Biggest changeMarine Technology Business (“Products”) Marine Engineering Business (“Services”) Overhead Total Year Ended October 31, 2023 Net Revenues $ 12,119,066 $ 7,233,022 $ - $ 19,352,088 Cost of Revenues 2,819,796 3,501,237 - 6,321,033 Gross Profit 9,299,270 3,731,785 - 13,031,055 Research & Development 2,043,890 52,577 - 2,096,467 Selling, General & Administrative 3,109,566 2,463,087 2,622,383 8,195,036 Total Operating Expenses 5,153,456 2,515,664 2,622,383 10,291,503 Income (Loss) from Operations 4,145,814 1,216,121 (2,622,383 ) 2,739,552 Other Income (Expense) Other Income 39,146 - 39,146 Interest Income 544,892 97,638 - 642,530 Total Other Income (Expense) 584,038 97,638 - 681,676 Income (Loss) before Income Taxes 4,729,852 1,313,759 (2,622,383 ) 3,421,228 Income Tax (Expense) Benefit Current Tax (Expense) Benefit (272,126 ) (78,876 ) 102,347 (248,655 ) Deferred Tax Benefit (Expense) (115,954 ) 54,382 13,148 (48,424 ) Total Income Tax (Expense) Benefit (388,080 ) (24,494 ) 15,494 (297,079 ) Net Income (Loss) $ 4,341,772 $ 1,289,265 $ (2,506,889 ) $ 3,124,149 Supplemental Disclosures Total Assets $ 36,969,673 $ 13,604,262 $ 1,267,581 $ 51,841,516 Total Liabilities $ 2,263,761 $ 732,582 $ 416,407 $ 3,412,750 Revenues from Intercompany Sales - eliminated from sales above $ 4,602,741 $ 584,622 $ 1,200,000 $ 6,387,363 Depreciation and Amortization $ 523,339 $ 100,689 $ 43,502 $ 667,530 Purchases of Long-lived Assets $ 1,996,544 $ 25,404 $ 108,392 $ 2,130,340 30 Marine Technology Business (“Products”) Marine Engineering Business (“Services”) Overhead Total Year Ended October 31, 2022 Net Revenues $ 14,724,688 $ 7,501,115 $ - $ 22,225,803 Cost of Revenues 2,941,569 4,093,546 - 7,035,115 Gross Profit 11,783,119 3,407,569 - 15,190,688 Research & Development 2,207,500 30,420 - 2,237,920 Selling, General & Administrative 2,563,554 2,654,565 2,730,585 7,948,704 Total Operating Expenses 4,771,054 2,684,985 2,730,585 10,186,624 Income (Loss) from Operations 7,012,065 722,584 (2,730,585 ) 5,004,064 Other Income (Expense) Other Income 55,715 79,204 3,056 137,975 Interest Expense (9,233 ) (71 ) (400 ) (9,704 ) Total Other Income (Expense) 46,482 79,133 2,656 128,271 Income (Loss) before Income Taxes 7,058,547 801,717 (2,727,929 ) 5,132,335 Income Tax (Expense) Benefit Current Tax Benefit (Expense) (868,162 ) 39,422 (176,400 ) (1,005,140 ) Deferred Tax (Expense) Benefit 31,907 (41,657 ) 183,776 174,026 Total Income Tax (Expense) Benefit (836,255 ) (2,235 ) 7,376 (831,114 ) Net Income (Loss) $ 6,222,292 $ 799,482 $ (2,720,553 ) $ 4,301,221 Supplemental Disclosures Total Assets $ 33,348,805 $ 12,662,109 $ 916,544 $ 46,927,458 Total Liabilities $ 2,432,750 $ 526,195 $ 585,704 $ 3,544,649 Revenues from Intercompany Sales - eliminated from sales above $ 2,406,717 $ 396,015 $ 2,720,000 $ 5,522,732 Depreciation and Amortization $ 602,583 $ 96,776 $ 39,370 $ 738,729 Purchases of Long-lived Assets $ 1,123,475 $ 36,862 $ 90,887 $ 1,251,224 The Company’s reportable business segments sell their goods and services in four geographic locations: ● Americas ● Europe ● Australia/Asia ● Middle East/Africa 31 Liquidity and Capital Resources As of October 31, 2023, the Company had an accumulated deficit of $11,052,487, working capital of $37,608,719 and stockholders’ equity of $48,428,766.
