US NUCLEAR CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
ASSETS
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
712,879
|
|
|
$
|
969,118
|
|
Accounts receivable, net
|
|
|
736,365
|
|
|
|
730,773
|
|
Inventories
|
|
|
1,267,889
|
|
|
|
1,047,612
|
|
Prepaid expenses
|
|
|
2,500
|
|
|
|
2,500
|
|
TOTAL CURRENT ASSETS
|
|
|
2,719,633
|
|
|
|
2,750,003
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
5,467
|
|
|
|
5,752
|
|
Right-of-use assets
|
|
|
321,405
|
|
|
|
|
|
Investment
|
|
|
10,000
|
|
|
|
10,000
|
|
Goodwill
|
|
|
570,176
|
|
|
|
570,176
|
|
TOTAL ASSETS
|
|
$
|
3,626,681
|
|
|
$
|
3,335,931
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
120,688
|
|
|
$
|
93,263
|
|
Accrued liabilities
|
|
|
53,627
|
|
|
|
54,511
|
|
Accrued compensation - officer
|
|
|
375,000
|
|
|
|
350,000
|
|
Customer deposit
|
|
|
108,927
|
|
|
|
96,571
|
|
Acquisition contingency
|
|
|
51,339
|
|
|
|
57,142
|
|
Note payable
|
|
|
16,467
|
|
|
|
16,262
|
|
Operating lease liability
|
|
|
147,623
|
|
|
|
|
|
Line of credit
|
|
|
220,708
|
|
|
|
222,490
|
|
TOTAL CURRENT LIABILITIES
|
|
|
1,094,379
|
|
|
|
890,239
|
|
|
|
|
|
|
|
|
|
|
Note payable, net of current portion
|
|
|
22,323
|
|
|
|
26,543
|
|
Note payable to shareholder
|
|
|
399,455
|
|
|
|
413,555
|
|
Operating lease liability, net of current portion
|
|
|
173,782
|
|
|
|
-
|
|
TOTAL LIABILITIES
|
|
|
1,689,939
|
|
|
|
1,330,337
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS’ EQUITY:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.0001 par value, 5,000,000 shares authorized; none issued and
outstanding
|
|
|
-
|
|
|
|
-
|
|
Common stock, $0.0001 par value; 100,000,000 shares authorized, 17,216,834 and 16,959,784 shares
issued and outstanding
|
|
|
1,722
|
|
|
|
1,696
|
|
Additional paid in capital
|
|
|
6,564,166
|
|
|
|
6,445,625
|
|
Accumulated deficit
|
|
|
(4,629,146
|
)
|
|
|
(4,441,727
|
)
|
TOTAL SHAREHOLDERS’ EQUITY
|
|
|
1,936,742
|
|
|
|
2,005,594
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
$
|
3,626,681
|
|
|
$
|
3,335,931
|
|
The accompanying notes are an
integral part of these unaudited consolidated financial statements.
US NUCLEAR CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
OPERATIONS
(unaudited)
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Sales
|
|
$
|
629,053
|
|
|
$
|
999,777
|
|
Cost of sales
|
|
|
311,136
|
|
|
|
522,493
|
|
Gross profit
|
|
|
317,917
|
|
|
|
477,284
|
|
|
|
|
|
|
|
|
|
|
Opertating expenses
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
499,233
|
|
|
|
1,012,546
|
|
Total operating expenses
|
|
|
499,233
|
|
|
|
1,012,546
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(181,316
|
)
|
|
|
(535,262
|
)
|
|
|
|
|
|
|
|
|
|
Other expense
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(6,103
|
)
|
|
|
(6,879
|
)
|
Total other expense
|
|
|
(6,103
|
)
|
|
|
(6,879
|
)
|
|
|
|
|
|
|
|
|
|
Loss before provision for income taxes
|
|
|
(187,419
|
)
|
|
|
(542,141
|
)
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(187,419
|
)
|
|
$
|
(542,141
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic and diluted
|
|
|
17,031,588
|
|
|
|
14,305,441
|
|
|
|
|
|
|
|
|
|
|
Loss per shares - basic and diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(0.04
|
)
|
The accompanying notes are an
integral part of these unaudited consolidated financial statements.
