Biggest changeWith total unfilled contract values amounting to $191.9 million (including our $98.3 million in backlog and all potential orders against LTA agreements previously awarded to us), as of December 31, 2023, we are confident in our ability to boost sales in 2024, attain profitability and improve our financial position. 21 RESULTS OF OPERATIONS Years ended December 31, 2023 and 2022: Selected Financial Information: 2023 2023 Percentage of Net Sales 2022 2022 Percentage of Net Sales Change 2023 vs 2022 Percent Change 2023 vs 2022 Net sales $ 51,516,000 100.0 % $ 53,238,000 100.0 % $ (1,722,000 ) -3.23 % Cost of sales 44,088,000 85.6 % 45,786,000 86.0 % (1,698,000 ) -3.71 % Gross profit 7,428,000 14.4 % 7,452,000 14.0 % (24,000 ) -0.32 % Operating expenses 7,723,000 15.0 % 7,646,000 14.4 % 77,000 1.01 % Interest expense 1,920,000 3.7 % 1,338,000 2.5 % 582,000 43.50 % Other income, net 84,000 0.2 % 139,000 0.3 % (55,000 ) -39.57 % Gain on write-off of accounts payable - 0.0 % 317,000 0.6 % (317,000 ) -100.00 % Provision for income taxes - 0.0 % - 0.0 % - - Net loss $ (2,131,000 ) -4.1 % $ (1,076,000 ) -2.0 % $ (1,055,000 ) 98.05 % Balance Sheet Data: December 31, December 31, Percent 2023 2022 Change Change Cash $ 346,000 $ 281,000 65,000 23.13 % Working capital $ 12,117,000 $ 18,600,000 (6,483,000 ) -12.81 % Total assets $ 50,715,000 $ 53,814,000 (3,098,000 ) -5.76 % Total stockholders’ equity $ 15,190,000 $ 16,839,000 (1,649,000 ) -9.79 % Comparison of Fiscal 2023 to 2022 Net Sales: Net sales in 2023 were $51,516,000, a decrease of $1,722,000, or 3.2%, compared with $53,238,000 that we achieved in 2022.
Biggest changeWith total unfilled contract values amounting to $271.3 million (including our $117.9 million in backlog and all potential orders against LTA agreements previously awarded to us), as of December 31, 2024, we are confident in our ability to boost sales in 2025, attain profitability and improve our financial position. 21 RESULTS OF OPERATIONS Years ended December 31, 2024 and 2023: Selected Financial Information: 2024 2024 Percentage of Net Sales 2023 2023 Percentage of Net Sales Change 2024 vs 2023 Percent Change 2024 vs 2023 Net sales $ 55,108,000 100.0 % $ 51,516,000 100.0 % $ 3,592,000 6.97 % Cost of sales 46,176,000 83.8 % 44,088,000 85.6 % 2,088,000 4.74 % Gross profit 8,932,000 16.2 % 7,428,000 14.4 % 1,504,000 20.25 % Operating expenses 8,473,000 15.4 % 7,723,000 15.0 % 750,000 9.71 % Interest expense 1,893,000 3.4 % 1,920,000 3.7 % (27,000 ) -1.41 % Other income, net 68,000 0.1 % 84,000 0.2 % (16,000 ) -19.05 % Provision for income taxes - 0.0 % - 0.0 % - Net loss $ (1,366,000 ) -2.5 % $ (2,131,000 ) -4.1 % $ 765,000 -35.90 % Balance Sheet Data: December 31, 2024 December 31, 2023 Change Percent Change Cash $ 753,000 $ 346,000 407,000 117.63 % Working capital $ 11,776,000 $ 12,117,000 (341,000 ) -2.81 % Total assets $ 51,011,000 $ 50,715,000 296,000 0.58 % Total stockholders’ equity $ 14,948,000 $ 15,190,000 (242,000 ) -1.59 % Comparison of Fiscal 2024 to 2023 Net Sales: Net sales in 2024 were $55,108,000, an increase of $3,592,000 or 7.0%, compared with $51,516,000 that we achieved in 2023.
This allows for rigorous oversight of production and the adherence to stringent quality standards. Although there is currently a shortage of skilled workers, we maintain a highly trained and close- knit team of over 180 professionals committed to driving excellence and precision in every aspect of our operations. Our period-to-period net sales and operating results are significantly impacted by timing.
This allows for rigorous oversight of production and the adherence to stringent quality standards. Although there is currently a shortage of skilled workers, we maintain a highly trained and close- knit team of over 184 professionals committed to driving excellence and precision in every aspect of our operations. Our period-to-period net sales and operating results are significantly impacted by timing.
