria for repayment have been met, a liability will be recognized with a corresponding increase in product development expenses. We will record a liability in the period the actual revenues are recognized that causes the grant to become repayable. Given historical sales volume, the accrual for repayment, if any, is likely to be recognized in each of the reporting periods. Depending on the sales volume achieved during the repayment period, the amount of the repayment can significantly impact our gross margin percentages and amounts.
Income Taxes
Income tax expense consists of current and deferred income tax expense. Income tax expense is recognized in the Consolidated Statement of Earnings and Comprehensive Income.
Current income tax expense is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at period-end, adjusted for amendments to tax payable with regards to previous years.
Deferred income taxes are recorded using the statement of financial position liability method. Under this method, deferred income tax assets and liabilities are recognized for future tax consequences attributable to differences between the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred income tax assets and liabilities are measured using the enacted or substantively enacted tax rates expected to apply when the asset is realized or the liability is settled.
The effect on deferred income tax assets and liabilities of a change in tax rates is recognized in earnings in the period that substantive enactment occurs.
A deferred income tax asset is recognized to the extent that it is probable that future taxable profits will be available against which the asset can be utilized.
36
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities, when they relate to income taxes levied by the same taxation authority, and when we intend to settle its current tax assets and liabilities on a net basis.
Investment Tax Credits
We are entitled to certain Canadian federal and provincial tax incentives for qualified scientific research and development activities and for increasing research activities. These ITCs are available to us to reduce actual income taxes payable. Any credits that are not used in the year in which they are earned are recorded as a deferred asset when it is probable that such credits will be utilized. The utilization is dependent upon the generation of future taxable income. We assess the probability of usage of investment tax credits at the end of each reporting period.
Net Earnings Per share
Basic net earnings per share are computed by dividing net earnings by the weighted average number of common shares outstanding during the period.
Diluted net earnings per share are computed similar to basic net earnings per shares, except that the weighted average shares outstanding are increased to include additional shares for the assumed exercise of stock options at the beginning of the reporting period, if dilutive. The number of additional shares is calculated assuming that outstanding stock options were exercised and the proceeds from such exercises were used to repurchase common shares at the average market price during the reporting period. Stock options are dilutive when the market price of the common shares at the end of the period exceeds the exercise price of the options and when we generate net earnings.
Provisions and Contingent Liabilities
Provisions for product warranties, legal claims, onerous contracts or other claims are recognized when we have a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation. Timing or amount of the outflow may still be uncertain. The expense relating to any provision is presented in the Consolidated Statements of Earnings and Comprehensive Income, net of any reimbursement.
Provisions are measured at the estimated expenditure required to settle the present obligation, based on the most reliable evidence available at the reporting date, including risks and uncertainties associated with the present obligation. Where there are a number of similar obligations, the likelihood that an outflow will be required in settlement is determined by considering the class of obligations as a whole. Provisions are discounted to their present values, where the time value of money is material.
In those cases where the possible outflow of economic resources as a result of present obligations is considered improbable or remote, no liability is recognized.
Segment Reporting
The Company’s business operates primarily through two operating segments – Land Mobile Radio (“Sinclair Technologies”) and Satellite Communications. The two reportable segments are strategic business units that offer different products and services. They are managed separately with operating results reviewed by the Company’s chief operating decision makers because each business is in a different stage in its life cycle and they require different marketing strategies. The accounting policies of the segments are the same as those described in the summary of significant accounting policies.
37
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Future Accounting Pronouncements
The following new accounting pronouncements have been issued but are not effective and may have an impact on the Company:
IFRS 9 Financial Instruments will replace IAS 39 Financial Instruments: Recognition and Measurement. It addresses the classification, measurement and derecognition of financial assets and financial liabilities. The new standard replaces the current multiple classification and measurement models for financial assets and liabilities with a single model that has only two classification categories: amortized cost and fair value. In November 2013, the IASB issued an amendment to IFRS 9 which includes a new hedge model that aligns accounting more closely with risk management as well as enhancements to the disclosures about hedge accounting and risk management. IFRS 9 has also been amended not to require the restatement of comparative period financial statements for the initial application of the classification and measuring requirements of IFRS 9, but instead requires modified disclosures on transition to IFRS 9. The IASB has deferred the effective date to annual periods beginning on or after January 1, 2018 with early adoption permitted. The Company is currently assessing the impact of adopting this standard on its consolidated financial statements.
