NOTES TO CONDENSED CONSOLIDATED INTERIM
FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1:
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
In the opinion of management of Schmitt Industries, Inc. (the
"Company", "Schmitt", "we" or "our"), the accompanying unaudited interim condensed consolidated
financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission and contain
all adjustments, consisting only of normal recurring adjustments, necessary to present fairly its financial position as of November
30, 2020 and its results of operations and its cash flows for the periods presented. The condensed consolidated balance sheet at
May 31, 2020 has been derived from the Annual Report on Form 10-K for the fiscal year ended May 31, 2020. The accompanying
unaudited condensed consolidated financial statements and related notes should be read in conjunction with the audited consolidated
financial statements included in our Annual Report on Form 10-K for the fiscal year ended May 31, 2020. Operating results
for the interim periods presented are not necessarily indicative of the results that may be experienced for the fiscal year ending
May 31, 2021.
Principles of Consolidation
These condensed consolidated financial statements include those
of the Company and its wholly owned subsidiaries: Ample Hills Acquisition, LLC, Schmitt Measurement Systems, Inc., and Schmitt
Industries (Canada) Limited. All significant intercompany accounts and transactions have been eliminated in the preparation of
the consolidated condensed financial statements.
Business Combination
On July 9, 2020, Ample Hills Acquisition LLC ("Buyer"),
a New York limited liability company and wholly owned subsidiary of the Company, entered into an Asset Purchase Agreement (the
"Agreement"), dated as of June 29, 2020, with Ample Hills Holdings, Inc., a Delaware corporation, Ample Hills Creamery,
Inc., a New York corporation, and their subsidiaries (collectively, "Ample Hills"). The transactions contemplated by
the Agreement (the "Transactions") closed on July 9, 2020, the day after a sale order approving the Transactions was
entered by the Bankruptcy Court (defined below). The Ample Hills entities were debtors-in-possession under title 11 of the United
States Code, 11 U.S.C. § 101 et seq. pursuant to voluntary petitions for relief filed under chapter 11 of the Bankruptcy Code
on March 15, 2020 in the United States Bankruptcy Court for the Eastern District of New York (the "Bankruptcy Court").
The Transactions were conducted through a Bankruptcy Court-supervised process, subject to Bankruptcy Court-approved bidding procedures,
approval of the Transactions by the Bankruptcy Court, and the satisfaction of certain closing conditions.
The Agreement provided that, upon the terms and subject to the
conditions set forth therein, Ample Hills sold, transferred and assigned to Buyer, or one or more of its affiliates, the Acquired
Assets (as defined in the Agreement) and Buyer, or one or more of its affiliates, assumed the Assumed Liabilities (as defined in
the Agreement) for a purchase price of $1.0 million. The Asset Acquisition includes the following assets, among other things, Ample
Hills' equipment, inventory, and all intellectual property, including the names and marks of "AMPLE HILLS" and "AMPLE
HILLS CREAMERY" and all derivatives thereof. Pursuant to the Agreement, Buyer also paid an additional approximately $0.7 million
to certain landlords of Ample Hills in exchange for the right to assume leases with such landlords. See Note 10 for acquisition accounting based on the estimated fair value of assets acquired and liabilities assumed.
The Company's strategy includes utilizing its capital for
value opportunities. Accordingly, the primary purpose of the Ample Hills acquisition was to capitalize on this strategy by
purchasing a business with a good brand name, which in light of the price we paid in bankruptcy, could have a significant
upside. The Transactions were funded by the Company with cash on hand and has been accounted for in accordance with ASC 805 - Business
Combinations. ASC-805 requires, among other things, an assignment of the the acquisition consideration transferred to the
sellers for the tangible and intangible assets acquired and liabilities assumed, using the bottom up approach, to estimate
their value at acquisition date. Any excess of the fair value of the purchase consideration over these identified net assets
is to be recorded as goodwill. Conversely, any excess of the fair value of the net assets acquired over the purchase
consideration is recorded as a bargain purchase gain. Our estimates of fair value are based upon assumptions believed to be
reasonable, yet are inherently uncertain and, as a result, may differ from actual performance. During the measurement period,
not to exceed one year from the date of acquisition, we may record adjustments to the estimated fair values of the assets
acquired and liabilities assumed with a corresponding adjustment to goodwill or bargain purchase gain, as appropriate, in the
period in which such revised estimates are identified.
Revenue Recognition
The
Company generates revenues from the following sources: (i) retail restaurant sales, (ii) factory sales, (iii) measurement product
sales, and (iv) remote tank monitoring services.
Retail
Restaurant Sales, net
The Company's generates revenues from retail
restaurant sales to its end-user customers at the time of sale, net of discounts, coupons, employee meals, and complimentary meals
and gift cards. Sales tax is collected from customers and remitted to governmental authorities and are presented on a net basis
within revenue in our consolidated and combined statements of operations.
Factory
Sales, net
The Company generates revenues from sales
from its Brooklyn, NY factory, including wholesale, e-commerce or direct-to-consumer, and manufacturing
production sales for third parties. These revenues are recognized when control of the goods is transferred to
the customer, in accordance with the terms of the applicable agreement. Payment terms are typically 30 days from the date control
over the product is transferred to the customer.
