|
ITEM 1.
|
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
UNIVERSAL
SECURITY INSTRUMENTS, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(unaudited)
|
|
|
(audited)
|
|
|
|
December
31, 2019
|
|
|
March
31, 2019
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
177,337
|
|
|
$
|
374,472
|
|
Accounts receivable:
|
|
|
|
|
|
|
|
|
Trade,
less allowance for doubtful accounts
|
|
|
1,848
|
|
|
|
365,293
|
|
Receivables
from employees
|
|
|
55,549
|
|
|
|
54,916
|
|
Receivable
from Hong Kong Joint Venture
|
|
|
271,467
|
|
|
|
45,217
|
|
|
|
|
328,864
|
|
|
|
465,426
|
|
|
|
|
|
|
|
|
|
|
Amount due from factor
|
|
|
1,800,891
|
|
|
|
2,549,986
|
|
Inventories – finished
goods
|
|
|
6,563,829
|
|
|
|
6,852,305
|
|
Prepaid
expenses
|
|
|
145,711
|
|
|
|
145,190
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT ASSETS
|
|
|
9,016,632
|
|
|
|
10,387,379
|
|
|
|
|
|
|
|
|
|
|
INVESTMENT IN HONG KONG JOINT VENTURE
|
|
|
7,004,447
|
|
|
|
8,441,889
|
|
INTANGIBLE ASSET - NET
|
|
|
50,307
|
|
|
|
53,660
|
|
PROPERTY AND EQUIPMENT – NET
|
|
|
386,252
|
|
|
|
19,998
|
|
OTHER ASSETS
|
|
|
4,000
|
|
|
|
4,000
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
16,461,638
|
|
|
$
|
18,906,926
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
Line of credit - factor
|
|
$
|
1,344,661
|
|
|
$
|
1,851,591
|
|
Short-term portion of lease liability
|
|
|
155,564
|
|
|
|
-
|
|
Accounts payable - Hong Kong
Joint Venture
|
|
|
5,616,296
|
|
|
|
4,962,023
|
|
Accounts payable - trade
|
|
|
414,778
|
|
|
|
616,444
|
|
Accrued liabilities:
|
|
|
|
|
|
|
|
|
Accrued payroll and employee benefits
|
|
|
216,551
|
|
|
|
132,132
|
|
Accrued commissions
and other
|
|
|
235,816
|
|
|
|
470,876
|
|
|
|
|
|
|
|
|
|
|
TOTAL CURRENT LIABILITIES
|
|
|
7,983,666
|
|
|
|
8,033,066
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM PORTION OF LEASE LIABILITY
|
|
|
211,528
|
|
|
|
-
|
|
COMMITMENTS AND CONTINGENCIES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value
per share; authorized 20,000,000 shares; 2,312,887 shares issued and outstanding at December 31, 2019 and March 31,
2019
|
|
|
23,129
|
|
|
|
23,129
|
|
Additional paid-in capital
|
|
|
12,885,841
|
|
|
|
12,885,841
|
|
Accumulated Deficit
|
|
|
(4,968,467
|
)
|
|
|
(2,646,866
|
)
|
Accumulated
other comprehensive income
|
|
|
325,941
|
|
|
|
611,756
|
|
TOTAL SHAREHOLDERS’ EQUITY
|
|
|
8,266,444
|
|
|
|
10,873,860
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’
EQUITY
|
|
$
|
16,461,638
|
|
|
$
|
18,906,926
|
|
The accompanying notes are an integral
part of these condensed consolidated financial statements.
UNIVERSAL SECURITY INSTRUMENTS, INC.
AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(Unaudited)
|
|
Three
Months Ended December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Net sales
|
|
$
|
3,223,678
|
|
|
$
|
4,491,862
|
|
Cost of goods sold – acquired from Joint Venture
|
|
|
2,240,801
|
|
|
|
2,974,182
|
|
Cost of goods sold – other
|
|
|
212,885
|
|
|
|
456,302
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
769,992
|
|
|
|
1,061,378
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
1,083,913
|
|
|
|
1,120,585
|
|
Research and development expense
|
|
|
169,768
|
|
|
|
86,461
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(483,689
|
)
|
|
|
(145,668
|
)
|
|
|
|
|
|
|
|
|
|
Other expense:
|
|
|
|
|
|
|
|
|
Loss from investment in Hong
Kong Joint Venture
|
|
|
(408,836
|
)
|
|
|
(255,401
|
)
|
Interest
expense
|
|
|
(119,308
|
)
|
|
|
(115,924
|
)
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(1,011,833
|
)
|
|
$
|
(516,993
|
)
|
|
|
|
|
|
|
|
|
|
Loss per share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.44
|
)
|
|
$
|
(0.22
|
)
|
|
|
|
|
|
|
|
|
|
Shares used in computing net loss per share:
|
|
|
|
|
|
|
|
|
Weighted average basic and diluted shares outstanding
|
|
|
2,312,887
|
|
|
|
2,312,887
|
|
The accompanying
notes are an integral part of these condensed consolidated financial statements.
UNIVERSAL SECURITY INSTRUMENTS, INC.
AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(Unaudited)
|
|
Nine Months Ended December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Net sales
|
|
$
|
11,189,238
|
|
|
$
|
13,064,110
|
|
Cost of goods sold – acquired from Joint Venture
|
|
|
7,312,941
|
|
|
|
8,389,977
|
|
Cost of goods sold – other
|
|
|
771,130
|
|
|
|
916,119
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
3,105,167
|
|
|
|
3,758,014
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
3,455,661
|
|
|
|
3,416,924
|
|
Research and development expense
|
|
|
487,144
|
|
|
|
360,766
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(837,638
|
)
|
|
|
(19,676
|
)
|
|
|
|
|
|
|
|
|
|
Other expense:
|
|
|
|
|
|
|
|
|
Loss from investment in Hong Kong Joint Venture
|
|
|
(1,151,627
|
)
|
|
|
(764,197
|
)
|
Interest expense
|
|
|
(332,336
|
)
|
|
|
(293,277
|
)
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(2,321,601
|
)
|
|
$
|
(1,077,150
|
)
|
|
|
|
|
|
|
|
|
|
Loss per share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
($
|
1.00
|
)
|
|
($
|
0.47
|
)
|
|
|
|
|
|
|
|
|
|
Shares used in computing net loss per share:
|
|
|
|
|
|
|
|
|
Weighted average basic and diluted shares outstanding
|
|
|
2,312,887
|
|
|
|
2,312,887
|
|
The accompanying notes are an integral
part of these condensed consolidated financial statements.
