Biggest changeLiquidity and Capital Resources Our cash and cash equivalents and short-term investments are as follows: June 30, 2024 June 30, 2023 Cash $ 18,823 $ 20,713 Money Market Fund 41,116 63 Certificate of Deposits 5,402 15,179 $ 65,341 $ 35,955 We believe that our projected cash flow from operations, combined with our cash and short-term investments, will be sufficient to meet our projected working capital requirements, contractual obligations, and other cash flow needs for the next twelve months. Table of Contents A summary of the cash flow activity for the year ended June 30, 2024 and 2023 is as follows: Cash Flows from Operating Activities Fiscal Year ended June 30, 2024 2023 (in thousands) Net income $ 49,818 $ 27,127 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 2,163 1,930 Gain on disposal of fixed asset — (15) Interest expense (income) on other investments 31 (470) Unrealized (gain) loss on marketable securities (56) 80 (Recovery of) Provision for credit losses (99) (112) Change to inventory reserve 1,691 (445) Deferred income taxes (2,776) (2,818) Stock based compensation expense 1,733 1,464 Changes in operating assets and liabilities: (7,137) (2,041) Net Cash Provided by Operating Activities $ 45,368 $ 24,700 Net cash provided by operating activities was $45.4 million for the year ended June 30, 2024 and was due to net income of $49.8 million and adjustments for non-cash items of $2.7 million, partially offset by a decrease in cash flow from changes in operating assets and liabilities of $7.1 million.
Biggest changeWe believe that there is minimal credit risk associated with the investments in cash equivalents and short-term investments due to the types of investment entered. Table of Contents A summary of the cash flow activity for the year ended June 30, 2025 and 2024 is as follows: Cash Flows from Operating Activities Fiscal Year ended June 30, 2025 2024 (in thousands) Net income $ 43,406 $ 49,818 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 2,276 2,163 Change in accrued Interest on other investments — 31 Unrealized (gain) loss on marketable securities (177) (56) Realized (gain) loss on sales of marketable securities (56) — (Recovery of) credit losses (7) (99) Change to inventory reserve 643 1,691 Deferred income taxes (1,048) (2,776) Stock-based compensation expense 1,513 1,733 Changes in operating assets and liabilities: 6,977 (7,137) Net Cash Provided by Operating Activities $ 53,527 $ 45,368 Net cash provided by operating activities was $53.5 million for the year ended June 30, 2025 and was due to net income of $43.4 million, adjustments for non-cash items of $3.1 million and an increase in cash flow from changes in operating assets and liabilities of $7.0 million.
On April 26, 1993, the Company's foreign subsidiary entered into a 99-year land lease of approximately 4 acres of land in the Dominican Republic, on which the Company’s principle manufacturing facility is located, at an annual base rent of approximately $235,000 and $105,000 in annual service charges. The service charges increase 2% annually over the remaining life of the lease.
On April 26, 1993, the Company's foreign subsidiary entered into a 99-year land lease for approximately 4 acres of land in the Dominican Republic, on which the Company’s principle manufacturing facility is located, at an annual base rent of approximately $235,000 and $105,000 in annual service charges. The service charges increase 2% annually over the remaining life of the lease.
MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying Notes to Financial Statements (Item 8 of this Form 10-K). This section generally discusses the results of our operations for the year ended June 30, 2024 compared to the year ended June 30, 2023.
MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying Notes to Financial Statements (Item 8 of this Form 10-K). This section generally discusses the results of our operations for the year ended June 30, 2025 compared to the year ended June 30, 2024.
The Company analyzes product sales returns and is able to make reasonable and reliable estimates of product returns based on several factors including actual returns and expected return data communicated to the Company by its customers. Service Revenue Service revenue is primarily generated from the sale of monthly cellular communication services to customers.
The Company analyzes product sales returns and is able to make reasonable and reliable estimates of product returns based on several factors including actual returns and expected return data communicated to the Company by its customers. Table of Contents Service Revenue Service revenue is primarily generated from the sale of monthly cellular communication services to customers.
For a discussion of the year ended June 30, 2023 compared to the year ended June 30, 2022, please refer to, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended June 30, 2023.
For a discussion of the year ended June 30, 2024 compared to the year ended June 30, 2023, please refer to, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended June 30, 2024.
The Company’s overhead expenses are applied based, in part, upon estimates of the proportion of those expenses that are related to procuring and storing Table of Contents raw materials as compared to the manufacture and assembly of finished products.