Measurement
Product Sales
The Company determines the amount of revenue it recognizes associated
with the transfer of each product. For sales of products to all customers, each transaction is evaluated to determine whether there
is approval and commitment from both the Company and the customer for the transaction; whether the rights of each party are specifically
identified; whether the transaction has commercial substance; whether collectability from the customer is probable at the inception
of the contract and whether the transaction amount is defined. If a transaction to sell products meets all of the above criteria,
revenue is recognized for the sales of product at the time of shipment.
The Company incurs commissions associated with the sales of
certain products, which are accrued and expensed at the time the product is shipped. These amounts are recorded within general,
administrative and sales expense. The Company also incurs costs related to shipping and handling of its products, the costs of
which are expensed as incurred as a component of cost of sales. Shipping and handling fees billed to customers, which are recognized
at the time of shipment as a component of net revenues, were $4,511 and $6,534 for the six months ended November 30, 2020 and November
30, 2019, respectively.
Remote
Tank Monitoring Services
The Company's Xact product line includes satellite focused remote
tank monitoring products and related monitoring services for markets in the Internet of Things ("IoT") environment.
The Company determines the amount of revenue it recognizes associated
with the transfer of such services. For delivery of monitoring services to all customers, each transaction is evaluated to determine
whether there is approval and commitment from both the Company and the customer for the transaction; whether the rights of each
party are specifically identified; whether the transaction has commercial substance; whether collectability from the customer is
probable at the inception of the contract and whether the transaction amount is defined. If a transaction to provide monitoring
services meets all of the above criteria, revenue is recognized at the completion of the month in which monitoring services are
provided.
Customer
deposits and prepayments
The
Company defers revenue recognition of revenues in instances where consideration is received from customers in advance of the Company
completing its obligations in exchange for such consideration. As of November 30, 2020 and May 31, 2020, significant contract balances
were as follows:
|
|
November 30, 2020
|
|
May 31, 2020
|
Customer deposits and prepayments:
|
|
|
|
|
|
|
|
|
Customer deposits, current
|
|
$
|
61,544
|
|
|
$
|
12,239
|
|
Gift card liabilities, current
|
|
|
29,632
|
|
|
|
—
|
|
Total customer deposits and prepayments
|
|
$
|
91,176
|
|
|
$
|
12,239
|
|
Cash, Cash Equivalents and Restricted Cash
The Company generally invests its excess cash in money market
funds. The Company's investment policy also allows for cash to be invested in investment grade highly liquid securities, and the
Company considers securities that are highly liquid, readily convertible into cash and have original maturities of less than three
months when purchased to be cash equivalents. The Company's cash consists of demand deposits in large financial institutions. At
times, balances may exceed federally insured limits.
Restricted cash consists of an amount held in escrow related
to the sale of the balancer business segment and Ample Hills Retail Operations respectively, as described in the notes to the condensed
consolidated financial statements. Once certain events are complete, the restrictions on this cash payment will be released.
The following table provides a reconciliation of cash and cash
equivalents and restricted cash as reported within the Consolidated Balance Sheets as of November 30, 2020 and May 31, 2020
to the sum of the same such amounts as shown in the Consolidated Statement of Cash Flows for the three months ended November 30,
2020:
|
|
November 30, 2020
|
|
May 31, 2020
|
Cash and cash equivalents
|
|
$
|
6,771,335
|
|
|
$
|
10,146,531
|
|
Restricted cash
|
|
|
566,134
|
|
|
|
420,000
|
|
Total cash, cash equivalents, and restricted cash
|
|
$
|
7,337,469
|
|
|
$
|
10,566,531
|
|
Accounts Receivable
The Company maintains credit limits for all customers based
upon several factors, including but not limited to financial condition and stability, payment history, published credit reports
and use of credit references. Management performs various analyses to evaluate accounts receivable balances to ensure recorded
amounts reflect estimated net realizable value. This review includes using accounts receivable aging reports, other operating trends
and relevant business conditions, including general economic factors, as they relate to each of the Company's domestic and international
customers. In the event there is doubt about whether a customer account is collectible, a reserve is provided. If these analyses
lead management to the conclusion that a customer account is uncollectible, the balance will be directly charged to bad debt expense.
The allowance for doubtful accounts was $94,007 and $103,029 as of November 30, 2020 and May 31, 2020, respectively.
Inventories
Inventories are valued at the lower of cost or net realizable
value with cost determined on the average cost basis. Costs included in inventories consist of materials, labor and manufacturing
overhead, which are related to the purchase or production of inventories. Write-downs, when required, are made to reduce excess
inventories to their net realizable values. Such estimates are based on assumptions regarding future demand and market conditions.