UNIVERSAL SECURITY INSTRUMENTS, INC.
AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF
COMPREHENSIVE LOSS
(Unaudited)
|
|
Three Months Ended Dec. 31,
|
|
|
Nine Months Ended Dec. 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
NET LOSS
|
|
$
|
(1,011,833
|
)
|
|
$
|
(516,993
|
)
|
|
$
|
(2,321,601
|
)
|
|
$
|
(1,077,150
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive (Loss) Income Company’s portion of Hong Kong Joint Venture’s other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation
|
|
|
10,549
|
|
|
|
(218,016
|
)
|
|
|
(243,418
|
)
|
|
|
(655,876
|
)
|
Unrealized (loss) gain on investment securities
|
|
|
(1,412
|
)
|
|
|
58,631
|
|
|
|
(42,397
|
)
|
|
|
7,877
|
|
Total Other Comprehensive (Loss) Income
|
|
|
9,137
|
|
|
|
(159,385
|
)
|
|
|
(285,815
|
)
|
|
|
(647,999
|
)
|
COMPREHENSIVE LOSS
|
|
$
|
(1,002,696
|
)
|
|
$
|
(676,378
|
)
|
|
$
|
(2,607,416
|
)
|
|
$
|
(1,725,149
|
)
|
The accompanying notes are an integral
part of these condensed consolidated financial statements.
UNIVERSAL
SECURITY INSTRUMENTS, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED
STATEMENTS OF SHAREHOLDERS’ EQUITY
NINE MONTHS ENDED
DECEMBER 31, 2019
|
|
Common
Shares
|
|
|
Stock
Amount
|
|
|
Additional
Paid-In
Capital
|
|
|
Accumulated
Deficit
|
|
|
AOCI*
|
|
|
Total
|
|
Balance at April 1, 2019
|
|
|
2,312,887
|
|
|
$
|
23,129
|
|
|
$
|
12,885,841
|
|
|
$
|
(2,646,866
|
)
|
|
$
|
611,756
|
|
|
$
|
10,873,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(100,773
|
)
|
|
|
(100,773
|
)
|
Unrealized loss on investment
securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(48,797
|
)
|
|
|
(48,797
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(608,954
|
)
|
|
|
|
|
|
|
(608,954
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2019
|
|
|
2,312,887
|
|
|
$
|
23,129
|
|
|
$
|
12,885,841
|
|
|
$
|
(3,255,820
|
)
|
|
$
|
462,186
|
|
|
$
|
10,115,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(153,194
|
)
|
|
|
(153,194
|
)
|
Unrealized gain on investment
securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,812
|
|
|
|
7,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(700,814
|
)
|
|
|
|
|
|
|
(700,814
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at Sept. 30, 2019
|
|
|
2,312,887
|
|
|
$
|
23,129
|
|
|
$
|
12,885,841
|
|
|
$
|
(3,956,634
|
)
|
|
$
|
316,804
|
|
|
$
|
9,269,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,549
|
|
|
|
10,549
|
|
Unrealized loss on investment
securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,412
|
)
|
|
|
(1,412
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,011,833
|
)
|
|
|
|
|
|
|
(1,011,833
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at Dec. 31, 2019
|
|
|
2,312,887
|
|
|
$
|
23,129
|
|
|
$
|
12,885,841
|
|
|
$
|
(4,968,467
|
)
|
|
$
|
325,941
|
|
|
$
|
8,266,444
|
|
* Accumulated Other Comprehensive Income
The
accompanying notes are an integral part of these condensed consolidated financial statements.
UNIVERSAL
SECURITY INSTRUMENTS, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED
STATEMENTS OF SHAREHOLDERS’ EQUITY
NINE MONTHS ENDED
DECEMBER 31, 2018
|
|
Common
Shares
|
|
|
Stock
Amount
|
|
|
Additional
Paid-In
Capital
|
|
|
Accumulated
Deficit
|
|
|
AOCI*
|
|
|
Total
|
|
Balance at April 1, 2018
|
|
|
2,312,887
|
|
|
$
|
23,129
|
|
|
$
|
12,885,841
|
|
|
$
|
(1,298,880
|
)
|
|
$
|
1,143,246
|
|
|
$
|
12,753,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(379,479
|
)
|
|
|
(379,479
|
)
|
Unrealized loss on investment
securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,291
|
)
|
|
|
(9,291
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(438,833
|
)
|
|
|
|
|
|
|
(438,833
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2018
|
|
|
2,312,887
|
|
|
$
|
23,129
|
|
|
$
|
12,885,841
|
|
|
$
|
(1,737,713
|
)
|
|
$
|
754,476
|
|
|
$
|
11,925,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(58,381
|
)
|
|
|
(58,381
|
)
|
Unrealized loss on investment
securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41,463
|
)
|
|
|
(41,463
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(121,324
|
)
|
|
|
|
|
|
|
(121,324
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at Sept. 30, 2018
|
|
|
2,312,887
|
|
|
$
|
23,129
|
|
|
$
|
12,885,841
|
|
|
$
|
(1,859,037
|
)
|
|
$
|
654,632
|
|
|
$
|
11,704,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(218,016
|
)
|
|
|
(218,016
|
)
|
Unrealized gain on investment securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58,631
|
|
|
|
58,631
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(516,993
|
)
|
|
|
|
|
|
|
(516,993
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at Dec. 31, 2018
|
|
|
2,312,887
|
|
|
$
|
23,129
|
|
|
$
|
12,885,841
|
|
|
$
|
(2,376,030
|
)
|
|
$
|
495,247
|
|
|
$
|
11,028,187
|
|
* Accumulated Other Comprehensive Income
The
accompanying notes are an integral part of these condensed consolidated financial statements.