The Company’s overhead expenses are applied based, in part, upon estimates of the proportion of those expenses that are related to procuring and storing raw materials as compared to the manufacture and assembly of finished products.
As of June 30, 2024, the Company’s available revolving credit line was $20,000,000, which expires in February 2029. As of June 30, 2024 and 2023, the Company has no outstanding debt.
As of June 30, 2025, the Company’s available revolving credit line was $20,000,000, which expires in February 2029. As of June 30, 2025 and 2024, the Company has no outstanding debt.
The Company takes into consideration several factors in measuring its liquidity, including the ratios set forth below: As of June 30, 2024 2023 Current Ratio 7.6 to 1 6.7 to 1 Sales to Receivables 5.9 to 1 6.5 to 1 Working Capital.
The Company takes into consideration several factors in measuring its liquidity, including the ratios set forth below: As of June 30, 2025 2024 Current Ratio 6.8 to 1 7.6 to 1 Sales to Receivables 6.0 to 1 5.9 to 1 Working Capital.
Industry Trends Our industry is dynamic and highly competitive, with frequent changes in both technologies and business models. Each industry shift is an opportunity to conceive new products, new technologies, or new ideas that can further transform the industry and our business.
Industry Landscape Our industry continues to be dynamic and highly competitive, with frequent changes in both technologies and business models. Each industry shift is an opportunity to conceive new products, new technologies, or new ideas that can further transform the industry and our business.
The Company also provides rebates to customers for meeting specified purchasing targets and other coupons or credits in limited circumstances. Reserves are established for the estimated returns, rebates and credits and such variable consideration is measured based on the expected value method.
The Company also provides rebates to customers for meeting specified purchasing targets and other coupons or credits in limited circumstances. Reserves are established for the estimated returns, rebates and credits and such variable consideration is measured based on the most likely amount method.
Our competitors are continually developing new products and solutions for consumers and businesses. We must continue to evolve and adapt to respond to customer and user preferences over an extended time in pace with this changing environment.
The markets for security devices and services are dynamic and highly competitive. Our competitors are continually developing new products and solutions for consumers and businesses. We must continue to evolve and adapt to respond to customer and user preferences over an extended time in pace with this changing environment.
Working capital increased by $34,861,000 to $146,534,000 at June 30, 2024 from $111,673,000 at June 30, 2023.Working capital is calculated by deducting Current Liabilities from Current Assets. Contractual Obligations and Commitments As of June 30, 2024, the Company had no material commitments for capital expenditures or inventory purchases other than purchase orders issued in the normal course of business.
Working capital decreased by $8,147,000 to $138,387,000 at June 30, 2025 from $146,534,000 at June 30, 2024. Working capital is calculated by deducting Current Liabilities from Current Assets. Contractual Obligations and Commitments As of June 30, 2025, the Company had no material commitments for capital expenditures or inventory purchases other than purchase orders issued in the normal course of business.
Napco continually innovates through a broad range of research and development activities that seek to identify and address the changing demands of customers, industry trends, and competitive forces. Economic Conditions and Other Factors We are subject to the effects of general macroeconomic and market conditions. The markets for security devices and services are dynamic and highly competitive.
Napco continually strives to innovate through a broad range of research and development activities that seek to identify and address the changing demands of customers, industry trends, and competitive forces. Economic Conditions and Other Factors We are subject to the effects of general macroeconomic and market conditions.
The Company’s effective tax rate for fiscal 2024 decreased to 12% as compared to 13% for fiscal 2023 as a result of a larger portion of the Company’s taxable income being attributable to foreign operations.
The Company’s effective tax rate for fiscal 2025 increased to 13% as compared to 12% for fiscal 2024 as a result of a larger portion of the Company’s taxable income being attributable to United States operations.
Net cash provided by operating activities was $24.7 million for the year ended June 30, 2023 and was due to net income of $27.1 million offset by a decrease in cash flow from operating activities due to changes in operating assets and liabilities of $2.0 million and an adjustment for non-cash items of $0.4 million.
Net cash provided by operating activities was $45.4 million for the year ended June 30, 2024 and was due to net income of $49.8 million and adjustments for non-cash items of $2.7 million, partially offset by a decrease in cash flow from changes in operating assets and liabilities of $7.1 million.
Critical Accounting Policies and Estimates Our discussion and analysis of our financial condition and results of operations are based upon our Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States.