US NUCLEAR CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
CASH FLOWS
(unaudited)
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net loss
|
|
$
|
(187,419
|
)
|
|
$
|
(542,141
|
)
|
Adjustment to reconcile net loss to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
285
|
|
|
|
35,147
|
|
Adjustment to acquisition contingency
|
|
|
(2,272
|
)
|
|
|
2,300
|
|
Issuance of common stock for services
|
|
|
118,567
|
|
|
|
632,956
|
|
Expenses paid directly by majority shareholder
|
|
|
-
|
|
|
|
15,900
|
|
Operating lease expense
|
|
|
35,103
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(5,592
|
)
|
|
|
(243,569
|
)
|
Inventories
|
|
|
(220,277
|
)
|
|
|
160,768
|
|
Accounts payable
|
|
|
23,894
|
|
|
|
(25,878
|
)
|
Accrued liabilities
|
|
|
(884
|
)
|
|
|
(17,850
|
)
|
Accrued compensation - officer
|
|
|
25,000
|
|
|
|
25,000
|
|
Customer deposits
|
|
|
12,356
|
|
|
|
12,300
|
|
Operating lease liability
|
|
|
(35,103
|
)
|
|
|
-
|
|
Net cash provided by (used in) operating activities
|
|
|
(236,342
|
)
|
|
|
54,933
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Cash paid for acquisition deposit
|
|
|
-
|
|
|
|
(22,500
|
)
|
Net cash used in investing activities
|
|
|
-
|
|
|
|
(22,500
|
)
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net borrowings (repayments) under lines of credit
|
|
|
(1,782
|
)
|
|
|
(13,295
|
)
|
Proceeds from sale of common stock
|
|
|
-
|
|
|
|
781,250
|
|
Repayments for note payable
|
|
|
(4,015
|
)
|
|
|
(3,818
|
)
|
Proceeds from note payable to shareholder
|
|
|
900
|
|
|
|
-
|
|
Repayments for note payable to shareholder
|
|
|
(15,000
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(19,897
|
)
|
|
|
764,137
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
(256,239
|
)
|
|
|
796,570
|
|
|
|
|
|
|
|
|
|
|
CASH
|
|
|
|
|
|
|
|
|
Beginning of period
|
|
|
969,118
|
|
|
|
442,341
|
|
End of period
|
|
$
|
712,879
|
|
|
$
|
1,238,911
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information
|
|
|
|
|
|
|
|
|
Taxes paid
|
|
$
|
-
|
|
|
$
|
-
|
|
Interest paid
|
|
$
|
6,103
|
|
|
$
|
6,879
|
|
|
|
|
|
|
|
|
|
|
Reclassification of acquisition contingency to accounts payable
|
|
$
|
3,531
|
|
|
$
|
4,171
|
|
Right of use asset and operating lease liability recognized
|
|
$
|
356,508
|
|
|
$
|
-
|
|
The accompanying notes are an
integral part of these unaudited consolidated financial statements.
Note 1 – Organization
Organization and Line of Business
US Nuclear Corp., formerly known as APEX
3, Inc., (the “Company” or “US Nuclear”) was incorporated under the laws of the State of Delaware on February
14, 2012.
On May 31, 2016, the Company entered into
an Asset Purchase Agreement with Electronic Control Concepts (“ECC”) whereby the Company purchased certain tangible
and intangible assets of ECC.
The Company is engaged in developing, manufacturing
and selling radiation detection and measuring equipment. The Company markets and sells its products to consumers throughout the
world.
Note 2 – Basis Presentation
Interim financial statements
The unaudited interim financial statements
included herein, presented in accordance with United States generally accepted accounting principles and stated in US dollars,
have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission
(“SEC”). Certain information and footnote disclosure normally included in financial statements prepared in accordance
with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the
Company believes that the disclosure are adequate to make the information presented not misleading.
These statements reflect all adjustment,
consisting of normal recurring adjustments, which, in the opinion of management, are necessary for fair presentation of the information
contained therein. It is suggested that these interim financial statements be read in conjunction with the financial statements
of the Company for the year ended December 31, 2018 and notes thereto included in the Company’s annual report on Form 10-K
filed on April 17, 2019. The Company follows the same accounting policies in the preparation of interim report. Results of operations
for the interim period are not indicative of annual results.
Recent Accounting Pronouncements
In June 2018, the FASB issued Accounting
Standards Update (“ASU”) ASU 2018-07,
Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment
Accounting
, which simplifies the accounting for share-based payments granted to nonemployees for goods and services and aligns
most of the guidance on such payments to nonemployees with the requirements for share-based payments granted to employees. ASU
2018-07 is effective on January 1, 2019. Early adoption is permitted. The Company adopted this ASU on January 1, 2019 with no material
impact on the Company’s financial statements.