IFRS 16 Leases will replace IAS 17 Leases and the related interpretations. IFRS 16 eliminates the distinction between operating and finance leases and requires most leases to be recorded on the balance sheet for lessees under a single model unless the lease term is twelve months or less or the underlying asset has a low value. Lessor accounting remains largely unchanged and the distinction between operating and finance leases is retained. The IASB has an effective date for annual periods beginning on or after January 1, 2019 with an early adoption permitted if IFRS 15 Revenue from Contracts with Customers has also been applied. The Company is currently assessing the impact of adopting this standard on its consolidated financial statements.
IFRS 15 Revenue from Contracts with Customers will replace IAS 18 Revenue, IAS 11 Construction Contracts and certain revenue related interpretations. IFRS 15 establishes a new control-based revenue recognition model, changes the basis for deciding whether revenue is to be recognized over time or at a point in time, and improves disclosures about revenue. IFRS 15 provides more detailed guidance on contracts involving the delivery of two or more goods and services as to when to account separately for the individual performance obligations in a multiple element arrangement, how to allocate the transaction price and when to combine contracts. IFRS 15 also provides guidance on how to treat arrangements with variable pricing, such as performance based pricing and how revenue can be constrained. In addition, IFRS 15 provides guidance on time value of money as to when to adjust a contract price for a financing component. In 2015, the IASB issued an exposure draft proposing several amendments to IFRS 15. The amendments are intended to address implementation questions that were discussed by the Joint Transition Resource Group for Revenue Recognition on licenses of intellectual property, identifying performance obligations, principal versus agent application guidance and transition. The IASB has deferred the effective date to annual periods beginning on or after January 1, 2018 with early adoption permitted. The Company is currently assessing the impact of adopting this standard on its consolidated financial statements.
38
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
9.0 Risk Exposures
The carrying amounts of our financial assets and liabilities by category are summarized below.
|
|
|
|
|
|
|
|
As at December 31 |
|
|
|
2015 |
|
2014 |
|
|
|
|
|
Financial Assets |
|
Loans and receivable (amortized cost) |
|
|
|
|
|
Cash and cash equivalents |
$ |
4,586 |
$ |
5,514 |
|
Trade and other receivables |
|
8,987 |
|
7,570 |
|
Total financial assets |
$ |
13,573 |
$ |
13,084 |
|
|
|
|
|
Financial Liabilities |
|
Other liabilities (amortized cost) |
|
|
|
|
|
Acquisition loan |
|
|
|
|
|
Trade and other payables |
$ |
1,907 |
$ |
2,832 |
|
Accrued liabilities |
|
2,375 |
|
2,601 |
|
Acquisition loan |
|
- |
|
2,371 |
|
Total financial liabilities |
$ |
4,282 |
$ |
7,804 |
|
Risk Management Objectives and Policies
We are exposed to various risks in relation to financial instruments. Our chief operating decision makers actively maintain to secure our short to medium-term cash flows by minimizing the exposure to volatile financial markets.
We do not actively engage in the trading of financial assets for speculative purposes nor does it write options. The main types of risks are credit risk, liquidity risk, currency risk and interest rate risk which are described below.
Credit Risk
Credit risk is the risk of a financial loss if a customer or counterparty to a financial instrument fails to meet its obligations under a contract. This risk primarily arises from our receivables from customers. The credit risk for cash and cash equivalents is considered negligible, since the counterparties are reputable banks with high quality external credit ratings.
Our exposure to credit risk is dependent upon the characteristics of each customer. Each customer is assessed for credit worthiness, using third party credit scores and through direct monitoring of their financial well-being on a continual basis. In some cases, where customers fail to meet our credit worthiness benchmark, we may choose to transact with the customer on a prepayment basis.
We do not have credit insurance or other financial instruments to mitigate our credit risk as management has determined that the exposure is minimal due to the composition of our customer base.
We regularly review the collectability of our trade and other receivables and establish an allowance account for credit losses based on our best estimate of any potentially uncollectible accounts. The balance of the allowance account for credit losses was approximately $0.1 million (2014 - approximately $57,000) as at December 31, 2015.