UNIVERSAL SECURITY INSTRUMENTS, INC.
AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS
(Unaudited)
|
|
Nine Months Ended December 31,
|
|
|
|
2019
|
|
|
2018
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,321,601
|
)
|
|
$
|
(1,077,150
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
4,191
|
|
|
|
17,297
|
|
Loss from investment in Hong Kong Joint Venture
|
|
|
1,151,627
|
|
|
|
764,197
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Decrease (Increase) in accounts receivable and amounts due from factor
|
|
|
885,657
|
|
|
|
(178,028
|
)
|
Decrease (Increase) in inventories, prepaid expenses, and other
|
|
|
287,955
|
|
|
|
(1,677,649
|
)
|
Increase in accounts payable and accrued expenses
|
|
|
301,966
|
|
|
|
2,250,962
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
|
|
309,795
|
|
|
|
99,629
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Purchase of equipment
|
|
|
-
|
|
|
|
-
|
|
NET CASH USED IN INVESTING ACTIVITIES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net repayment of Line of Credit - Factor
|
|
|
(506,930
|
)
|
|
|
(83,442
|
)
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN FINANCING ACTIVITIES
|
|
|
(506,930
|
)
|
|
|
(83,442
|
)
|
|
|
|
|
|
|
|
|
|
NET (DECREASE) INCREASE IN CASH
|
|
|
(197,135
|
)
|
|
|
16,187
|
|
|
|
|
|
|
|
|
|
|
Cash at beginning of period
|
|
|
374,472
|
|
|
|
128,161
|
|
|
|
|
|
|
|
|
|
|
CASH AT END OF PERIOD
|
|
$
|
177,337
|
|
|
$
|
144,348
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
299,738
|
|
|
$
|
208,860
|
|
Income taxes paid
|
|
|
-
|
|
|
|
-
|
|
Supplemental disclosures of non-cash activities:
|
|
|
|
|
|
|
|
|
Right-of-use asset in exchange for operating lease liability
|
|
$
|
475,538
|
|
|
|
-
|
|
The accompanying notes are an integral
part of these condensed consolidated financial statements.
UNIVERSAL SECURITY INSTRUMENTS, INC.
AND SUBSIDIARY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
(Unaudited)
Statement of Management
The condensed consolidated financial statements
include the accounts of Universal Security Instruments, Inc. (USI or the Company) and its wholly-owned subsidiary. Except for the
condensed consolidated balance sheet as of March 31, 2019, which was derived from audited financial statements, the accompanying
condensed consolidated financial statements are unaudited. Significant inter-company accounts and transactions have been eliminated
in consolidation. In the opinion of the Company’s management, the interim condensed consolidated financial statements include
all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation of the results for the interim
periods. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting
principles generally accepted in the United States of America (US-GAAP) have been condensed or omitted. The interim condensed consolidated
financial statements should be read in conjunction with the Company’s March 31, 2019 audited financial statements filed with
the Securities and Exchange Commission on Form 10-K on July 16, 2019. The interim operating results are not necessarily indicative
of the operating results for the full fiscal year.
Management Plans
The Company had net losses of $2,321,601
for the nine months ended December 31, 2019 and $1,347,986 and $2,262,310 for the years ended March 31, 2019 and 2018, respectively.
Furthermore, as of December 31, 2019, working capital (computed as the excess of current assets over current liabilities) decreased
by $1,321,347 from $2,354,313 at March 31, 2019, to $1,032,966 at December 31, 2019.
Our short-term borrowings
to finance operating losses, trade accounts receivable, and foreign inventory purchases are provided pursuant to the terms of our
Factoring Agreement with Merchant Factors Corporation (Merchant or Factor). Borrowings under our Factoring Agreement bear interest
at prime plus 2% and are secured by trade accounts receivable and inventory. Advances from Merchant are at the sole discretion
of Merchant based on their assessment of the Company’s receivables, inventory and financial condition at the time of each
request for an advance. The unused availability of this facility totaled approximately $466,000 at December 31, 2019. In addition,
we have secured extended payment terms for purchases up to $4,000,000 from our Hong Kong Joint Venture for the purchase of sealed
battery alarms. These amounts are unsecured, bear interest at 5.5% per annum on amounts outstanding at November 13, 2019 and 5.125%
per annum on amounts outstanding thereafter, and provide for repayment terms of 120 days for each purchase. The balance outstanding
under this agreement at December 31, 2019 was $5,616,296 with $3,939,884 of this amount being beyond agreed repayment terms. The
Hong Kong Joint Venture has provided discretionary approval to allow the Company to exceed the agreed upon repayment terms and
has indicated it has no plans or intentions that would materially impact the financial position, operations, or cash flows of the
Company.
The Company has a history of sales that
are insufficient to generate profitable operations, and has limited sources of financing. Management’s plan in response to
these conditions includes increasing sales resulting from the delivery of the Company’s line of sealed battery ionization
smoke alarms, carbon monoxide products, and ground fault circuit interrupters. Notwithstanding the above, the Company has seen
substantial increases in its cost structure including the imposition of tariffs on the importation of its products from the Peoples
Republic of China and in interest incurred on its credit facilities through December 31, 2019. In addition, sales revenue for the
nine months ended December 31, 2019 has not met management’s expectations. Though no assurances can be given, if management’s
plan is successful over the next twelve months, the Company anticipates that it should be able to meet its cash needs. Cash flows
and credit availability from the Factor and the Hong Kong Joint Venture is expected to be adequate to fund operations for one year
from the issuance date of this report.
Line of Credit – Factor
On January 15, 2015, the Company entered
into the Agreement with Merchant for the purpose of factoring the Company’s trade accounts receivable and to provide financing
secured by finished goods inventory. Under the Agreement the Company may borrow eighty percent (80%) of eligible accounts receivable.