If actual conditions become less favorable than the assumptions used, an additional inventory write-down may be required. As of
November 30, 2020 and May 31, 2020 inventories consisted of:
|
|
November 30, 2020
|
|
May 31, 2020
|
Raw materials
|
|
$
|
1,065,710
|
|
|
$
|
154,293
|
|
Work-in-process
|
|
|
113,652
|
|
|
|
525,615
|
|
Finished goods
|
|
|
572,345
|
|
|
|
379,449
|
|
Total inventories
|
|
$
|
1,751,707
|
|
|
$
|
1,059,357
|
|
Property and Equipment
Property and equipment are stated at cost, less depreciation
and amortization. Depreciation is computed using the straight-line method over estimated useful lives of three to seven years for
furniture, fixtures, and equipment; three years for vehicles; and twenty-five years for buildings and improvements. Expenditures
for maintenance and repairs are charged to expense as incurred. As of November 30, 2020 and May 31, 2020, property and equipment
consisted of:
|
|
November 30, 2020
|
|
May 31, 2020
|
Land
|
|
$
|
159,000
|
|
|
$
|
159,000
|
|
Buildings and improvements
|
|
|
2,612,265
|
|
|
|
1,612,003
|
|
Funiture, fixtures and equipment
|
|
|
1,078,204
|
|
|
|
396,264
|
|
|
|
$
|
3,849,469
|
|
|
$
|
2,167,267
|
|
Less accumulated depreciation
|
|
|
(1,804,140
|
)
|
|
|
(1,680,478
|
)
|
Total property and equipment
|
|
$
|
2,045,329
|
|
|
$
|
486,789
|
|
Assets Held for Sale
The Company owns a two story 35,050 sq. foot building in industrial
zoning that has been listed for sale. Assets held for sale are stated at the lower of cost less depreciation and expected net realizable value. Depreciation
is computed using the straight-line method over estimated useful lives of 25 years for building improvements. Expenditures for
maintenance and repairs are charged to expense as incurred. As of November 30, 2020 and May 31, 2020, assets held for sale consisted
of:
|
|
November 30, 2020
|
|
May 31, 2020
|
Land
|
|
$
|
140,000
|
|
|
$
|
140,000
|
|
Building and improvements
|
|
|
246,135
|
|
|
|
235,502
|
|
|
|
$
|
386,135
|
|
|
$
|
375,502
|
|
Less accumulated depreciation
|
|
|
(211,288
|
)
|
|
|
(210,155
|
)
|
Carrying value of Assets Held for sale
|
|
$
|
174,847
|
|
|
$
|
165,347
|
|
Leases
In February 2016, the FASB issued ASU No. 2016-02, Leases
(Topic 842), in order to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities
on the balance sheet for most leases previously classified as operating leases. Subsequent amendments have been issued by the FASB
to clarify the codification and to correct unintended application of the new guidance. The ASU is required to be applied using
a retrospective approach with two disclosure methods permissible. The full retrospective approach requires that the guidance be
applied to each lease that existed at the beginning of the earliest comparative period presented. The modified retrospective approach
requires that the guidance be applied to each lease that existed as of the beginning of the reporting period in which the entity
first applied the standard. In July 2018, the FASB issued ASU No. 2018-11, Leases: Targeted Improvements, which provides an
option to apply the guidance prospectively, instead of retrospectively, and allows for other classification provisions.
On June 1, 2019, the Company adopted the new standard using
the modified retrospective approach and electing the option to not apply the guidance to comparative periods, which continue to
be presented under the accounting methods in effect for those periods.
On November 22, 2019, the Company entered into a commercial
lease agreement in which it is the lessor. This agreement contains a 10-year term with a renewal option to extend.
In connection with the acquisition of Ample Hills on July 9,
2020, the Company executed a business combination through its acquisition of Ample Hills. In connection with this business combination,
the Company became the lessee for multiple leased stores and a manufacturing facility. Upon acquisition, the Company renegotiated
the terms of these leases. Upon acquisition, the lease liabilities were measured based upon the present value of future lease payments.
On October 1, 2020 the Company entered
into a triple-net lease agreement (the "Humboldt Lease") with Humboldt Street Collective, LLC ("Humboldt"),
whereby Humboldt will lease the Company's building located at 2765-2755 NW Nicolai Street, Portland, OR 97210 for a monthly fee
of $3,185 for a term of 62 months.
Bargain Purchase Gain
In connection with the acquisition of Ample
Hills during the quarter ended August 31, 2020 the Company recorded a bargain purchase gain of $1,271,615 that was recorded as
a component of net income. As a result of additional information obtained during the measurement period about the facts and circumstances
that existed as of the acquisition date, the Company recorded measurement period adjustments during the three months ended November
30, 2020 in the amount of $82,103, which resulted in a reduction in the bargain purchase gain for the six months ended November
30, 2020 to $1,189,512. The adjustment related to additional cure payments made during the quarter and obsolete inventory acquired
as part of the acquisition. The bargain purchase gain amount represents the excess of the estimated fair value of the net assets
and intangibles, described below, acquired over the estimated fair value of the consideration transferred to the sellers and their
landlords. In accordance with ASC 805 - Business Combinations, we have estimated the fair value of the net assets acquired
as of the acquisition date.
Intangible Assets
In connection with the acquisition of Ample
Hills during the quarter ended August 31, 2020 the Company acquired multiple intangible assets including the names and marks, proprietary
recipes, and company website related to the Ample Hills business. The Company has determined that the aggregate fair value of such
intangibles upon the closing of the acquisition was $1,117,470. The Company estimated the fair value of these assets utilizing
the relief-from-royalty method, for the Proprietary Recipes and Tradename, which requires assumptions related to projected sales
from its annual long-range plan; assumed royalty rates that could be payable if the Company did not own the trademarks; and a discount
rate. For the website, the Reproduction Cost Approach was used which estimates the cost to replace the website. These assets have
been determined to be indefinite-lived and are not amortized, but instead are reviewed for impairment at least annually or more
frequently if indicators of impairment exist. As of November 30, 2020 and May 31, 2020, net amortizable intangible assets were
$1,347,336 and $287,602, respectively.
Use of Estimates
The preparation of the condensed consolidated financial statements
in conformity with accounting principles generally accepted in the United States of America requires management to make estimates
and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. Actual
results could differ from those estimates.