Pursuant to their respective terms, net trade and other receivables were aged as follows as at December 31, 2015 and 2014:
|
|
|
|
|
|
('000s) |
|
As at December 31 |
|
|
|
2015 |
|
2014 |
|
0-30 days |
$ |
5,956 |
$ |
5,825 |
|
31-60 days |
|
447 |
|
1,555 |
|
Greater than 60 days |
|
2,584 |
|
191 |
|
Total trade and other receivables |
$ |
8,987 |
$ |
7,571 |
|
39
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
The change in the aging of net trade and other receivables from prior year was mainly due to timing of payments from customers. Also, as at December 31, 2015, approximately 52% of the outstanding balance greater than 60 days was related to government organizations and militaries that have no recent history of default.
There is a possibility of increased customer credit risk due to the ongoing financial global recessionary trends. As at December 31, 2015, our trade accounts receivable are made up of approximately 7% (2014 – 8%) government trade receivables and the balance of the outstanding trade accounts receivable is spread over a large number of customers. The Company has assessed that the credit risk related to government trade receivables is low.
We manage credit risk relating to cash and cash equivalents by dealing with large banks and investing in highly liquid investments. Our objective is to minimize its exposure to credit risk in order to prevent losses on financial assets by placing its investments in highly liquid investments such as guaranteed investment funds.
Liquidity risk
Liquidity risk is the risk that we will not be able to meet our financial obligations as they become due.
We have a planning and budgeting process which helps determine the funds required to ensure we have the appropriate liquidity to meet our operating and growth objectives.
To manage this risk, we maintain credit facilities which provide access to funds in Canadian and/or U.S. dollars to meet short-term financing obligations.
As at December 31, 2015 and 2014, the liquidity and maturity timing of the Company’s financial assets totaling $13.6 million (2014 - $13.1 million) are adequate for the settlement of the short-term financial liabilities of $4.3 million (2014 - $7.8 million).
Currency risk
Currency risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate due to changes in foreign exchange rates.
Our exposures to currency risk primarily arise from its sales, purchases of raw materials and operating costs denominated in Canadian dollar (CAD) and Pound Sterling (GBP). We also hold cash in CAD and GBP.
We manage currency risk by holding cash in foreign currencies to support forecasted foreign currency denominated liabilities and do not use derivative instruments to reduce its exposure to foreign currency risk.
Foreign currency denominated financial assets and liabilities which expose us to currency risk are disclosed below.
The amounts shown are translated into USD at the period-end rate.
|
|
|
|
|
|
|
|
|
CAD |
|
|
GBP |
|
|
|
|
|
|
|
|
As at December 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets |
$ |
3,327 |
|
$ |
305 |
|
Financial liabilities |
|
(2,908 |
) |
|
(63 |
) |
Net financial assets |
$ |
419 |
|
$ |
242 |
|
|
|
|
|
|
|
|
As at December 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets |
$ |
2,556 |
|
$ |
492 |
|
Financial liabilities |
|
(3,863 |
) |
|
(131 |
) |
Net financial assets/(liabilities) |
$ |
(1,307 |
) |
$ |
361 |
|
The sensitivity analysis of our foreign currency financial assets and liabilities held denominated in CAD and GBP as at December 31, 2015 and 2014 with regards to the USD/CAD exchange rate, the USD/GBP exchange rate and
40
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
‘all other things being equal’ is shown below. The sensitivity analysis assumes a change of 9% (2014 – 5%) in USD/CAD exchange rate and a change of 8% (2014 – 6%) in USD/GBP exchange rate. Both of these percentages have been determined based on the average market volatility in exchange rates in the previous 12 months.
A 9% (2014 – 5%) strengthening/(weakening) in the USD against the CAD would result in a loss/(gain) in net earnings and a decrease/(increase) in the net financial assets of approximately $38,000 (2014 - $65,000).
An 8% (2014 – 6%) strengthening/(weakening) in the USD against the GBP would result in a loss/(gain) in net earnings and a decrease/(increase) in the net financial assets of approximately $19,000 (2014 - $22,000).
Interest rate risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company’s exposure to the risk of changes in market interest rates relates primarily to the Company’s acquisition loan subject to floating interest rates. As at December 31, 2015, the Company has fully repaid its loan balance (2014 - $2.4 million). As at December 31, 2014, the interest rate risk for cash and cash equivalents was considered negligible. We do not enter into any interest rate swaps to mitigate interest rate risk.