Additional funding, characterized by Merchant as an over advance, may be provided up to one hundred percent (100%) of eligible
accounts receivable. The over advance portion, if any, may not exceed fifty percent (50%) of eligible inventory up to a maximum
of $500,000. The Agreement has been extended and now expires on January 6, 2022, and provides for continuation of the program for
successive two year periods until terminated by one of the parties to the Agreement. As of December 31, 2019, the Company had borrowings
of $1,344,661 under the Agreement, and the Company had remaining availability under the Agreement of approximately $466,000. Advances
on factored trade accounts receivable are secured by all of the Company’s trade accounts receivable and inventories, are
repaid periodically as collections are made by Merchant but are otherwise due upon demand, and bear interest at the prime commercial
rate of interest, as published, plus two percent (Effective rate 6.75% at December 31, 2019). Advances under the factoring agreement
are made at the sole discretion of Merchant, based on their assessment of the receivables, inventory and our financial condition
at the time of each request for an advance.
Use of Estimates
The preparation of the condensed consolidated
financial statements in conformity with US-GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenue and expenses during the reporting period. Actual results could differ materially from those estimates.
Revenue Recognition
The Company’s primary source of revenue
is the sale of safety and security products based upon purchase orders or contracts with customers. Revenue is recognized at a
point in time once the Company has determined that the customer has obtained control over the product. Control is typically deemed
to have been transferred to the customer when the product is shipped or delivered to the customer. Customers may not return, exchange
or refuse acceptance of goods without our approval. Generally, the Company does not grant extended payment terms. Shipping and
handling costs associated with outbound freight, after control over a product has transferred to a customer, are accounted for
as a fulfillment cost and are recorded in selling, general and administrative expense.
The amount of revenue recognized reflects
the consideration to which the Company expects to be entitled to receive in exchange for products sold. Revenue is recorded at
the transaction price net of estimates of variable consideration. The Company uses the expected value method based on historical
data in considering the impact of estimates of variable consideration, which may include trade discounts, allowances, product returns
(including rights of return) or warranty replacements. Estimates of variable consideration are included in revenue to the extent
that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur.
We have established allowances to cover
anticipated doubtful accounts based upon historical experience.
Disaggregation of Revenue
The Company presents below revenue associated with sales of
products acquired from our Hong Kong Joint Venture separately from revenue associated with sales of ground fault circuit interrupters
(GFCI’s) and ventilation fans. The Company believes this disaggregation best depicts how our various product lines perform
and are affected by economic factors. Revenue recognized by these categories for the three and nine months ended December 31, 2019
and 2018 are as follows:
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
Dec. 31, 2019
|
|
|
Dec. 31, 2018
|
|
|
Dec. 31, 2019
|
|
|
Dec. 31, 2018
|
|
Sales of products acquired from our HKJV
|
|
$
|
2,722,428
|
|
|
$
|
3,965,173
|
|
|
$
|
9,943,661
|
|
|
$
|
11,857,131
|
|
Sales of GFCI’s and ventilation fans
|
|
|
501,250
|
|
|
|
526,689
|
|
|
|
1,245,577
|
|
|
|
1,206,979
|
|
|
|
$
|
3,223,678
|
|
|
$
|
4,491,862
|
|
|
$
|
11,189,238
|
|
|
$
|
13,064,110
|
|
Receivables
Receivables are recorded when the Company has an unconditional
right to consideration. We have established allowances to cover anticipated doubtful accounts based upon historical experience.
Remaining Performance Obligations
Remaining performance obligations represent
the transaction price of firm orders for satisfied or partially satisfied performance obligations on contracts with an original
expected duration of one year or more. The Company’s contracts are predominantly short-term in nature with a contract term
of one year or less. For those contracts, the Company has utilized the practical expedient in ASC Topic 606 exempting the Company
from disclosure of the transaction price allocated to remaining performance obligations if the performance obligation is part of
a contract that has an original expected duration of one year or less.
Joint Venture
The Company and its joint venture partner,
a Hong Kong corporation, each owns a 50% interest in the Hong Kong joint venture that manufactures security products in its facilities
located in the People’s Republic of China. There are no material differences between US-GAAP and the basis of accounting
used by the Hong Kong Joint Venture. The following represents summarized balance sheet and income statement information of the
Hong Kong Joint Venture as of and for the nine months ended December 31, 2019 and 2018:
|
|
2019
(Unaudited)
|
|
|
2018
(Unaudited)
|
|
Net sales
|
|
$
|
6,600,373
|
|
|
$
|
11,175,101
|
|
Gross profit
|
|
|
354,003
|
|
|
|
1,536,150
|
|
Net loss
|
|
|
(2,399,054
|
)
|
|
|
(1,175,720
|
)
|
Total current assets
|
|
|
12,008,548
|
|
|
|
14,382,102
|
|
Total assets
|
|
|
17,924,029
|
|
|
|
20,699,448
|
|
Total current liabilities
|
|
|
2,694,435
|
|
|
|
2,759,398
|
|
Total liabilities
|
|
|
3,594,691
|
|
|
|
3,148,268
|
|
During the nine months ended December 31,
2019 and 2018 the Company purchased $6,204,745 and $9,316,375, respectively, of products directly from the Hong Kong Joint Venture
for resale. For the nine months ended December 31, 2019 the Company has increased its investment in the Joint Venture to reflect
a decrease of $47,900 in inter-Company profit on purchases held by the Company in inventory. For the nine months ended December
31, 2018 the Company has decreased its investment in the net earnings of the Joint Venture to reflect an increase of $176,337 in
inter-company profit on purchases held by the Company in inventory.
Income Taxes
We calculate our interim tax provision
in accordance with the guidance for accounting for income taxes in interim periods. We estimate the annual effective tax rate and
apply that tax rate to our ordinary quarterly pre-tax income. The tax expense or benefit related to discrete events during the
interim period is recognized in the interim period in which those events occurred.
The Company recognizes a liability or asset
for the deferred tax consequences of temporary differences between the tax basis of assets or liabilities and their reported amounts
in the condensed consolidated financial statements. These temporary differences may result in taxable or deductible amounts in
future years when the reported amounts of the assets or liabilities are recovered or settled. The deferred tax assets are reviewed
periodically for recoverability and a valuation allowance is provided whenever it is more likely than not that a deferred tax asset
will not be realized. After a review of projected taxable income and the components of the deferred tax asset in accordance with
applicable accounting guidance it was determined that it is more likely than not that the tax benefits associated with the remaining
components of the deferred tax assets will not be realized. This determination was made based on the Company’s history of
losses from operations and the uncertainty as to whether the Company will generate sufficient taxable income to use the deferred
tax assets prior to their expiration. Accordingly, a valuation allowance was established to fully offset the value of the deferred
tax assets. Our ability to realize the tax benefits associated with the deferred tax assets depends primarily upon the timing of
future taxable income and the expiration dates of the components of the deferred tax assets. If sufficient future taxable income
is generated, we may be able to offset a portion of future tax expenses.