NOTE 2:
RECENT ACCOUNTING PRONOUNCEMENTS
In December 2019, the FASB issued ASU No. 2019-12: Simplifying
the Accounting for Income Taxes (Topic 740). The objective of the standard is to improve areas of GAAP by removing certain
exceptions permitted by ASC 740 and clarifying existing guidance to facilitate consistent application. The standard will become
effective for the Company beginning on June 1, 2021. The Company is currently evaluating the new standard to determine the potential
impact on its financial condition, results of operations, cash flows, and financial statement disclosures.
In November 2019, the FASB issued ASU 2019-08, Compensation
- Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606): Codification Improvements - Share-based
Consideration Payable to a Customer. The objective of the standard is to clarify that an entity must measure and classify
share-based payment awards granted to a customer by applying the guidance in Topic 718. ASU 2019-08 is effective for fiscal
years beginning after December 15, 2019, including interim reporting periods within those fiscal years. The Company adopted ASU 2019-08
effective June 1, 2020 and the adoption did not have an impact on the Company's financial condition or its results of operations.
NOTE 3:
STOCK OPTIONS AND STOCK-BASED COMPENSATION
Stock-based compensation includes expense charges for all stock-based
awards to employees and directors granted under the Company's stock option plan. Stock-based compensation recognized during the
period is based on the portion of the grant date fair value of the stock-based award that will vest during the period, adjusted
for expected forfeitures. Compensation cost for all stock-based awards is recognized using the straight-line method.
Stock Options
At November 30,
2020, the Company had outstanding stock options to purchase 22,500 shares of Common
Stock all of which are vested and exercisable with a weighted average exercise price of $1.70. As all options outstanding as of
November 30, 2020 were fully vested; the Company estimates that $0 will be recorded as additional stock-based compensation expense
related to stock options during the year ending May 31, 2021.
Outstanding Options
|
|
Exercisable Options
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contractual Life (yrs)
|
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
22,500
|
|
|
$
|
1.70
|
|
|
|
6.3
|
|
|
|
22,500
|
|
|
$
|
1.70
|
|
No stock options were granted, exercised,
canceled and expired under the Company's stock-based compensation plans during the six months ended November 30, 2020.
Restricted Stock Units
Service-based and market-based restricted
stock units are granted to key employees and members of the Company's Board of Directors. Service-based restricted stock units
generally fully vest on the first anniversary date of the award. Market-based restricted stock units are contingent on continued
service and vest based on the 15-day average closing price of the Company's Common Stock equal or exceeding certain targets established
by the Compensation Committee of the Board of Directors. No market-based restricted stock units were granted in the six months
ended November 30, 2020.
During the six months ended November 30, 2020, two tranches
of the market-based restricted stock units granted in Fiscal 2020 and Fiscal 2019 vested.
During the six months ended November 30, 2020, 44,803 service-based
restricted stock units were granted.
Restricted stock unit activity under the Company's stock-based
compensation plans during the six months ended November 30, 2020 is summarized as follows:
|
|
Number of Units
|
|
Weighted Average Price at Grant Date
|
|
Aggregate Intrinsic Value
|
Non-vested restricted stock units - May 31, 2020
|
|
|
55,147
|
|
|
$
|
3.28
|
|
|
$
|
180,882
|
|
Restricted stock units granted
|
|
|
44,803
|
|
|
|
4.17
|
|
|
|
186,813
|
|
Restricted stock units vested
|
|
|
(57,290
|
)
|
|
|
3.44
|
|
|
|
(197,089
|
)
|
Non-vested restricted stock units - November 30, 2020
|
|
|
42,660
|
|
|
$
|
4.00
|
|
|
$
|
170,606
|
|
During the six months ended November 30, 2020, total restricted
stock unit compensation expense recognized was $251,371 and has been recorded as general, administration and sales expense in the
Consolidated Statements of Operations and Comprehensive Loss. Stock compensation expense related to non-vested restricted stock
units with a time vesting condition was $64,174.
NOTE 4:
WEIGHTED AVERAGE SHARES AND RECONCILIATION
Basic net income (loss) per share is computed using the weighted
average number of shares of Common Stock outstanding. Diluted net income (loss) per share is computed using the weighted average
number of shares of Common Stock outstanding, adjusted for dilutive incremental shares attributed to outstanding options to purchase
Common Stock and restricted stock units vested but not issued. Common stock equivalents for stock options are computed using the
treasury stock method. In periods in which a net loss is incurred, no common stock equivalents are included since they are antidilutive
and as such all stock options outstanding are excluded from the computation of diluted net loss in those periods.
For the three and six months ended November 30, 2020,
potentially dilutive securities consisted of options to purchase 22,500 shares of Common Stock at $1.70 per share. Of these
potentially dilutive securities, all of the shares of Common Stock underlying the options are excluded from the computation
of diluted earnings per share because the Company incurred a net loss from continuing operations. In periods when a net loss
is incurred in continuing operations, no Common Stock equivalents are included in the calculation of diluted net income or
loss from discontinued operations or overall Company net income or loss since they are antidilutive. As such, all stock
options outstanding are excluded from the computation of diluted net income in those periods.