As at December 31, 2014, a 1% change in interest rate would result in a change in interest expense of approximately $24,000. The changes in interest rate are considered to be reasonably possible based on observation of current market conditions. The calculations are based on the change in the interest rate and the financial instruments held at December 31, 2014 that are sensitive to changes in interest rate.
10.0 Outstanding Share Data
We have an unlimited number of Common Stock authorized.
On January 16, 2015, the Company consolidated its outstanding common shares on the basis of one new common share for every ten existing common shares. As no fractional common shares were issued in connection with the share consolidation and any fractional shares that resulted from the share consolidation were rounded to the nearest whole number, the 58,316,532 pre-consolidation common shares issued and outstanding were reduced to 5,831,658 common shares on a post-consolidated basis.
Total shares issued and outstanding as at March 3, 2016, December 31, 2015 and December 31, 2014 were 5,831,658 at $39,850,648.
There were 229,814 options outstanding to acquire common shares at exercise prices ranging from Cdn$3.60 to Cdn$8.60 per share as at December 31, 2015.
11.0 Risks and Uncertainties
Investors should carefully consider the risks and uncertainties described below before making an investment decision. If any of the following risks actually occur, our business, financial condition or operating results could be materially harmed. This could cause the trading price of our common shares to decline, and you may lose all or part of your investment. The items of the following list of risk factors are in no particular order or priority to the Company.
11.1 Risks Associated with Financial Results
Our inability to generate sufficient cash flows from our operations may affect our ability to continue as a going concern. Our consolidated financial statements have been prepared on a going concern basis, which presumes the
41
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
realization of assets and the settlement of liabilities in the normal course of operations. The application of the going concern basis is dependent upon us having sufficient available cash resources and achieving profitable operations to generate sufficient cash flows to fund continued operations. Should we fail to generate sufficient cash flows from operations, we will require additional financing to remain a going concern.
Our inability to accurately forecast our results from quarter-to-quarter may affect our cash resources and result in wide fluctuations in the market price of our stock. Our operating results have varied on a quarterly basis in the past and may fluctuate significantly in the future as a result of a variety of factors, many of which are described below. Due to these and other factors, most of which are outside of our control, our quarterly revenues and operating results are difficult to forecast. As a result, we may not be able to accurately predict our necessary cash expenditures during each quarter or obtain financing in a timely manner to cover any shortfalls. We also believe that period-to-period comparisons of our operating results may not be meaningful and one should not rely on any such comparisons as an indication of our future performance.
11.2 Risks Associated with Business and Operations
Our exposure to business and operation risks includes but is not limited to the following:
We recognize the threats posed by operating in an uncertain global economic environment. The uncertain global economy and financial markets continue to limit overall visibility to end markets. This uncertainty may continue to impact our industry, resulting in lower demand for some of the products we manufacture and limiting end-market visibility for our customers. This environment can pose significant risk to our business by impacting demand for our customers’ products, the financial condition of our customers or suppliers, as well as the level of customer consolidations. A deterioration in economic environment may accelerate the effect of the various risk factors described in this MD&A, as well as result in other unforeseen events that will impact our business and financial condition.
We cannot be sure we will be able to identify emerging technology and market trends, enhance our existing technologies or develop new technologies in order to effectively compete in the communications industry. The communications industry is characterized by rapid technological changes, short technology and product life cycles, pressure to provide improved solutions at increasingly lower prices and frequent introduction of new technologies and products. To succeed, we must be able to control spending and prudently allocate financial resources to optimize value. Also, we must be able to identify emerging trends and enhance our existing technologies and develop new technologies and products to meet market requirements. To drive sales, our products must meet the needs of existing and potential customers and be competitively priced; additional judgment will need to be exercised if the granting of credit to customers is required to close the transaction. In view of the current difficulty, both in obtaining credit and accessing the capital markets, stewardship of cash continues to be critical to our success. Additionally, there must be sufficient interest in and demand for our products. If we do not develop these new technologies and products in a timely and cost effective manner, or if others develop new technologies ahead of us, we may not achieve profitability in the communications industry and may not be able to participate in selling these new technologies or products. While we are able to continue to develop products with funding contributions from the Canadian Federal Government through the SADI program; without the SADI program contribution, our Company’s product development costs would not be sustainable, thereby jeopardizing our ability to maintain product innovation and leadership.