The Company follows ASC 740-10 which provides
guidance for tax positions related to the recognition and measurement of a tax position taken or expected to be taken in a tax
return and requires that we recognize in our consolidated financial statements the impact of a tax position, if that position is
more likely than not to be sustained upon an examination, based on the technical merits of the position. Interest and penalties,
if any, related to income tax matters are recorded as income tax expenses.
The Deemed Repatriation Transition
Tax (“Transition Tax”) is a tax on previously untaxed accumulated and current earnings and profits (“E&P”)
of our Hong Kong Joint Venture. To determine the amount of the Transition Tax, the Company must determine, in addition to other
factors, the amount of post-1986 E&P of the Hong Kong Joint Venture, as well as the amount of non-U.S. income taxes paid on
such earnings. The Company has determined that it does not owe a Transition Tax since it has sufficient net operating loss carryforwards
and foreign tax credit carryforwards to offset the E&P of its Hong Kong Joint Venture that are subject to the tax.
Accounts Receivable and Amount Due From
Factor
The Company assigns the majority of its
short-term receivables arising in the ordinary course of business to our factor. At the time a receivable is assigned to our factor
the credit risk associated with the credit worthiness of the debtor is assumed by the factor. The Company continues to bear any
credit risk associated with delivery or warranty issues related to the products sold.
Management assesses the credit risk of
both its trade accounts receivable and its financing receivables based on the specific identification of accounts that have exceeded
credit terms. An allowance for uncollectible receivables is provided based on that assessment. Changes in the allowance account
are charged to operations in the period the change is determined. Amounts ultimately determined to be uncollectible are eliminated
from the receivable accounts and from the allowance account in the period that the receivables’ status is determined to be
uncollectible.
Based on the nature of the factoring agreement
and prior experience, no allowance related to Amounts Due from Factor has been provided. At December 31, 2019 and 2018, an allowance
of approximately $57,000 has been provided for uncollectible trade accounts receivable.
Net Loss per Common Share
Basic net loss per common share is computed
based on the weighted average number of common shares outstanding during the periods presented. Diluted earnings per common share
is computed based on the weighted average number of common shares outstanding plus the effect of stock options and other potentially
dilutive common stock equivalents. The dilutive effect of stock options and other potentially dilutive common stock equivalents
is determined using the treasury stock method based on the Company’s average stock price. There were no potentially dilutive
common stock equivalents outstanding during the three or nine month periods ended December 31, 2019 or 2018. As a result, basic
and diluted weighted average common shares outstanding are identical for the three and nine month periods ended December 31, 2019
and 2018.
Contingencies
From time to time, the Company is involved
in various claims and routine litigation matters. In the opinion of management, after consultation with legal counsel, the outcomes
of such matters are not anticipated to have a material adverse effect on the Company’s condensed consolidated financial position,
results of operations, or cash flows in future years.
Recently Adopted Accounting Standards
Changes to US-GAAP are established by the
Financial Accounting Standards Board (FASB) in the form of Accounting Standards Updates (ASU’s) to the FASB’s Accounting
Standards Codification. The Company considers the applicability and impact of all ASU’s.
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842), which sets out the principles for the recognition, measurement, presentation and disclosure of leases
for both parties to a contract (i.e., lessees and lessors). The new standard requires lessees to apply a dual approach, classifying
leases as either financing or operating leases based on the principle of whether or not the lease is effectively a financed purchase
by the lessee. This classification determines whether lease expense is recognized based on an effective interest method or on a
straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability
for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less
are accounted for similar to previous guidance for operating leases with the election of the practical expedient. The new standard
requires lessors to account for leases using an approach that is substantially equivalent to previous guidance for sales-type leases,
direct financing leases and operating leases. The Company adopted the standard on April 1, 2019, the date it became effective for
public companies based on the Company’s fiscal year, using the modified retrospective approach whereby the cumulative effect
of adoption was recognized on the adoption date and prior periods were not restated. There was no net cumulative effect adjustment
to the accumulated deficit as of April 1, 2019 as a result of this adoption. Upon adoption, the Company elected the package of
practical expedients permitted within the standard, which among other things, allows for the carryforward of historical lease classification.
The Company also elected the practical expedient provided in a subsequent amendment to the standard that removed the requirement
to separate lease and non-lease components, provided certain conditions were met.
The impact of the adoption of this guidance
on the Company’s condensed consolidated financial statements is discussed below:
The Company is a lessee in lease agreements
for office space. Certain of the Company’s leases contain provisions that provide for one or more options to renew at the
Company’s sole discretion. The Company’s leases are comprised of fixed lease payments, with its real estate leases
including lease payments subject to a rate or index which may be variable. Certain real estate leases also include executory costs
such as common area maintenance (non-lease component). As a practical expedient permitted under ASC 842, the Company has elected
to account for the lease and non-lease components as a single lease component. Lease payments, which may include lease components
and non-lease components, are included in the measurement of the Company’s lease liabilities to the extent that such payments
are either fixed amounts or variable lease amounts based on a rate or index (fixed in substance) as stipulated in the lease contract.
None of the Company’s lease agreements
contain any residual value guarantees or material restrictive covenants. As a result of the Company’s election of the package
of practical expedients permitted within ASC 842, which among other things, allows for the carryforward of historical lease classification,
all of the Company’s lease agreements in existence at the date of adoption that were classified as operating leases under
ASC 840 have been classified as operating leases under ASC 842. Lease expense for payments related to the Company’s operating
leases is recognized on a straight-line basis over the related lease term, which includes options to extend or terminate the lease
when it is reasonably certain that the Company will exercise that option.