Basic weighted average shares for the three and six months ended
November 30, 2020 and November 30, 2019 were as follows:
|
|
Three Months Ended
November 30,
|
|
Six Months Ended
November 30,
|
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
Weighted average shares (basic)
|
|
|
3,763,156
|
|
|
|
4,083,538
|
|
|
|
3,763,454
|
|
|
|
4,030,709
|
|
Effect of dilutive stock options
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Weighted average shares (diluted)
|
|
|
3,763,156
|
|
|
|
4,083,538
|
|
|
|
3,763,454
|
|
|
|
4,030,709
|
|
On December 3, 2019, the Company announced that its Board of
Directors authorized a share repurchase plan to buy up to $2 million of its Common Stock. The Company intends to purchase shares
from time to time through open market and private transactions in accordance with Securities and Exchange Commission rules. The
plan was authorized through December 16, 2020.
On December 17, 2019, the Company acquired 365,490 shares of
Common Stock at $3.25 per share from Walter Brown Pistor.
On January 31, 2020, the Company entered into an agreement with
former director David Hudson to initiate a cashless exercise for 64,166 of his options, whereby the Company purchased 36,000 shares
for $3.25 per share from Mr. Hudson to fund the exercise of his remaining 28,166 shares.
Through November 30, 2020, the Company repurchased 418,051 shares,
at an average price of $3.23 per share, under its previously announced $2 million share repurchase plan, which was done in accordance
with a 10b5-1 plan.
In addition, on July 20, 2020, the Company concluded its previously
announced cash tender offer to purchase up to $2.5 million of the Company's common stock at a price per share not less than $3.00 and
not greater than $3.25 per share. The Company accepted for purchase 72,159 shares at a price of $3.25 per share.
NOTE 5:
INCOME TAXES
The Company accounts for income taxes using the asset and liability
method. This approach requires the recognition of deferred tax assets and liabilities for the expected future tax consequences
of temporary differences between the carrying amounts and the tax basis of assets and liabilities. Deferred tax assets are reduced
by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion or all of
the deferred tax assets will not be realized. Management continues to review the level of the valuation allowance on a quarterly
basis. There can be no assurance that the Company's future operations will produce sufficient earnings to allow for the deferred
tax asset to be fully utilized. The Company currently maintains a full valuation allowance against net deferred tax assets.
Each year the Company files income tax returns in the various
national, state and local income taxing jurisdictions in which it operates. These tax returns are subject to examination and possible
challenge by the taxing authorities. Positions challenged by the taxing authorities may be settled or appealed by the Company.
As a result, there is an uncertainty in income taxes recognized in the Company's consolidated financial statements in accordance
with ASC Topic 740. The Company applies this guidance by defining criteria that an individual income tax position must meet for
any part of the benefit of that position to be recognized in an enterprise's financial statements and provides guidance on measurement,
de-recognition, classification, accounting for interest and penalties, accounting in interim periods, disclosure, and transition.
Other long-term liabilities related to income tax contingencies
were $0 as of November 30, 2020 and $0 as of May 31, 2020. Interest and penalties associated with uncertain tax positions are recognized
as components of the "Provision for income taxes." The liability for payment of interest and penalties was $0 as of November
30, 2020 and May 31, 2020.
Several tax years are subject to examination by major tax jurisdictions.
In the United States, federal tax years ended May 31, 2017 and after are subject to examination.
Effective Tax Rate
The effective tax rate was (0.1%) and (15.4%) for the three and six months ended November 30, 2020 respectively. The effective tax rate
on consolidated net income for the three and six months ended November 30, 2020 and 2019 differs from the federal statutory tax rate primarily
due to changes in the deferred tax valuation allowance, tax benefit recorded related to the bargain purchase gain and the impact of certain
expenses not being deductible for income tax reporting purposes.
NOTE 6:
LEASES
On November 22, 2019, the Company entered in a commercial lease
agreement as part of the sale of the Schmitt Dynamic Balance Systems business line to Tosei Engineering Corp. and Tosei America
Inc., which has been accounted for pursuant to (ASU) No. 2016-02, "Leases (Topic 842)". The Company elected the practical
expedient to not separate lease and non-lease components and will present property revenues as Other Income, combined based upon
the lease being determined to be the predominant component.
The lessor commercial agreement contains a 10-year term with
a renewal option to extend, which will be considered a new, separate contract and will be recognized at the time the option is
exercised on a straight-line basis over the renewal period, and early termination options based on established terms specific to
the individual agreement. Minimum future lease payments receivable are as follows:
|
|
Years Ending May 31,
|
2021
|
|
$
|
143,886
|
|
2022
|
|
|
291,906
|
|
2023
|
|
|
300,666
|
|
2024
|
|
|
309,870
|
|
2025
|
|
|
319,164
|
|
Thereafter
|
|
|
1,557,600
|
|
Total undiscounted cash flow
|
|
$
|
2,923,092
|
|
On October 1, 2020, the Company entered into a triple-net lease agreement with Humboldt Street Collective ("Humboldt Lease"), whereby Humboldt will lease the Company's building located at 2755 NW Nicolai Street, Portland,
OR 97210 for a monthly fee of $3,185 for a term of 62 months. This lease arrangement been accounted for pursuant to (ASU) No. 2016-02,
"Leases (Topic 842)". The Company presents property revenues as other income. Minimum future lease payments receivable
are as follows:
|
|
Years ending May 31,
|
2021
|
|
$
|
19,109
|
|
2022
|
|
|
38,982
|
|
2023
|
|
|
40,151
|
|
2024
|
|
|
41,356
|
|
2025
|
|
|
42,597
|
|
Thereafter
|
|
|
20,708
|
|
Total undiscounted cash flow
|
|
$
|
202,902
|
|
In connection with the July 9, 2020 acquisition
of Ample Hills, the Company has multiple real estate leases for its leased stores as well as a manufacturing facility that are
recorded as operating leases under various non-cancellable operating leases.