We have customer concentration in our business. A significant portion of our revenues have been recognized from a limited number of customers. A decline in revenue from the customers on which we are dependent or the loss of a large customer could have a material effect on our financial condition and operating results.
For the year ended December 31, 2015, one customer of the Sinclair Technologies operating segment represented 10% of the Company’s consolidated revenue (2014 – 11%).
While we have been diversifying our customer base, the efforts to date may be insufficient to offset the effects of the quarterly variance of sales and delays associated with selling to the government sector. We expect that a majority of the Satellite Communications revenues will continue to be dependent on sales to a small number of customers. We
42
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
also expect that customers will vary from period-to-period as existing customers are under no obligation to continue buying from Norsat.
We cannot be sure that we will be able to compete effectively with our current competitors. Our markets are intensely competitive. Some competitors have technologies and products that may be more advantageous and compete directly with us. Some of these competitors are large, established companies which have significantly greater resources than we do.
Aggressive pricing is a common business dynamic in our markets. Some of our competitors have greater scale as well as a broader service offering than we have. Some of our current or potential competitors may also increase or shift their presence in new lower-cost regions to try to offset the continuous competitive pressure and increasing labor costs, may develop or acquire services comparable or superior to those we develop, combine or merge to form larger competitors, or adapt more quickly than we may to new technologies, evolving industry trends and changing customer requirements.
Our ability to compete effectively will depend on our ability to increase sales, attract new customers in a timely and cost effective manner, and sell our products at competitive prices. We are dependent on others for the supply and manufacture of components and products we sell. We have outsourced substantially all of the manufacturing of the microwave products we sell. We also rely on our suppliers to provide components for the production of other products. If either the manufacturers or suppliers cannot deliver products to us on time, our revenues and profits will be adversely affected.
We have limited intellectual property protection. Our success and ability to compete are dependent, in part, upon our proprietary technology, brand and reputation in the marketplace, and customer relationships. While we currently hold four patents (US Patents# 6931245; 7218289; 8200150; 8125400;) and have applied for patent protection on certain other parts of our technology, we rely primarily on trade secrets and do not have adequate trademark and patent protection on all of our technology. We enter into confidentiality and non-competition agreements with our employees and limit the access to and distribution of the product design documentation and other proprietary information. However, we cannot be sure that these efforts will deter misappropriation or prevent an unauthorized third party, including former associates and former employees, from obtaining or using information, which we deem to be proprietary. Although we believe that our technology does not currently infringe upon patents or trademarks held by others, we cannot be sure that such infringements do not exist or will not exist in the future, particularly as the number of products and competitors in our industry segment grows.
If we experience rapid growth and do not manage it effectively, profitability may be affected. If our technologies and products achieve widespread acceptance, we may experience rapid growth. This growth may require us to hire more employees, recruit additional management, improve our financial control systems, and expand and manage our technical, sales and support service operations. We would need increased revenues and additional funding to operate these increased activities. If we do not manage growth effectively, our profitability may be impacted.
We depend on key employees and we cannot be sure that we will be able to keep these employees or hire and train replacements. Our success depends on the skills, experience and performance of our senior management and other key personnel. While we offer competitive compensation packages and stock options to attract key employees, we do not carry key person insurance on these employees. Highly skilled technical employees and management in the communications industry are in demand and the market for such persons is highly competitive. We cannot be sure that we will be able to retain these employees or hire replacements. If we do not successfully retain the key personnel or hire and train replacements, we will be unable to develop the new products and technologies necessary to compete in our markets or to effectively manage our business.
We intend to expand our international operations, and thus face a number of risks including tariffs, export controls and other trade barriers; political and economic instability in foreign markets; and fluctuations in foreign currencies. These external risks may not be under our control. Additional human and financial resources may be required for this expansion which we may not be able to attract or afford. Failure to expand internationally may impact our Company’s prospects for revenue growth and profitability.
43
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
We may encounter difficulties completing or integrating our acquisitions which could adversely affect our operating results. We expect to expand our presence in new end-markets or expand our capabilities, some of which may occur through acquisitions. These transactions may involve acquisitions of entire companies and/or acquisitions of selected assets of companies. Potential difficulties related to our acquisitions include:
-
integrating acquired operations, systems and businesses;
-
retaining customer, supplier, employee or other business relationships of acquired operations;
-
addressing unforeseen liabilities of acquired businesses;
-
limited experience with new technologies; and
-
not achieving anticipated business volumes.