Refer to Risk Factors (Part I, Item 1A of this Form 10-K) for a discussion of these factors and other risks. Critical Accounting Policies and Estimates Our discussion and analysis of our financial condition and results of operations are based upon our Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States.
The changes in operating assets and liabilities was largely attributable to a decrease in accounts receivables and inventories offset by an increase in accounts payable and accrued expenses.
The changes in operating assets and liabilities were largely attributable to decreases in inventories, accounts receivables and prepaid expenses offset by decreases in accounts payables and accrued expenses.
Results of Operations Fiscal 2024 Compared to Fiscal 2023 Fiscal year ended June 30, (dollars in thousands) % Increase/ 2024 2023 (decrease) Net sales: equipment revenues $ 113,071 $ 110,062 2.7 % service revenues 75,749 59,935 26.4 % 188,820 169,997 11.1 % Gross Profit: equipment 33,209 19,865 67.2 % services 68,545 53,368 28.4 % 101,754 73,233 38.9 % Gross profit as a % of net sales 53.9 % 43.1 % 25.1 % equipment 29.4 % 18.0 % 63.3 % services 90.5 % 89.0 % 1.6 % Research and development 10,763 9,328 15.4 % Selling, general and administrative 37,173 33,580 10.7 % Selling, general and administrative as a % of net sales 19.7 % 19.8 % (0.5) % Operating Income 53,818 30,325 77.5 % Interest and other income (expense), net 2,568 903 184.4 % Provision for income taxes 6,568 4,101 60.2 % Net income 49,818 27,127 83.6 % Table of Contents Net Sales Net sales in fiscal 2024 increased by $18,823,000 to $188,820,000 as compared to $169,997,000 in fiscal 2023.
Results of Operations Fiscal 2025 Compared to Fiscal 2024 Fiscal year ended June 30, (dollars in thousands) % Increase/ 2025 2024 (decrease) Net sales: equipment revenues $ 95,291 $ 113,071 (15.7) % service revenues 86,330 75,749 14.0 % 181,621 188,820 (3.8) % Gross Profit: equipment 22,496 33,209 (32.3) % services 78,534 68,545 14.6 % 101,030 101,754 (0.7) % Gross profit as a % of net sales 55.6 % 53.9 % 3.2 % equipment 23.6 % 29.4 % (19.6) % services 91.0 % 90.5 % 0.5 % Research and development 12,581 10,763 16.9 % Selling, general and administrative 42,190 37,173 13.5 % Selling, general and administrative as a % of net sales 23.2 % 19.7 % 17.8 % Operating Income 46,259 53,818 (14.0) % Interest and other income (expense), net 3,810 2,568 48.4 % Provision for income taxes 6,663 6,568 1.4 % Net income 43,406 49,818 (12.9) % Table of Contents Net Sales Net sales in fiscal 2025 decreased by $7,199,000 to $181,621,000 as compared to $188,820,000 in fiscal 2024.
The change in use of cash for investing activities from 2023 to 2024 was a reduction in investments in term deposits (other investments). Table of Contents Cash Flows from Financing Activities Fiscal Year ended June 30, 2024 2023 Proceeds from stock option exercises $ 427 $ 85 Cash paid for dividend (13,258) (2,298) Net Cash (Used in) Provided by Financing Activities $ (12,831) $ (2,213) The cash used in financing activities for the years ended June 30, 2024 and 2023 was primarily related to the payment of stockholder dividends.
The change in cash for investing activities from 2024 to 2025 was an increase in proceeds received from marketable securities and other investments. Table of Contents Cash Flows from Financing Activities Fiscal Year ended June 30, 2025 2024 Proceeds from stock option exercises $ 54 $ 427 Dividends paid (13,632) (13,258) Repurchase of common stock (36,794) — Net Cash Used in Financing Activities $ (50,372) $ (12,831) The cash used in financing activities for the year ended June 30, 2025 was primarily related to the payment of stockholder dividends as well as purchase of treasury shares while the year ended June 30, 2024 was primarily related to the payment of stockholder dividends.
Cash Flows from Investing Activities Fiscal Year ended June 30, 2024 2023 Purchases of property, plant, and equipment $ (1,594) $ (2,962) Proceeds from disposal of fixed asset — 38 Purchases of marketable securities (206) (148) Purchases of other investments (1,351) (35,281) Redemption of other investments — 10,091 Net Cash Used in Investing Activities $ (3,151) $ (28,262) The cash used in investing activities during the year ended June 30, 2024 was primarily attributable to net cash used for capital expenditures and purchase of investments.