Additionally, we expanded our sales and marketing efforts, with a sharp focus on expanding relationships with existing customers and cultivating new ones. Fiscal 2023 marked a year of overall progress and positioning for growth. Looking forward to fiscal 2024, our business strategy is geared towards achieving sustainable and profitable business growth.
Additionally, we expanded our sales and marketing efforts, with a sharp focus on expanding relationships with existing customers and cultivating new ones. Fiscal 2024 marked a year of overall progress and positioning for growth. Looking forward to fiscal 2025, our business strategy is geared towards achieving sustainable and profitable business growth.
This ratio is a financial metric that we use to measure our ability to cover fixed charges such as interest and leases expenses as divided by EBITDA (as defined in the Current Credit Facility) which represents net income (loss) before interest, taxes, depreciation and amortization.
This ratio is a financial metric that we use to measure our ability to cover fixed charges such as interest and lease expenses as divided by EBITDA (as defined in the Current Credit Facility) which represents net income (loss) before interest, taxes, depreciation and amortization.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION The following discussion of our financial condition and results of operations should be read in conjunction with our audited consolidated financial statements for the years ended December 31, 2023 and 2022 and the notes to those statements included elsewhere in this report.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION The following discussion of our financial condition and results of operations should be read in conjunction with our audited consolidated financial statements for the years ended December 31, 2024 and 2023 and the notes to those statements included elsewhere in this report.
We have historically met these requirements with funds provided by a combination of cash generated from operating activities and cash generated from equity and debt financing transactions. Based on our current revenue visibility and strength of our backlog, we believe that we have sufficient liquidity to meet our cash requirements.
We have historically met these requirements with funds provided by a combination of cash generated from operating activities and cash generated from equity and debt financing transactions. Based on our current revenue visibility and strength of our backlog, we believe that we have sufficient liquidity to meet our cash requirements for our operations.
Cash used in investing activities of $2,112,000 and $2,361,000, in 2023 and 2022, respectively, was for new property and equipment. We continue to make strategic investments in capital equipment to enhance our competitiveness. The investments in 2023 and 2022 increased production efficiency and speed, while maintaining closer tolerances. They also expanded the size of products we can manufacture.
Cash used in investing activities of $2,285,000 and $2,112,000, in 2024 and 2023, respectively, was for new property and equipment. We continue to make strategic investments in capital equipment to enhance our competitiveness. The investments in 2024 and 2023 increased production efficiency and speed, while maintaining closer tolerances. They also expanded the size of products we can manufacture.
This debt matures on December 30, 2025, and requires us to make monthly payments of approximately $79,000 in 2024. 2) Related Party Notes of approximately $6,162,000. This debt matures on July 1, 2026.
This debt matures on December 30, 2025, and requires us to make monthly payments of approximately $68,000 in 2025. 2) Related Party Notes of approximately $6,162,000. This debt matures on July 1, 2026.
The Company periodically evaluates inventory items not secured by backlog and establishes write-downs to estimated net realizable value for excess quantities, slow-moving goods (defined as goods which do not have an open order and have not had movement for two years), obsolescence and for other impairments of value. ● Impairment of Long-Lived Assets.
The Company periodically evaluates inventory items not secured by backlog and establishes write-downs to estimated net realizable value for excess quantities, slow-moving goods (defined as goods which do not have an open order and have not had movement for two years), obsolescence and for other impairments of value. ● Income Taxes.
Net Loss: Net loss for the year ended December 31, 2023 was $2,131,000, compared to a net loss of $1,076,000 for the year ended December 31, 2022, for the reasons discussed above.
Net Loss: Net loss for the year ended December 31, 2024 was $1,366,000, compared to a net loss of $2,131,000 for the year ended December 31, 2023, for the reasons discussed above.
We expect to invest approximately $2,000,000 in 2024 for new or upgraded equipment. Cash Provided by Financing Activities For the year ended December 31, 2023, cash used in financing activities was $2,685,000.
We expect to invest approximately $1,600,000 in 2025 for new or upgraded equipment. Cash Provided by (Used In) Financing Activities For the year ended December 31, 2024, cash provided by financing activities was $2,368,000.
Such payment shall be applied to the outstanding principal balance of the Term loan, on or prior to the April 15 immediately following such fiscal year. For the fiscal year ended December 31, 2023, based on the calculation there was no Excess Cash Flow payment required.