Any of these factors could prevent us from realizing the anticipated benefits of an acquisition, including additional revenue, operational synergies and economies of scale. Our failure to realize the anticipated benefits of acquisitions could adversely affect our business and operating results. Our acquisition of Sinclair Technologies Holdings Inc. in 2011 has resulted in the recording of a significant amount of goodwill and intangible assets at the time of acquisition. Our failure to support the carrying value of goodwill and intangible assets in periods subsequent to the acquisitions could require write-downs that adversely affect our operating results.
In certain instances, we sell products which may be subject to export and/or re-export restrictions. The export laws of the governments of Canada and United States apply to products that we sell. The United States Department of Commerce, through its Export Administration Regulations, and the Government of Canada, through its Export Controls Division, regulate exports and re-exports of "dual-use" items, i.e., goods, software and technologies with commercial and proliferation/ military applications. In ascertaining whether such items may be subject to export control restrictions, we are sometimes forced to rely on information in the specifications of certain components from the manufacturers and vendors. Should this information later prove to be incorrect, we may be subjected to penalties and fines. We may also be subjected to penalties and fines should there be a breach in the processes.
We buy components and products which may, in certain instances, be subject to contractual obligations to purchase minimum quantities during a given period, maintain resale records and abide by certain resale restrictions. Failure to fulfill any or all of these may negatively impact liquidity should we be forced to take ownership of any un-purchased units. It may also affect our ability to continue supplying products as originally specified and thus affect obligations to fulfill orders.
We may be subject to product liability claims, which are not fully covered by insurance. The manufacture, sale and marketing of our products expose us to the risk of product liability claims. Given the complex nature of our products, the products may contain undetected errors or performance problems may arise. Although our products undergo testing prior to release into the market, it is possible that such products may yet still contain errors and performance problems, which are discovered only after commercial introduction. If these defects and errors are discovered after shipment, they could result in a loss of sales revenues, delay in market acceptance, product returns, warranty claims and the loss of a potential market. In addition, components and other products manufactured and distributed by others, which are incorporated into our products, may also contain such defects and errors, which could substantially reduce the performance of the products. We are also at risk of exposure to potential product liability claims from distributors and end-users for damages resulting from defects in products that we distribute. Although product defects have not been a significant factor, we maintain comprehensive general liability insurance which provides limited coverage against claims originating in product failure. We cannot be sure that this insurance will be adequate to cover all claims brought against us or that this insurance will continue to be available to us on acceptable terms. If these claims are not fully covered by our product liability insurance, they could severely and negatively impact the business liability insurance coverage and the available cash resources. A product liability claim, even one without merit or for which we have substantial coverage, could result in significant legal defense costs, thereby increasing the expenses, lowering the earnings and, depending on revenues, potentially resulting in additional losses.
Our operations may be disrupted by natural disasters and extreme weather conditions. Our headquarters are located in the Greater Vancouver region which has, in recent times, been subjected to high winds and extreme weather conditions. While we have managed to continue operating through some of these conditions, employee productivity during these periods is negatively impacted.
44
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
Long sales and implementation cycles for our products may adversely affect our operating results. Our customers generally devote substantial time, money and other resources to their purchasing decisions. Typically, the larger the potential sale, the more time, money and other resources will be invested. As a result, it may take many months or a few years after the first contact with a customer before a sale may actually be completed. We may invest significant sales and other resources in a potential customer that may not generate revenue for a substantial period of time, if at all. Long sales and implementation cycles may affect the size or timing of the order or even cause it to be cancelled. For example, purchasing decisions may be postponed, or large purchases reduced, during periods of economic uncertainty; we or our competitors may announce or introduce new products; or the customer’s own budget and purchasing needs may change. In addition, long sales and implementation cycles may impact the margins we earn on our products. It may cost us more to produce our products by the time the purchasing decision is made due to increased supply costs or currency fluctuations. If these events were to occur, sales of our products may be cancelled or delayed, which would reduce its revenue.
Mergers or other strategic transactions by competitors could weaken our competitive position or reduce our revenue. If one or more of our competitors were to merge or partner with another of our competitors, the change in the competitive landscape could adversely affect our ability to compete effectively. Our competitors may also establish or strengthen co-operative relationships with existing or prospective clients, thereby limiting our ability to promote our products and services. Disruptions in our business caused by these events could reduce our competitiveness and ultimately our revenue.