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842)
. ASU 2016-02 requires lessees to recognize lease assets and lease liabilities on the balance sheet
and requires expanded disclosures about leasing arrangements. ASU 2016-02 is effective for fiscal years beginning after December
15, 2018 and interim periods in fiscal years beginning after December 15, 2018, with early adoption permitted. ASU 2016-02
and additional ASUs are now codified as Accounting Standards Codification Standard (“ASC”) 842 -
Leases
(“ASC
842”). ASC 842 supersedes the lease accounting guidance in ASC 840
Leases
, and requires lessees to recognize a lease
liability and a corresponding lease asset for virtually all lease contracts. It also requires additional disclosures about leasing
arrangements. The Company adopted ASC 842 on January 1, 2019 and used the modified retrospective transition approach and did not
restate its comparative periods. As of the date of implementation on January 1, 2019, the impact of the adoption of ASC 842 resulted
in the recognition of a right of use asset and lease payable obligation on the Company’s consolidated balance sheets of $356,508.
As the right of use asset and the lease payable obligation were the same upon adoption of ASC 842, there was no cumulative effect
impact on the Company’s accumulated deficit.
Note 3 – Inventories
Inventories at March 31, 2019 and December 31, 2018 consisted
of the following:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Raw materials
|
|
$
|
828,453
|
|
|
$
|
591,970
|
|
Work in Progress
|
|
|
131,832
|
|
|
|
25,353
|
|
Finished goods
|
|
|
307,604
|
|
|
|
430,289
|
|
Total inventories
|
|
$
|
1,267,889
|
|
|
$
|
1,047,612
|
|
At March 31, 2019 and December 31, 2018 the inventory reserve
was $0.
Note 4 – Property and Equipment
The following are the details of the property
and equipment at March 31, 2019 and December 31, 2018:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Furniture and fixtures
|
|
$
|
148,033
|
|
|
$
|
148,033
|
|
Leasehold Improvements
|
|
|
50,091
|
|
|
|
50,091
|
|
Equipment
|
|
|
233,826
|
|
|
|
233,826
|
|
Computers and software
|
|
|
33,036
|
|
|
|
33,036
|
|
|
|
|
464,986
|
|
|
|
464,986
|
|
Less accumulated depreciation
|
|
|
(459,519
|
)
|
|
|
(459,234
|
)
|
Property and equipment, net
|
|
$
|
5,467
|
|
|
$
|
5,752
|
|
Depreciation expense for the three months
ended March 31, 2019 and 2018 was $285 and $2,842, respectively. At March 31, 2019, the Company has $437,044 of fully depreciated
property and equipment that is still in use.
Note 5 – Investment
On August 3, 2018, the Company closed an
agreement by and among, MIFTEC Laboratories, Inc. (“MIFTEC”), a licensee of Magneto-Inertial Fusion Technologies, Inc.,
(“MIFTI”), and the Company. MIFTEC is a licensee of MIFTI radionuclide technology. MIFTEC will engage the Company to
manufacture equipment pursuant to MIFTEC’s specifications and designs and have the Company as a sales representative for
the manufactured equipment. The Company will be the exclusive manufacturer and supplier to MIFTEC of equipment in North America
and Asia. In addition, the Company received a 10% ownership interest in MIFTEC. The consideration for the exclusive manufacturing
rights and a 10% ownership interest in MIFTEC was $500,000 and 300,000 shares of the Company’s common stock valued at $594,000.
The fair value was determined based on the Company’s stock price on August 3, 2018. The Company recorded the value of the
10% interest in MIFTEC at $10,000 and recorded $1,084,000 as the acquisition of manufacturing and supply rights in the accompanying
consolidated statement of operations during the year ended December 31, 2018. The Company evaluated this investment for impairment
and determined that no impairment was necessary during the three months ended March 31, 2019.
Note 6 – Notes Payable
In connection with the acquisition of assets
from ECC, the Company issued a note payable to the owner of ECC. The note accrued interest at 5% per annum, requires quarterly
principal and interest payments of $4,518 and is due on April 15, 2021. At March 31, 2019 and December 31, 2018, the amount outstanding
under this note payable was $38,790 and $42,805, respectively. The Company repaid $4,015 during the three months ended March 31,
2019.