Right-of-use assets represent the Company’s
right to use an underlying asset during the lease term and lease liabilities represent the Company’s obligation to make lease
payments as specified in the lease. Right-of-use assets and lease liabilities related to the Company’s operating leases are
recognized at the lease commencement date based on the present value of the remaining lease payments over the lease term and amounted
to $475,538 at the date of adoption. When the Company’s leases do not provide an implicit rate, the Company uses its incremental
borrowing rate based on the information available surrounding the Company’s borrowing rates at the lease commencement date
in determining the present value of lease payments. The right-of use asset also includes any lease payments made at or before lease
commencement less any lease incentives. As of December 31, 2019, the Company had right-of-use assets of $368,670 and lease liabilities
of $367,092 related to its operating leases. Right-of-use assets are included in property and equipment, net, on the condensed
consolidated balance sheet and lease liabilities related to the Company’s operating leases are included in short-term and
long-term lease liability on the condensed consolidated balance sheet. As of December 31, 2019 the Company’s weighted-average
remaining lease term and weighted-average discount rate related to its operating leases were 2.33 years and 6.0%, respectively.
During the nine months ended December 31, 2019, the cash paid for amounts included in the measurement of lease liabilities related
to the Company’s operating leases was $125,415, which is included as an operating cash outflow within the condensed consolidated
statements of cash flows. During the nine months ended December 31, 2019, the operating lease costs related to the Company’s
operating leases was $117,674, which is included in operating costs and expenses in the condensed consolidated statements of operations.
During the nine months ended December 31, 2019, the Company did not enter into any lease agreements set to commence in the future
and there were no newly leased assets for which a right-of use asset was recorded in exchange for a new lease liability, other
than those lease assets recorded upon implementation.
The future minimum payments under operating leases were as follows
at December 31, 2019 for the fiscal year ending March 31, 2020:
2020 (remainder)
|
|
$
|
27,156
|
|
2021
|
|
|
171,462
|
|
2022
|
|
|
175,792
|
|
2023
|
|
|
14,670
|
|
|
|
|
|
|
Total operating lease payments
|
|
$
|
389,080
|
|
Less: amounts representing interest
|
|
|
(21,988
|
)
|
Present value of net operating lease payments
|
|
$
|
367,092
|
|
Less: current portion
|
|
|
155,564
|
|
Long-term portion of operating lease obligations
|
|
$
|
211,528
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
As used throughout
this Report, “we,” “our,” “the Company” “USI” and similar words refers to Universal
Security Instruments, Inc.
Forward-Looking
Statements
This
Quarterly Report on Form 10-Q contains certain forward-looking statements reflecting our current expectations with respect to
our operations, performance, financial condition, and other developments. These forward-looking statements may generally be identified
by the use of the words “may”, “will”, “believes”, “should”, “expects”,
“anticipates”, “estimates”, and similar expressions. These statements are necessarily estimates reflecting
management’s best judgment based upon current information and involve a number of risks and uncertainties. We caution readers
not to place undue reliance on any such forward-looking statements, which speak only as of the date made, and readers are advised
that various factors could affect our financial performance and could cause our actual results for future periods to differ materially
from those anticipated or projected. While it is impossible to identify all such factors, such factors include, but are not limited
to, those risks identified in our periodic reports filed with the Securities and Exchange Commission.
overview
We are in the business
of marketing and distributing safety and security products which are primarily manufactured through our 50%-owned Hong Kong Joint
Venture. Our financial statements detail our sales and other operational results only, and report the financial results of the
Hong Kong Joint Venture using the equity method. Accordingly, the following discussion and analysis of the three and nine month
periods ended December 31, 2019 and 2018 relate to the operational results of the Company. A discussion and analysis of the Hong
Kong Joint Venture’s operational results for these periods is presented below under the heading “Joint Venture.”
The Company has developed
new products based on new smoke and gas detection technologies, with what the Company believes are improved sensing technology
and product features. To date we have applied for thirteen patents on these new technologies and features. We have been granted
ten patents (including six for new technologies and features). Most of our new technologies and features have been trademarked
under the trade name IoPhic.
Changes in international
trade duties and other aspects of international trade policy, both in the U.S. and abroad, could materially impact the cost of
our products. All of our products are imported from the Peoples Republic of China (PRC). To date, only certain of our products
such as Carbon Monoxide and Photoelectric alarms, and USB devices, have been subjected to tariffs of 25%. We are monitoring these
developments and will determine our strategies as additional information becomes available. Any increase in tariffs that is not
offset by an increase in our sales prices could have an adverse effect on our business, financial position, results of operations
or cash flows.
Results
of Operations
Three Months Ended December 31, 2019
and 2018
Sales. Net sales
for the three months ended December 31, 2019 were $3,223,678 compared to $4,491,862 for the comparable three months in the prior
year, a decrease of $1,268,184 (28.2%). Sales decreased principally due to reduced sales for rebuilding projects in Puerto Rico
due to the delay in emergency management funding and to resistance to the pass through of increased costs associated with tariffs
on goods imported from the Peoples Republic of China.
Gross Profit Margin.
Gross profit margin is calculated as net sales less cost of goods sold expressed as a percentage of net sales. Our gross profit
margin was 23.9% and 23.6% of sales for the quarters ended December 31, 2019 and 2018, respectively.
Expenses. Selling,
general and administrative expenses were $1,083,913 for the three months ended December 31, 2019, compared to $1,120,585 for the
comparable three months in the prior year. As a percentage of net sales, these expenses increased to 33.6% for the three month
period ended December 31, 2019, from 24.9% for the 2018 period. These expenses increased as a percentage of net sales since selling,
general, and administrative expenses do not fluctuate in direct proportion to sales.
Research and development
expenses were $169,768 for the three month period ended December 31, 2019 compared to $86,461 for the comparable quarter of the
prior year, an increase of $83,307 (96.4%). The primary reason for the increase is amounts paid to engineering consultants for
services towards meeting revised smoke alarm testing standards proposed for the year 2020.
Interest Expense.
Our interest expense was $119,308 for the quarter ended December 31, 2019, compared to interest expense of $115,924 for the quarter
ended December 31, 2018. Interest expense is dependent upon the total amounts borrowed on average from the Factor and on extended
trade payables due to the Hong Kong Joint Venture and on interest rates which vary with the prime rate of interest.