If our suppliers do not supply us with a sufficient amount and quality of components at acceptable prices, and in a timely manner, our ability to manufacture our products would be harmed and the business would suffer. We rely on third-party suppliers to provide components and product subassemblies. A supplier’s failure to supply components or product subassemblies in a timely manner, or failure to supply components or product subassemblies that meet our quality, quantity or cost requirements, or our inability to obtain substitute sources of these components or product subassemblies in a timely manner or on terms acceptable to us, could adversely affect our ability to manufacture or source products. We may experience delays in the manufacture or sourcing of products and our business and financial results would suffer if we fail to identify alternate suppliers, or if our supply is interrupted or reduced or if there is a significant increase in cost.
Our level of indebtedness and failure to comply with its indebtedness arrangements may adversely affect our business and operations. We rely on the availability of indebtedness arrangements with our lenders. The arrangements contain restrictive covenants that limit our discretion with respect to certain business matters. These covenants place significant restrictions on our ability to pledge or create liens or other encumbrances on our assets. These financial covenants require that we satisfy certain financial ratios and financial condition tests. If the lender was to demand or cancel these facilities, there can be no assurance that our assets would be sufficient to repay in full the indebtedness. It is possible that we will not have sufficient funds at the time to fund our operations. In addition, there can be no assurance that future borrowings or equity financing will be available to us or available on acceptable terms, in an amount sufficient to meet our repayment obligations. In the event that the lending arrangements cannot be refinanced, or if they can only be refinanced on terms that are less favorable than the current terms, our business and operations may be adversely affected.
We are subject to the risk of increased income taxes and our ability to successfully defend tax audits could adversely affect our financial condition and operating results. We conduct business operations in a number of countries. We develop our tax filing positions based upon the anticipated nature and structure of our business and the tax laws, administrative practices and judicial decisions currently in effect in the jurisdictions in which we have assets or conduct business, all of which are subject to change or differing interpretations, possibly with retroactive effect. In addition, certain of our subsidiaries provide financing, products and services to, and may from time-to-time undertake certain significant transactions with, other subsidiaries in different jurisdictions. Moreover, several jurisdictions in which we operate have tax laws with detailed transfer pricing rules which require that all transactions with non-resident related parties be priced using arm’s length pricing principles, and that contemporaneous documentation must exist to support such pricing.
We are subject to tax audits and reviews by local tax authorities of historical information and our contemporaneous documentation which could result in additional tax expense in future periods relating to prior results. Any such
45
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
increase in our income tax expense and related interest and penalties could have a significant impact on our future earnings and future cash flows.
Any failure to successfully manage our international operations would have a material adverse effect on our financial condition and operating results. We have operations in a number of countries, including Canada, United States and United Kingdom. International operations are subject to inherent risks which may adversely affect us, including:
-
labor unrest and differences in regulations and statutes governing employee relations;
-
changes in regulatory requirements;
-
inflation and rising costs;
-
difficulty in staffing and managing foreign operations;
-
ability to build infrastructure to support operations;
-
changes in local tax rates or adverse tax consequences, including the repatriation of earnings;
-
compliance with a variety of foreign laws, including changing import and export regulations;
-
adverse changes in trade policies between countries in which we maintain operations;
-
economic and political instability;
-
potential restrictions on the transfer of funds; and
-
foreign exchange risks.
11.3 Risks Associated with the Value of Shares
The exercise of the existing outstanding options may substantially dilute the value of our common shares. The Company has unlimited number of Common Stock authorized, of which 5,831,658 were outstanding at March 1, 2016. Although the Board of Directors has no present intention to do so, it has the authority, within parameters set by the TSX, without action by the shareholders, to issue authorized and unissued shares of Common Stock. Any series of Preferred Stock, if and when established and issued, could also have rights superior to shares of our Common Stock, particularly in regard to voting, the payment of dividends and upon liquidation of Norsat. Convertible debt, if issued to raise additional working capital for us, could also have dilutive effect for shareholders.