Future maturities of notes payable as of
March 31, 2019 are as follows:
Twelve months ending March 31,
|
|
|
|
2020
|
|
$
|
16,262
|
|
2021
|
|
|
17,303
|
|
2022
|
|
|
5,225
|
|
|
|
$
|
38,790
|
|
Note 7 – Note Payable to Shareholder
Robert Goldstein, the CEO and majority
shareholder, has loaned funds to the Company from time to time to cover general operating expenses. These loans are evidenced by
unsecured, non-interest bearing notes due on December 31, 2020. During the three months ended March 31, 2019, the Company’s
majority shareholder loaned an additional $900 to the Company and was repaid $15,000. The amounts due to Mr. Goldstein are $399,455
and $413,555 as of March 31, 2019 and December 31, 2018, respectively.
Note 8 – Line of Credit
As of March 31, 2019, the Company had four
lines of credit with a maximum borrowing amount of $400,000 with interest ranging from 5.5% to 11.5%. As of March 31, 2019 and
December 31, 2018, the amounts outstanding under these lines of credit were $220,708 and $222,490, respectively.
Note 9 – Leases
The Company determines whether a contract
is or contains a lease at inception of the contract and whether that lease meets the classification criteria of a finance or operating
lease. When available, the Company uses the rate implicit in the lease to discount lease payments to present value; however, most
of the Company’s leases do not provide a readily determinable implicit rate. Therefore, the Company must discount lease payments
based on an estimate of its incremental borrowing rate.
The Company leases its current facilities
from Gold Team Inc., a company owned by the Company’s CEO, which owns both the Canoga Park, CA and Milford, Ohio locations.
The leases expire on April 30, 2020 and the Company expects to exercise a renewal option for an additional 12 months. Effective
January 1, 2019, the Company adopted the provision of ASC 842 Leases.
The table below presents the lease related
assets and liabilities recorded on the Company’s consolidated balance sheets as of March 31, 2019:
|
|
Classification on Balance Sheet
|
|
March 31,
2019
|
|
Assets
|
|
|
|
|
|
Operating lease assets
|
|
Operating lease right of use assets
|
|
$
|
321,405
|
|
Total lease assets
|
|
|
|
$
|
321,405
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Operating lease liability
|
|
Current operating lease liability
|
|
$
|
147,623
|
|
Noncurrent liabilities
|
|
|
|
|
|
|
Operating lease liability
|
|
Long-term operating lease liability
|
|
|
173,782
|
|
Total lease liability
|
|
|
|
$
|
321,405
|
|
Lease obligations at March 31, 2019 consisted of the following:
Twelve months ending March 31,
|
|
|
|
2020
|
|
$
|
168,000
|
|
2021
|
|
|
168,000
|
|
2022
|
|
|
14,000
|
|
Total payments
|
|
|
350,000
|
|
Amount representing interest
|
|
|
(28,595
|
)
|
Lease obligation, net
|
|
|
321,405
|
|
Less lease obligation, current portion
|
|
|
(147,623
|
)
|
Lease obligation, long-term portion
|
|
$
|
173,782
|
|
The lease expense for the three months
ended March 31, 2019 was $42,000 which consisted of amortization expense of $35,103 and interest expense of $6,897. The cash paid
under operating leases during the three months ended March 31, 2019 was $42,000. At March 31, 2019, the weighted average remaining
lease terms were 2.1 years and the weighted average discount rate was 8%
Note 10 – Shareholders’ Equity
Information regarding the Company’s
shareholders’ equity for the three months ended March 31, 2019 and 2018 is below:
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Total
|
|
|
|
Common Stock
|
|
|
Paid-in
|
|
|
Accumulated
|
|
|
Shareholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2018
|
|
|
16,959,784
|
|
|
|
1,696
|
|
|
|
6,445,625
|
|
|
|
(4,441,727
|
)
|
|
|
2,005,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for services
|
|
|
257,050
|
|
|
|
26
|
|
|
|
118,541
|
|
|
|
-
|
|
|
|
118,567
|
|
Net loss for the three months
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(187,419
|
)
|
|
|
(187,419
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2019
|
|
|
17,216,834
|
|
|
$
|
1,722
|
|
|
$
|
6,564,166
|
|
|
$
|
(4,629,146
|
)
|
|
$
|
1,936,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2017
|
|
|
14,047,403
|
|
|
$
|
1,405
|
|
|
$
|
3,342,953
|
|
|
$
|
(2,034,657
|
)
|
|
$
|
1,309,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for services
|
|
|
386,410
|
|
|
|
38
|
|
|
|
632,918
|
|
|
|
-
|
|
|
|
632,956
|
|
Issuance of common stock for cash
|
|
|
1,270,000
|
|
|
|
127
|
|
|
|
781,123
|
|
|
|
-
|
|
|
|
781,250
|
|
Net loss for the three months
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(542,141
|
)
|
|
|
(542,141
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2018
|
|
|
15,703,813
|
|
|
$
|
1,570
|
|
|
$
|
4,756,994
|
|
|
$
|
(2,576,798
|
)
|
|
$
|
2,181,766
|
|
During the three months ended March 31,
2019, the Company issued:
|
●
|
252,000 shares of common stock to consultants for services rendered valued at $187,900. The fair
value was determined based on the Company’s stock price on the grant date
|
|
●
|
5,050 shares of common stock to employees for compensation valued at $2,525. The fair value was
determined based on the Company’s stock price on the grant date;
|
The Company recorded a total of stock based
compensation of $118,567 during the three months ended March 31, 2019, as common stock issued to consultants have various vesting
terms; and therefore, the company amortized the fair value on grant date over vesting term.