Net Loss. We
reported a net loss of $1,011,833 for the quarter ended December 31, 2019, compared to a net loss of $516,993 for the corresponding
quarter of the prior fiscal year, a $494,840 (95.7%) increase in the net loss. The primary reason for the increase in the net loss
is the decrease in sales as discussed above, the imposition of tariffs, and the increase in our net loss of the Hong Kong Joint
Venture.
Nine Months Ended December 31, 2019
and 2018
Sales. Net sales
for the nine months ended December 31, 2019 were $11,189,238 compared to $13,064,110 for the comparable nine months in the prior
period, a decrease of $1,874,872 (14.3%). Sales decreased principally due to reduced sales for rebuilding projects in Puerto Rico
due to the delay in emergency management funding and to resistance to the pass through of increased costs associated with tariffs
on goods imported from the Peoples Republic of China.
Gross Profit Margin.
The gross profit margin is calculated as net sales less cost of goods sold expressed as a percentage of net sales. The Company’s
gross profit margin was 27.8% for the nine month period ended December 31, 2019 and 28.8% for the nine month period ended December
31, 2018. The decrease in gross profit margin was primarily due to the imposition of tariffs and the mix of products sold to differing
customers.
Expenses. Selling,
general and administrative expenses were $3,455,661 for the nine months ended December 31, 2019 compared to $3,416,924 for the
comparable nine months in the prior year. As a percentage of sales, these expenses were 30.9% for the nine month period ended December
31, 2019 and 26.2% for the comparable 2018 period. These expenses increased as a percentage of net sales since selling, general,
and administrative expenses do not fluctuate in direct proportion to sales.
Research and development
expenses were $487,144 for the nine months ended December 31, 2019 compared to $360,766 for the comparable period of the prior
year, an increase of $126,378 (35.0%). The primary reason for the increase is amounts paid to engineering consultants for services
towards meeting revised smoke alarm testing standards proposed for the year 2020.
Interest Expense.
Our interest expense was $332,336 for the nine months ended December 31, 2019, compared to interest expense of $293,277 for the
nine months ended December 31, 2018. Interest expense is dependent upon the total amounts borrowed on average from the Factor and
on extended trade payables due to the Hong Kong Joint Venture and on interest rates which vary with the prime rate of interest.
Net Loss. We
reported a net loss of $2,321,601 for the nine months ended December 31, 2019 compared to a net loss of $1,077,150 for the corresponding
period of the prior fiscal year, an increase in the net loss of $1,244,451 (115.5%). The primary reason for the increase in the
net loss is the decrease in sales as discussed above, the imposition of tariffs, and the increase in our net loss of the Hong Kong
Joint Venture.
Joint
Venture
Net Sales. Net
sales of the Joint Venture for the three and nine months ended December 31, 2019 were $1,680,617 and $6,600,373 respectively, compared
to $3,218,878 and $11,175,101, respectively, for the comparable period in the prior fiscal year. The 47.8% and 40.9% decreases
in net sales by the Joint Venture for the respective three and nine month periods are due to decreased sales to the Company and
to unaffiliated customers.
Gross
Profit Margin. Gross margins of the Joint Venture for the three month period ended December 31, 2019 decreased
to (0.9)% from 13.1% for the 2018 corresponding period. For the nine month period ended December 31, 2019, gross margins were
5.4% compared to 13.8% for the same period of the prior year. Gross margins depend on sales volume of various products, with varying
margins. Lower sales and manufacturing production during the December 31, 2019 period do not allow the full absorption of fixed
factory costs and negatively impact gross margins. In addition, foreign currency exchange gains and/or losses and changes in inventory
reserves impact gross margins.
Expenses.
Selling, general and administrative expenses were $984,358 and $3,068,158 respectively, for the three and nine month periods ended
December 31, 2019, compared to $1,022,455 and $3,265,526 in the prior year’s respective periods. As a percentage of sales,
expenses were 58.6% and 46.5% for the three and nine month periods ended December 31, 2019, compared to 31.8% and 29.2% for the
three and nine month periods ended December 31, 2018. The changes in selling, general and administrative expense as a percent of
sales for the three and nine month periods were primarily due to costs that do not change at the same rate as changes in sales
volume.
Interest
Income. Interest income on assets held for investment was $64,501 and $293,375 respectively, for the three
and nine month periods ended December 31, 2019, compared to interest income of $67,287 and $281,976, respectively, for the prior
year’s periods. Interest income is dependent on yields and on the average balance of assets held for investment and amounts
due from the Company.
Net Loss. Net
losses for the three and nine months ended December 31, 2019 were $902,247 and $2,399,054 respectively, compared to net losses
of $426,316 and $1,175,720, respectively, in the comparable periods last year. The decrease in net earnings for the three and
nine month periods ended December 31, 2019 is due primarily to decreased sales to the company and to unaffiliated customers.
Liquidity.
Cash needs of the Joint Venture are currently met by funds generated from the sale of assets held for investment. During
the nine months ended December 31, 2019, working capital decreased by $2,294,585 from $11,608,698 on March 31, 2019 to $9,314,113
on December 31, 2019.
Management Plans and Liquidity
The Company had net losses of $2,321,601
for the nine months ended December 31, 2019 and $1,347,986 and $2,262,310 for the years ended March 31, 2019 and 2018, respectively.
Furthermore, as of December 31, 2019, working capital (computed as the excess of current assets over current liabilities) decreased
by $1,321,347 from $2,354,313 at March 31, 2019, to $1,032,966 at December 31, 2019.
Our short-term borrowings
to finance operating losses, trade accounts receivable, and foreign inventory purchases are provided pursuant to the terms of our
Factoring Agreement with Merchant Factors Corporation (Merchant or Factor). Borrowings under our Factoring Agreement bear interest
at prime plus 2% and are secured by trade accounts receivable and inventory. Advances from Merchant are at the sole discretion
of Merchant based on their assessment of the Company’s receivables, inventory and financial condition at the time of each
request for an advance. The unused availability of this facility totaled approximately $466,000 at December 31, 2019. In addition,
we have secured extended payment terms for purchases up to $4,000,000 from our Hong Kong Joint Venture for the purchase of sealed
battery alarms. These amounts are unsecured, bear interest at 5.5% per annum on amounts outstanding at November 13, 2019 and 5.125%
per annum on amounts outstanding thereafter, and provide for repayment terms of 120 days for each purchase. The balance outstanding
under this agreement at December 31, 2019 was $5,616,296 with $3,939,884 of this amount being beyond agreed repayment terms. The
Hong Kong Joint Venture has provided discretionary approval to allow the Company to exceed the agreed upon repayment terms and
has indicated it has no plans or intentions that would materially impact the financial position, operations, or cash flows of the
Company.