To determine whether a contract is or contains a lease, the
Company determines at contract inception whether it contains the right to control the use of an identified asset for a period of
time in exchange for consideration to the counterparty in the transaction. If the Company determines that the contract provides
the right to obtain substantially all of the economic benefit from the use of the leased asset, as well as the right for the Company
to direct the asset's use, the Company recognizes a right-of-use asset and liability upon contract inception. The initial carrying
value of the operating lease liability is determined by calculating the present value of future lease payments under the contract.
The Company considers the future lease payments under the original terms of the contract and also includes explicitly enumerated
renewal periods where management is reasonably certain that such renewal options will be exercised. Our operating leases contain
varying terms and expire at various dates through 2030. For the three months ended November 30, 2020 and 2019 lease expenses under
fixed term leases amounted to $424,824 and $0, respectively. For the six months ended November 30, 2020 and 2019, lease expenses
under fixed term leases amounted to $690,092 and $0, respectively.
Certain of our operating leases contain variable lease payments,
either in part or in total, related to certain performance targets by the Company at the underlying store locations. These variable
leases costs are recognized as incurred in accordance with ASC 842 - Leases.
The Company's future minimum lease payments required under operating
leases that have commenced as of November 30, 2020 were as follows:
Fiscal Year Ended May 31,
|
|
|
2021
|
|
$
|
526,474
|
|
2022
|
|
|
1,457,541
|
|
2023
|
|
|
1,714,502
|
|
2024
|
|
|
1,720,065
|
|
2025
|
|
|
1,694,403
|
|
Thereafter
|
|
|
6,549,089
|
|
Total lease payments
|
|
$
|
13,662,074
|
|
Less: imputed interest
|
|
|
(2,243,306
|
)
|
Present value of lease payments
|
|
|
11,418,768
|
|
less: current lease obligations
|
|
|
(800,889
|
)
|
Long-term lease obligations
|
|
$
|
10,617,879
|
|
In order to calculate the operating lease asset and liability
for a lease, ASC 842 - Leases requires that a lessee apply a discount rate equal to the rate implicit in a lease whenever
such a rate is readily determinable. The Company's lease agreements do not provide a readily determinable implicit rate, nor is
this rate available from our leasing counterparties. Consequently, the Company estimates an incremental borrowing rate to determine
the present value of the lease payments. This incremental borrowing rate represents the Company's estimate of an interest rate
that the Company would be able to obtain from a lender to borrow, on a collateralized basis, over a similar term to obtain an asset
of similar value.
Lease term and discount rates were as follows:
|
|
November 30, 2020
|
Weighted average remaining lease term (years)
|
|
|
7.91
|
|
Weighted average discount rate
|
|
|
3.87
|
%
|
NOTE 7:
CUSTOMER CONCENTRATION
The Company had one customer who exceeded 10% of net revenues
for the six months ended November 30, 2020, accounting for 16.2% of revenues.
NOTE 8:
DISCONTINUED OPERATIONS
On October 10, 2019, the Company entered into an agreement ("Purchase
Agreement") to sell the Schmitt Dynamic Balance Systems ("SBS") business line to Tosei Engineering Corp. and Tosei
America, Inc. (collectively "Tosei") for a purchase price of $10,500,000 in cash. The transaction closed on November
22, 2019 and included certain assets held by the U.S. parent company and all the outstanding stock of the UK subsidiary, Schmitt
Europe Limited. As a result, the financial position, results of operations, and cash flows relating to our SBS business line are
reported as discontinued operations in the accompanying condensed consolidated financial statements.
The consideration included $9,940,000 in unrestricted cash from
the Buyer at closing, plus $420,000 to be placed into an escrow account, net of $140,000 in minimum cash settled via the funds
flow at closing. Remaining escrow funds become unrestricted after certain events are completed and after one year from closing.
The Purchase Agreement requires an adjustment to purchase price after closing based on the difference between (a) the calculated
amount of working capital at closing and (b) the target working capital of $4,200,000. The closing working capital calculation
resulted in $107,000 in net proceeds paid from Buyer to Seller in February 2020.