Note 11 – Segment Reporting
ASC Topic 280, “Segment Reporting,”
requires use of the “management approach” model for segment reporting. The management approach model is based on the
way a company’s management organizes segments within the company for making operating decisions and assessing performance.
The Company has two reportable segments: Optron and Overhoff. Optron is located in Canoga Park, California and Overhoff is located
in Milford, Ohio. The assets and operations of the Company’s recent acquisition of the assets of Electronic Control Concepts
are included with Overhoff in the table below.
The following tables summarize the Company’s
segment information for the three months ended March 31, 2019 and 2018:
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
|
|
Optron
|
|
$
|
117,064
|
|
|
$
|
159,061
|
|
Overhoff
|
|
|
511,989
|
|
|
|
840,716
|
|
Corporate
|
|
|
-
|
|
|
|
-
|
|
|
|
$
|
629,053
|
|
|
$
|
999,777
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
Optron
|
|
$
|
52,792
|
|
|
$
|
71,089
|
|
Overhoff
|
|
|
265,125
|
|
|
|
406,195
|
|
Corporate
|
|
|
-
|
|
|
|
-
|
|
|
|
$
|
317,917
|
|
|
$
|
477,284
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
|
|
|
|
Optron
|
|
$
|
(111,223
|
)
|
|
$
|
(51,747
|
)
|
Overhoff
|
|
|
79,250
|
|
|
|
205,139
|
|
Corporate
|
|
|
(149,343
|
)
|
|
|
(688,654
|
)
|
|
|
$
|
(181,316
|
)
|
|
$
|
(535,262
|
)
|
|
|
|
|
|
|
|
|
|
Interest Expenses
|
|
|
|
|
|
|
|
|
Optron
|
|
$
|
5,523
|
|
|
$
|
6,122
|
|
Overhoff
|
|
|
49
|
|
|
|
757
|
|
Corporate
|
|
|
531
|
|
|
|
-
|
|
|
|
$
|
6,103
|
|
|
$
|
6,879
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
|
|
|
|
|
Optron
|
|
$
|
(110,746
|
)
|
|
$
|
(57,869
|
)
|
Overhoff
|
|
|
70,201
|
|
|
|
204,382
|
|
Corporate
|
|
|
(146,874
|
)
|
|
|
(688,654
|
)
|
|
|
$
|
(187,419
|
)
|
|
$
|
(542,141
|
)
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
As of
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Total Assets
|
|
|
|
|
|
|
Optron
|
|
$
|
1,361,555
|
|
|
$
|
1,324,707
|
|
Overhoff
|
|
|
2,113,683
|
|
|
|
1,811,483
|
|
Corporate
|
|
|
151,443
|
|
|
|
199,741
|
|
|
|
$
|
3,626,681
|
|
|
$
|
3,335,931
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
|
|
|
|
Optron
|
|
$
|
-
|
|
|
$
|
-
|
|
Overhoff
|
|
|
570,176
|
|
|
|
570,176
|
|
Corporate
|
|
|
-
|
|
|
|
-
|
|
|
|
$
|
570,176
|
|
|
$
|
570,176
|
|
Note 12 – Geographical Sales
The geographical distribution of the Company’s
sales for the three months ended March 31, 2019 and 2018 is as follows:
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
Geographical sales
|
|
|
|
|
|
|
North America
|
|
$
|
289,823
|
|
|
$
|
809,241
|
|
Asia
|
|
|
331,803
|
|
|
|
153,408
|
|
South America
|
|
|
586
|
|
|
|
4,115
|
|
Other
|
|
|
6,841
|
|
|
|
33,013
|
|
|
|
$
|
629,053
|
|
|
$
|
999,777
|
|
Note 13 – Related Party Transactions
The Company leases its current facilities
from Gold Team Inc., a company owned by the Company’s CEO, which owns both the Canoga Park, CA and Milford, Ohio locations.