The Company has a history of sales that
are insufficient to generate profitable operations, and has limited sources of financing. Management’s plan in response to
these conditions includes increasing sales resulting from the delivery of the Company’s line of sealed battery ionization
smoke alarms, carbon monoxide products, and ground fault circuit interrupters. Notwithstanding the above, the Company has seen
substantial increases in its cost structure including the imposition of tariffs on the importation of its products from the Peoples
Republic of China and in interest incurred on its credit facilities through December 31, 2019. In addition, sales revenue for the
nine months ended December 31, 2019 has not met management’s expectations. Though no assurances can be given, if management’s
plan is successful over the next twelve months, the Company anticipates that it should be able to meet its cash needs. Cash flows
and credit availability from the Factor and the Hong Kong Joint Venture is expected to be adequate to fund operations for one year
from the issuance date of this report.
Operating activities
provided cash of $309,795 for the nine months ended December 31, 2019. This was primarily due to a decrease in accounts receivable
and amounts due from factor of $885,657, an increase in accounts payable and accrued expenses of $301,966, a decrease in inventories,
prepaid expenses and other of $287,955,and offset by a net loss of $2,321,601. The net loss includes a non-cash loss from the investment
in the Hong Kong Joint Venture of $1,151,627. Operating activities provided cash of $99,629 for the nine months ended December
31, 2018. This was primarily due to an increase in accounts payable and accrued expenses of $2,250,962 and offset by a net loss
of $1,077,150 and an increase in accounts receivable and amounts due from factor of $178,028, and an increase in inventories, prepaid
expenses and other of $1,677,649. The net loss includes a non-cash loss from the investment in the Hong Kong Joint Venture of $764,197.
There were no investing
activities for the nine months ended December 31 2019 or 2018
Financing activities
used cash of $506,930 during the nine months ended December 31, 2019 and used cash of $83,442 during the nine months ended December
31, 2018, which is comprised of repayments net of advances on the line of credit from our factor.
Critical
Accounting Policies
In the notes to
the consolidated financial statements, and in “Item 7. Management’s Discussion and Analysis of Financial Condition
and Results of Operations” included in our Form 10-K, we have disclosed those accounting policies that we consider to be
significant in determining our results of Operations and financial condition. Except as disclosed below, there have been no material
changes to those policies that we consider to be significant since the filing of our Form 10-K. The accounting principles used
in preparing our unaudited condensed consolidated financial statements conform in all material respects to accounting principles
generally accepted in the U.S.
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842), which sets out the principles for the recognition, measurement, presentation and disclosure of leases
for both parties to a contract (i.e., lessees and lessors). The new standard requires lessees to apply a dual approach, classifying
leases as either financing or operating leases based on the principle of whether or not the lease is effectively a financed purchase
by the lessee. This classification determines whether lease expense is recognized based on an effective interest method or on a
straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability
for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less
are accounted for similar to previous guidance for operating leases with the election of the practical expedient. The new standard
requires lessors to account for leases using an approach that is substantially equivalent to previous guidance for sales-type leases,
direct financing leases and operating leases. The Company adopted the standard on April 1, 2019, the date it became effective for
public companies based on the Company’s fiscal year, using the modified retrospective approach whereby the cumulative effect
of adoption was recognized on the adoption date and prior periods were not restated. There was no net cumulative effect adjustment
to the accumulated deficit as of April 1, 2019 as a result of this adoption. Upon adoption, the Company elected the package of
practical expedients permitted within the standard, which among other things, allows for the carryforward of historical lease classification.
The Company also elected the practical expedient provided in a subsequent amendment to the standard that removed the requirement
to separate lease and non-lease components, provided certain conditions were met.
The impact of the adoption of this guidance
on the Company’s condensed consolidated financial statements is discussed below:
The Company is a lessee in lease agreements
for office space. Certain of the Company’s leases contain provisions that provide for one or more options to renew at the
Company’s sole discretion. The Company’s leases are comprised of fixed lease payments, with its real estate leases
including lease payments subject to a rate or index which may be variable. Certain real estate leases also include executory costs
such as common area maintenance (non-lease component). As a practical expedient permitted under ASC 842, the Company has elected
to account for the lease and non-lease components as a single lease component. Lease payments, which may include lease components
and non-lease components, are included in the measurement of the Company’s lease liabilities to the extent that such payments
are either fixed amounts or variable lease amounts based on a rate or index (fixed in substance) as stipulated in the lease contract.
None of the Company’s lease agreements
contain any residual value guarantees or material restrictive covenants. As a result of the Company’s election of the package
of practical expedients permitted within ASC 842, which among other things, allows for the carryforward of historical lease classification,
all of the Company’s lease agreements in existence at the date of adoption that were classified as operating leases under
ASC 840 have been classified as operating leases under ASC 842. Lease expense for payments related to the Company’s operating
leases is recognized on a straight-line basis over the related lease term, which includes options to extend or terminate the lease
when it is reasonably certain that the Company will exercise that option.
Right-of-use assets represent the Company’s
right to use an underlying asset during the lease term and lease liabilities represent the Company’s obligation to make lease
payments as specified in the lease. Right-of-use assets and lease liabilities related to the Company’s operating leases are
recognized at the lease commencement date based on the present value of the remaining lease payments over the lease term and amount
to $475,538 at the date of adoption. When the Company’s leases do not provide an implicit rate, the Company uses its incremental
borrowing rate based on the information available surrounding the Company’s borrowing rates at the lease commencement date
in determining the present value of lease payments. The right-of use asset also includes any lease payments made at or before lease
commencement less any lease incentives.