Biggest changeProducts Services Overhead Total Year Ended October 31, 2024 Net Revenues $ 12,806,603 $ 7,509,558 $ - $ 20,316,161 Cost of Revenues 2,824,541 3,318,515 - 6,143,056 Gross Profit 9,982,062 4,191,043 - 14,173,105 Research & Development 2,019,112 223,317 - 2,242,429 Selling, General & Administrative 3,814,860 2,248,493 2,283,192 8,346,545 Total Operating Expenses 5,833,972 2,471,810 2,283,192 10,588,974 Income (Loss) from Operations 4,148,090 1,719,233 (2,283,192 ) 3,584,131 Other Income Other Income 53,960 34,422 - 88,382 Interest Income 657,817 198,239 82,719 938,775 Total Other Income 711,777 232,661 82,719 1,027,157 Income (Loss) before Income Taxes 4,859,867 1,951,894 (2,200,473 ) 4,611,288 Income Tax Expense Current Tax Expense 316,955 169,374 227,341 713,670 Deferred Tax Expense (Benefit) (5,655 ) 19,169 238,108 251,622 Total Income Tax Expense 311,300 188,543 465,449 965,292 Net Income (Loss) $ 4,548,567 $ 1,763,351 $ (2,665,922 ) $ 3,645,996 Supplemental Disclosures *Total Assets $ 40,922,453 $ 13,404,567 $ 3,217,524 $ 57,544,544 *Total Liabilities $ 3,072,876 $ 842,450 $ 500,695 $ 4,416,021 Revenues from Intercompany Sales - eliminated from sales above $ 3,367,839 $ 238,143 $ 1,266,000 $ 4,871,982 Depreciation and Amortization $ 632,882 $ 88,166 $ 49,487 $ 770,535 Purchases of Long-lived Assets $ 345,191 $ 23,786 $ 89,103 $ 458,079 * The Total Assets and Total Liabilities included in the Supplemental Disclosures include PAL 35 Products Services Overhead Total Year Ended October 31, 2023 Net Revenues $ 12,119,066 $ 7,233,022 $ - $ 19,352,088 Cost of Revenues 2,819,796 3,501,237 - 6,321,033 Gross Profit 9,299,270 3,731,785 - 13,031,055 Research & Development 2,043,890 52,577 - 2,096,467 Selling, General & Administrative 3,109,566 2,463,087 2,622,383 8,195,036 Total Operating Expenses 5,153,456 2,515,664 2,622,383 10,291,503 Income (Loss) from Operations 4,145,814 1,216,121 (2,622,383 ) 2,739,552 Other Income Other Income 39,146 - - 39,146 Interest Income 544,892 97,638 - 642,530 Total Other Income 584,038 97,638 - 681,676 Income (Loss) before Income Taxes 4,729,852 1,313,759 (2,622,383 ) 3,421,228 Income Tax Expense (Benefit) Current Tax Expense (Benefit) 272,126 78,876 ( 102,347 ) 248,655 Deferred Tax Expense (Benefit) 115,954 ( 54,382 ) ( 13,148 ) 48,424 Total Income Tax Expense (Benefit) 388,080 24,494 ( 115,495 ) 297,079 Net Income (Loss) $ 4,341,772 $ 1,289,265 $ (2,506,888 ) $ 3,124,149 Supplemental Disclosures Total Assets $ 36,969,673 $ 13,604,262 $ 1,267,581 $ 51,841,516 Total Liabilities $ 2,263,761 $ 732,582 $ 416,407 $ 3,412,750 Revenues from Intercompany Sales - eliminated from sales above $ 4,602,741 $ 584,622 $ 1,200,000 $ 6,387,363 Depreciation and Amortization $ 523,339 $ 100,689 $ 43,502 $ 667,530 Purchases of Long-lived Assets $ 1,996,544 $ 25,404 $ 108,392 $ 2,130,340 The Company’s reportable business segments sell their goods and services in four geographic locations: ● Americas ● Europe ● Australia/Asia ● Middle East/Africa 36 Liquidity and Capital Resources As of October 31, 2024, the Company had an accumulated deficit of $7,406,491, working capital of $39,084,999 and stockholders’ equity of $53,128,523.