Rent expense for the three months ended March 31, 2019 and 2018 were $42,000 and $42,000, respectively. As of March 31, 2019 and
December 31, 2018, payable to Gold Team Inc. in connection with the above leases amount to $0 and $0, respectively. (See Note 9)
In addition, as of March 31, 2019 and December
31, 2018, the Company had accrued compensation payable to its majority shareholder of $375,000 and $350,000, respectively.
Also see Note 7.
Note 14 – Concentrations
Two customers accounted for 22% and 27.3%
of the Company’s sales for the three months ended March 31, 2019 and one customer accounted for 54% of the Company’s
sales for the three months ended March 31, 2018.
No vendors accounted for more than 10%
of the Company’s purchases for the three months ended March 31, 2019 and 2018.
Note 15 – Fair Value Measurements
The Company follows a fair value hierarchy
that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted
quoted prices in active markets for identical assets and liabilities (Level 1) and the lowest priority to measurements involving
unobservable inputs (Level 3). The three levels of the fair value hierarchy are as follows:
Level 1 inputs - observable inputs
that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 inputs - other inputs
that are directly or indirectly observable in the marketplace.
Level 3 inputs - unobservable
inputs which are supported by little or no market activity.
The Company categorizes its fair value
measurements within the hierarchy based on the lowest level input that is significant to the fair value measurement in its entirety.
The following table presents the amount and level in the fair value hierarchy of each of its assets and liabilities that are measured
at fair value on a recurring basis as of March 31, 2019 and December 31, 2018. The contingent liability is for the earn-out related
to the purchase of Electronic Control Concepts.
|
|
March 31, 2019
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
TOTAL
|
|
LIABILITES
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent Liability
|
|
|
-
|
|
|
|
-
|
|
|
$
|
51,339
|
|
|
$
|
51,339
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
TOTAL
|
|
LIABILITES
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent Liability
|
|
|
-
|
|
|
|
-
|
|
|
|
57,142
|
|
|
|
57,142
|
|
A summary of the activity of the contingent
liability is as follows:
Contingent liability at December 31, 2018
|
|
$
|
57,142
|
|
Change in fair value
|
|
|
(2,272
|
)
|
Reclassification to accounts payable
|
|
|
(3,531
|
)
|
Contingent liability at March 31, 2019
|
|
$
|
51,339
|
|
Note 16 – Commitments
Future payment under all of the Company
obligations as of March 31, 2019:
|
|
Twelve Months Ended March 31,
|
|
|
|
|
|
|
2020
|
|
|
2021
|
|
|
2022
|
|
|
2023
|
|
|
Total
|
|
Note payable
|
|
$
|
16,262
|
|
|
$
|
17,303
|
|
|
$
|
5,225
|
|
|
$
|
-
|
|
|
$
|
38,790
|
|
Note payable - shareholder
|
|
|
-
|
|
|
|
399,455
|
|
|
|
-
|
|
|
|
-
|
|
|
|
399,455
|
|
Operating lease obligations
|
|
|
168,000
|
|
|
|
168,000
|
|
|
|
14,000
|
|
|
|
-
|
|
|
|
350,000
|
|
Line of credit
|
|
|
220,708
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
220,708
|
|
|
|
$
|
404,970
|
|
|
$
|
584,758
|
|
|
$
|
19,225
|
|
|
$
|
-
|
|
|
$
|
1,008,953
|
|
Note 17 – Subsequent Events
Subsequent to March 31, 2019, the Company
issued 235,000 shares of common stock for services. The Company also entered into a Cooperative Agreement with Magneto-Inertial
Fusion Technologies, Inc (“MIFTI”) whereby the Company acquired certain exclusive manufacturing and supply rights,
including thermonuclear fusion-powered reactor for production of electricity per MIFTI designs in return for $500,000, of which
$100,000 is payable upon signing, $200,000 within four months of the agreement and $200,000 within nine months of the agreement.
The $500,000 is an option to buy a 10% interest in MIFTI for $2,700,000, if completed with 24 months of the agreement date. If
the options expires, MIFTI shall issue the Company 500,000 shares of common stock and rescind all other exclusive rights contained
in the agreement.