The current financial market volatility can result in wide fluctuations in the market price of our stock. Although we have reported profitability in all four quarters of 2015, 2014, 2013 and 2012, the third quarter of 2011 and in 17 consecutive quarters starting from the fourth quarter of 2006, we have also reported losses in the first, second and fourth quarters of 2011. Despite the previously mentioned profitable results, the uncertainty and volatility in current financial markets can result in wide fluctuations in the market price of our stock. Our operating results have varied on a quarterly basis in the past and may fluctuate significantly in the future.
11.4 Risks Associated with Foreign Exchange
Our operations are heavily exposed to fluctuations in foreign currencies. Most of our international sales are denominated primarily in USD, Euros and GBP. While we expect our international revenues and expenses will continue to be denominated primarily in USD, a portion of our international revenues and expenses may be denominated in other foreign currencies in the future. As the functional currency is USD, we could experience and have experienced the risks of fluctuating currencies. A stronger CAD increases operating expenses on conversion to the USD. From time to time, we may choose to engage in currency hedging activities, which may be unsuccessful and expensive.
A 9% (2014 – 5%) strengthening/(weakening) in the USD against the CAD would result in a loss/(gain) in net earnings and a decrease/(increase) in the net financial assets of approximately $38,000 (2014 - $65,000).
An 8% (2014 – 6%) strengthening/(weakening) in the USD against the GBP would result in a loss/(gain) in net earnings and decrease/(increase) in the net financial assets of approximately $19,000 (2014 - $22,000).
46
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
11.5 Risks Associated with Interest Rates
Borrowings under our credit facilities bear interest at prime rate plus a margin. If we borrow under the credit facilities, we are exposed to interest rate risks due to fluctuations in these rates. A one-percentage increase in these rates would increase interest expense by approximately $35,000 annually, assuming we borrow a maximum of $3.5 million under our undrawn credit facilities.
In addition, borrowings under our acquisition loan bore interest at LIBOR rate plus a margin. For the year ended December 31, 2015, we have fully repaid our loan balance.
12.0 Disclosure Controls and Internal Controls over Financial Reporting
12.1 Disclosure Controls and Procedures
Disclosure controls and procedures are designed to provide reasonable assurance that information required to be disclosed by the issuer in the reports that it files under the Act is recorded, processed, summarized and reported, within the time limits specified in the Commission’s rules and forms and that all relevant information is gathered and reported to senior management, including the President and Chief Executive Officer (CEO) and Chief Financial Officer (CFO), on a timely basis so that appropriate decisions can be made regarding public disclosure. The CEO and the CFO have evaluated the effectiveness of the Company’s disclosure controls and procedures. They have concluded that our disclosure controls and procedures were effective as at December 31, 2015, at a reasonable assurance level.
12.2 Internal Controls over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on our financial statements.
Internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with International Financial Reporting Standards and the requirements of the Securities and Exchange Commission in the United States, as applicable. Management is responsible for establishing and maintaining adequate internal controls over financial reporting for the Company. Our CEO and CFO have assessed the effectiveness of our internal control over financial reporting as at December 31, 2015, in accordance with Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on this assessment, our CEO and CFO have determined that our internal control over financial reporting is effective as at December 31, 2015.
While our CEO and CFO believe that our internal controls over financial reporting provide a reasonable level of assurance that they are effective, they do not expect that our disclosure controls and procedures or internal control over financial reporting will prevent all errors and fraud. A control system, no matter how well conceived or operated, can only provide reasonable, not absolute, assurance that the objectives of the control system are met.
12.3 Changes in Internal Controls over Financial Reporting
During 2015, there were no changes in internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
47
|
|
Norsat International Inc. |
Management’s Discussion & Analysis |
12.4 Subsequent Event
In February 2016, the NRC agreed to provide contributions to us up to a maximum of $108,375 (Cdn$150,000) in connection with certain labour costs incurred for designing and modifying our ATOM product which forms part of the Satellite Communications segment. We fulfilled all the conditions to receive the funding as at December 31, 2015.
As of December 31, 2015, we were eligible to receive $15,239 under IRAP and this amount has been recorded as a reduction to product development expense in the Consolidated Statements of Earnings and Comprehensive Income.
48
Norsat International Inc. (New) (AMEX:NSAT)
Historical Stock Chart
From Jul 2024 to Aug 2024
Norsat International Inc. (New) (AMEX:NSAT)
Historical Stock Chart
From Aug 2023 to Aug 2024