Cash Flows from Investing Activities Fiscal Year ended June 30, 2025 2024 Purchases of property, plant, and equipment $ (2,116) $ (1,594) Purchases of marketable securities (12,835) (206) Proceeds from sales of marketable securities 2,556 — Purchases of other investments — (1,351) Redemption of other investments 26,980 — Net Cash Provided by (Used in) Investing Activities $ 14,585 $ (3,151) The cash provided by investing activities during the year ended June 30, 2025 was primarily attributable to proceeds from the sale of marketable securities as well as the redemption of our Certificate of Deposits which were classified as other investments.
The cash used in investing activities during the year ended June 30, 2023 was primarily attributable to the net change in investments, as well as capital expenditures.
The Net cash provided by investing activities was partially offset by net cash used for capital expenditures and purchase of marketable securities. The cash used in investing activities during the year ended June 30, 2024 was primarily attributable to cash used for capital expenditures and purchase of certificates of deposits.
Gross profit on service revenues was $68,545,000 or 90.5% of net service revenues in fiscal 2024 and $53,368,000 or 89.0% of net service revenues, in fiscal 2023.
Gross profit on equipment sales was $22,496,000 or 23.6% of net equipment sales in fiscal 2025 and $33,209,000 or 29.4% of net equipment sales, in fiscal 2024. Gross profit on service revenues was $78,534,000 or 91% of net service revenues in fiscal 2025 and $68,545,000 or 90.5% of net service revenues, in fiscal 2024.
Income Taxes The Company’s provision for income taxes for fiscal 2024 increased by $2,467,000 to $6,568,000 as compared to $4,101,000 for the same period a year ago.
Interest income increased for fiscal 2025, compared to fiscal 2024, primarily due to the increase in our cash and cash equivalents as well as higher interest rates. Income Taxes The Company’s provision for income taxes for fiscal 2025 remained consistent at $6,663,000 as compared to $6,568,000 for the same period a year ago.
Highlights from fiscal year 2024 compared with fiscal year 2023 included: ● Net sales for the year increased 11% to a record $188.8 million as compared to $170.0 million. ● Recurring service revenue (“RSR”) for the year increased 26% to $75.7 million as compared to $59.9 million. ● Gross margin for recurring service revenue increased to 90.5% as compared to 89.0%. ● Gross margin for equipment revenue was 29.4% as compared to 18.0%. ● Net income increased 84% to a fiscal year record $49.8 million as compared to $27.1 million.
Highlights from fiscal year 2025 compared with fiscal year 2024 included: ● Net sales for the year decreased 4% to $181.6 million. ● Recurring service revenue (“RSR”) for the year increased 14% to $86.3 million. ● Gross margin for recurring service revenue was 91.0% for fiscal 2025. ● Gross margin for equipment revenue was 23.6% as compared to 29.4%. ● Net income decreased 13% to $43.4 million.
The increase in net sales was primarily due to increased sales of the Company’s recurring alarm communication services of $15,814,000, Alarm Lock brand door-locking products of $4,099,000, Marks brand door-locking products of $6,882,000 as partially offset by a decrease in sales of Continental brand access control products of $206,000 and Napco brand intrusion products of $7,766,000.
Net equipment revenue in fiscal 2025 decreased $17,780,000 to $95,291,000 as compared to $113,071,000 in fiscal 2024. The decrease in net sales was primarily due to decreased sales of the Alarm Lock brand door-locking products of $7,183,000, Marks brand door-locking products of $4,309,000, Napco Access Pro brand access control products of $2,274,000 and Napco brand intrusion products of $4,014,000.
Research and Development Research and Development expenses increased by $1,435,000 to $10,763,000 in fiscal 2024 as compared to $9,328,000 in fiscal 2023. This increase was due primarily to salary increases and additional staff. Selling, General and Administrative Selling, general and administrative expenses for fiscal 2024 increased by $3,593,000 to $37,173,000 as compared to $33,580,000 in fiscal 2023.
Research and Development Research and Development expenses increased by $1,818,000 in fiscal 2025 as compared to fiscal 2024, primarily due to increases of $1,750,000 in personnel-related expenses mainly from merit increases and the hiring of additional engineering staff.