The following is a composition of the line items constituting
income from discontinued operations:
|
|
Three Months Ended,
|
|
Six Months Ended,
|
|
|
November 30, 2020
|
|
November 30, 2019
|
|
November 30, 2020
|
|
November 30, 2019
|
Net revenue
|
|
$
|
—
|
|
|
$
|
2,095,901
|
|
|
$
|
—
|
|
|
$
|
4,343,008
|
|
Cost of revenue
|
|
|
—
|
|
|
|
1,210,126
|
|
|
|
—
|
|
|
|
2,374,251
|
|
Gross profit
|
|
|
—
|
|
|
|
885,775
|
|
|
|
—
|
|
|
|
1,968,757
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General, administration and sales
|
|
|
—
|
|
|
|
665,365
|
|
|
|
—
|
|
|
|
1,252,222
|
|
Research and development
|
|
|
—
|
|
|
|
26,839
|
|
|
|
—
|
|
|
|
35,920
|
|
Total operating expenses
|
|
|
—
|
|
|
|
692,204
|
|
|
|
—
|
|
|
|
1,288,142
|
|
Operating income
|
|
|
—
|
|
|
|
193,571
|
|
|
|
—
|
|
|
|
680,615
|
|
Other expense, net
|
|
|
—
|
|
|
|
(65,192
|
)
|
|
|
—
|
|
|
|
(140,923
|
)
|
Income before taxes
|
|
|
—
|
|
|
|
128,379
|
|
|
|
—
|
|
|
|
539,692
|
|
Provision for income taxes
|
|
|
—
|
|
|
|
(11,719
|
)
|
|
|
—
|
|
|
|
7,589
|
|
Net income from discontinued operations
|
|
$
|
—
|
|
|
$
|
140,098
|
|
|
$
|
—
|
|
|
$
|
532,103
|
|
NOTE 9:
SEGMENT INFORMATION
As described in Note 1 and Note 10, the Company closed on the
acquisition of Ample Hills during the three months ended August 31, 2020. With the acquisition of Ample Hills, the Company has
two reportable business segments, Ice Cream and Measurement. The Ice Cream Segment encompasses the activities of Ample Hills and
focuses on the wholesale and retail sale of the Company's ice cream products from 10 separate retail locations in New York, New
Jersey and California. The Measurement Segment focuses on laser-based test and measurement systems and ultrasonic products. Substantially
all of the Company's operations are conducted within North America.
The Company has previously reported segment information between
their two identified legacy reportable segments: Balancer and Measurement. As described in Note 8, the Company sold the Dynamic
Balance Systems ("SBS") business line on November 22, 2019. This entity composed substantially all of the business activities
of the Company's legacy Balancer segment. Subsequent to this sale, management determined that the Company had a single reportable
segment (until the aforementioned acquisition of Ample Hills closed during the quarter ended August 31, 2020). The foregoing information
presents the balances and activities of only the Measurement segment as of and for the three and six months ended November 30,
2019.
Segment Information
|
|
Three Months Ended November 30,
|
|
|
2020
|
|
2019
|
|
|
Ice Cream
|
|
Measurement
|
|
Ice Cream
|
|
Measurement
|
Net revenue
|
|
$
|
1,158,989
|
|
|
$
|
870,723
|
|
|
$
|
—
|
|
|
$
|
1,033,102
|
|
Operating income (loss)
|
|
|
(1,737,598
|
)
|
|
|
(409,682
|
)
|
|
|
—
|
|
|
|
(608,853
|
)
|
Depreciation expense
|
|
|
59,160
|
|
|
|
9,401
|
|
|
|
—
|
|
|
|
15,493
|
|
Amortization expense
|
|
|
6,017
|
|
|
|
26,146
|
|
|
|
—
|
|
|
|
25,756
|
|
Capital expenditures
|
|
$
|
111,387
|
|
|
$
|
13,680
|
|
|
$
|
—
|
|
|
$
|
13,566
|
|
|
|
Six Months Months Ended November 30,
|
|
|
2020
|
|
2019
|
|
|
Ice Cream*
|
|
Measurement
|
|
Ice Cream
|
|
Measurement
|
Net revenue
|
|
$
|
1,660,409
|
|
|
$
|
1,876,788
|
|
|
$
|
—
|
|
|
$
|
2,127,879
|
|
Operating income (loss)
|
|
|
(2,700,352
|
)
|
|
|
(1,068,620
|
)
|
|
|
—
|
|
|
|
(838,737
|
)
|
Depreciation expense
|
|
|
94,486
|
|
|
|
30,309
|
|
|
|
—
|
|
|
|
30,986
|
|
Amortization expense
|
|
|
10,028
|
|
|
|
52,291
|
|
|
|
—
|
|
|
|
52,291
|
|
Capital expenditures
|
|
$
|
232,051
|
|
|
$
|
26,320
|
|
|
$
|
—
|
|
|
$
|
14,690
|
|
* Ice
Cream Segment activity includes activities from the date of acquisition (July 9 ,2020) through November 30, 2020
Segment Assets
|
|
November 30, 2020
|
|
May 31, 2020
|
Segment assets to total assets
|
|
|
|
|
Ice Cream
|
|
$
|
16,329,077
|
|
|
$
|
—
|
|
Measurement
|
|
|
1,453,148
|
|
|
|
2,251,090
|
|
Corporate assets
|
|
|
7,394,222
|
|
|
|
10,950,136
|
|
Total assets
|
|
$
|
25,176,447
|
|
|
$
|
13,201,226
|
|
NOTE 10:
AMPLE HILLS BUSINESS ACQUISITION
As described in Note 1, the Company closed on the Ample Hills
acquisition on July 9, 2020. The Company paid the sellers $1.0 million dollars for assets of Ample Hills. Additionally, the Company
paid approximately $0.7 million dollars to certain landlords and vendors of the sellers in exchange for the right to assume the
associated leases with such landlords and $125,167 in transaction costs.
In accordance with ASC 805 - Business Combinations, the
Company has recognized the assets and liabilities of Ample Hills at fair value with the excess of such values over the fair value
of consideration transferred to the seller presented as a bargain purchase gain recognized on the accompanying condensed consolidated
statement of operations during the six months ended November 30, 2020. The foregoing amounts reflect our current estimates of fair
value as of the July 9, 2020 acquisition date.
The following table summarizes the Company's preliminary fair
value of the assets acquired, and liabilities assumed, as of July 9, 2020, for the Company’s acquisition of Ample Hills.
Purchase Price
|
|
|
Cash paid to sellers
|
|
$
|
1,000,000
|
|
Cash paid to landlords, designer, and insurer
|
|
|
711,127
|
|
Total Purchase Price
|
|
$
|
1,711,127
|
|
|
|
|
|
|
Purchase Price Allocation
|
|
|
|
|
Assets Acquired
|
|
|
|
|
Right-of-use operating lease assets
|
|
|
10,645,098
|
|
Website
|
|
|
26,601
|
|
Tradename and trademarks
|
|
|
938,863
|
|
Proprietary Recipes
|
|
|
152,006
|
|
Security deposits
|
|
|
225,180
|
|
Machinery and equipment
|
|
|
581,616
|
|
Leasehold improvements
|
|
|
852,848
|
|
Inventory
|
|
|
632,100
|
|
Total Assets Acquired
|
|
$
|
14,054,312
|
|
|
|
|
|
|
Liabilities Assumed
|
|
|
|
|
Right-of-use operating lease liabilities
|
|
|
10,645,098
|
|
Deferred Tax Liability
|
|
|
453,238
|
|
Customer Deposits
|
|
|
20,204
|
|
Gift card liabilities
|
|
|
35,133
|
|
Total Liabilities Assumed
|
|
$
|
11,153,673
|
|
Net Assets Acquired
|
|
$
|
2,900,639
|
|
Gain on bargain purchase
|
|
$
|
1,189,512
|
|
As a result of additional information obtained during the measurement
period about the facts and circumstances that existed as of the acquisition date, the Company recorded a measurement period adjustment
during the three months ended November 30, 2020 in the amount of $82,103, which resulted in a reduction in the bargain purchase
gain for the six months ended November 30, 2020 to $1,189,512. The purchase price allocation will be finalized as soon as practicable
within the measurement period, but no later than one year following the acquisition date.
Prior to acquisition of Ample Hills, the company was a privately
held company that was acquired out of bankruptcy. Management has performed a thorough evaluation of the pre-bankruptcy books and
found the records to not be auditable. Therefore, management has engaged a third party consultant to assist in evaluating alternative
means by which to provide historic financial data in future periods.
Further, please reference Note 9 for further details regarding
the results of the Ice Cream segment.
NOTE 11:
INTANGIBLE ASSETS
Tradenames, Trademarks,
Recipes and the Company website
In connection with the acquisition of Ample
Hills during the six months ended November 30, 2020 the Company acquired multiple intangible assets including the names and marks,
proprietary recipes, and company website related to the Ample Hills business. The Company has determined that the aggregate fair
value of such tradenames upon the closing of the acquisition was $1,117,470. The Company estimated the fair value of these assets
utilizing the relief-from-royalty method, for the Proprietary Recipes and Tradename, which requires assumptions related to projected
sales from its annual long-range plan; assumed royalty rates that could be payable if the Company did not own the trademarks; and
a discount rate. For the website, the Reproduction Cost Approach was used which estimates the cost to replace the website. These
assets have been determined to be indefinite-lived and are not amortized, but instead are reviewed for impairment at least annually
or more frequently if indicators of impairment exist.
NOTE 12:
DEBT
Paycheck Protection Program Loan
On March 21, 2020, the Coronavirus Aid Relief and Economic Security
Act ("CARES ACT") was enacted. The CARES ACT established the Paycheck Protection Program ("PPP") which funds
eligible businesses through federally guaranteed loans. Under the PPP, companies are eligible for forgiveness of principal and
accrued interest if the proceeds are used for eligible costs.
On August 3, 2020, Schmitt received loan proceeds in the amount
of $584,534 (and subsequently returned $264,476 of the funds received) and, on August 3, 2020, Ample Hills received $1,471,022
under the PPP (the "Loans").
The Loans were granted on July 30, 2020, under two notes payable
(the "Notes"). The note payable issued by Schmitt was dated July 30, 2020 and the note payable issued by Ample Hills
was dated July 30, 2020. The Notes mature two years from the date of issuance and bear interest annually at 1.0%. Principal and
accrued interest are payable monthly through the maturity date, commencing on July 30, 2020 and July 30, 2020 for the Notes issued
by Schmitt and Ample Hills, respectively, unless forgiven as described below. The Notes may be prepaid at any time prior to maturity
with no prepayment penalties. Loan proceeds may be used only to retain workers and maintain payroll or make mortgage payments,
lease payments, and utility payments. The Company intends to use the funds for eligible purposes, including the re-hiring of Ample
Hills's work force, and seek forgiveness of the balance of the loans.
Forgiveness of the Loans is only available for principal that
is used for the limited purposes that qualify for forgiveness under the requirements of the United States Small Business Administration
("SBA"). To obtain forgiveness, the Company or Ample Hills, as the case may be, must request it, provide documentation
in accordance with the SBA requirements, and certify that the amounts requested to be forgiven qualify under those requirements.
There is no guarantee that the Loan will be forgiven by the SBA and therefore the Company
has recorded $1.8 million as a loan payable on the November 30, 2020 condensed consolidated balance sheet. Of this amount, $0.0
million has been recorded as a current liability to reflect the amount due within twelve months from the balance sheet.
NOTE 13:
SUBSEQUENT EVENTS
Beginning on December 1, 2020 the Company,
lessor, entered in a lease agreement for its property located at 2451 NW 28th Avenue, Portland OR 97210, with (“Humboldt”)
for a monthly fee of $4,734 for an initial lease term of 59 months.