Such payment shall be applied to the outstanding principal balance of the Term loan, on or prior to the April 15 immediately following such fiscal year. For the fiscal year ended December 31, 2024, based on the calculation there is a $43,500 Excess Cash Flow payment required.
If we were to default under our Current Credit Facility, our lender could choose to increase the rate of interest we pay or refuse to make loans under the revolving portion of the Facility and keep the funds remitted to the collection account.
If we were to default under the Current Credit Facility, our lender could choose to increase the rate of interest or refuse to make loans under the revolving portion of the Current Credit Facility and keep the funds remitted to the collection account. If the lender were to raise the rate of interest, it would adversely impact our operating results.
This amendment also increased our ability to make additional capital expenditures up to a limit of $2,500,000 in any fiscal year. In connection with this amendment, we paid a fee of $20,000.
This amendment also increased our ability to make additional capital expenditures up to a limit of $2,500,000 in any fiscal year.
During fiscal 2022, we paid $20,000 of amendment fees. 25 Critical Accounting Estimates A critical accounting estimate is one that is both important to the portrayal of a company’s financial condition and results of operations and requires management’s most difficult, subjective or complex judgements, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
During fiscal 2023, we also took advances of $393,000 against the Solar Facility including origination fees of $25,000. 26 Critical Accounting Estimates A critical accounting estimate is one that is both important to the portrayal of a company’s financial condition and results of operations and requires management’s most difficult, subjective or complex judgements, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
The financial statements include estimates based on currently available information and our judgment as to the outcome of future conditions and circumstances. Significant estimates in these financial statements include, inventory valuation, useful lives and impairment of long-lived assets, income tax provision, and allowance for credit losses.
The financial statements include estimates based on currently available information and our judgment as to the outcome of future conditions and circumstances. Significant estimates in these financial statements include, inventory valuation and income tax provision.
LIQUIDITY AND CAPITAL RESOURCES As of December 31, 2023, we have debt service requirements related to: 1) Outstanding indebtedness under our Current Credit Facility of $15,849,000 (consisting of a Revolving Loan of $10,804,000 and a Term Loan in the amount of $5,045,000).
LIQUIDITY AND CAPITAL RESOURCES As of December 31, 2024, we have debt service requirements related to: 1) Outstanding indebtedness under our Current Credit Facility of $18,130,000 (consisting of a Revolving Loan of $12,905,000 and a Term Loan in the amount of $5,225,000).
During fiscal 2022, we increased borrowings under our Current Credit Facility by $2,130,000 (consisting of a net increase in Revolving Loan borrowings of $916,000 and a net increase of $1,214,000 against the Term loan). We also made payments of $284,000 pursuant to financing lease obligations. $250,000 of Related Loan principal repayments, and $9,000 on a loan payable.
During fiscal 2024, we increased borrowings under our Current Credit Facility by $2,238,000 (consisting of a net increase in Revolving Loan borrowings of $2,101,000 and a net increase of $137,000 against the Term Loan) and received advances of $533,000 against the Solar Facility. We also made payments of $196,000 pursuant to financing lease obligations and $9,000 on a loan payable.
Our judgments and tax strategies are subject to audit by various taxing authorities. ● Allowance for Credit Loss on Accounts Receivable.
Our judgments and tax strategies are subject to audit by various taxing authorities.
If the lender were to raise the rate of interest we pay, it would adversely impact our operating results. If the lender were to cease making new loans under our revolving facility, we would lack the funds to continue our operations.
If the lender were to cease making new loans under the revolving facility, we would lack the funds to continue operations.
We also benefited from increased customer deposits primarily due to an advance payment by a customer to be used for the procurement of long lead time raw materials expected to be utilized during 2024. Cash Used In Investing Activities We continue to make significant investments to enhance our competitiveness and market position.
The decrease in cash flows was primarily due to the use of a portion, $2,442,000, of customer deposits which had been advanced prior to 2024 for the procurement of long lead time raw materials expected to be utilized in 2024. Cash Used In Investing Activities We continue to make significant investments to enhance our competitiveness and market position.
In connection with this amendment, we paid a fee of $20,000. ● On August 4, 2023, we entered into a Fifth Amendment that waived a default caused by our failure to meet the required Fixed Coverage Charge Ratio for the fiscal quarter ended March 31, 2023.
In connection with this amendment, we paid a fee of $20,000. ● On May 31, 2024, we entered into a Seventh Amendment that waived the default caused by our failure to achieve the required Fixed Charge Coverage Ratio of the Sixth Amendment. This amendment further revised our Financial Covenants.
We are required to maintain a collection account with our lender into which substantially all of our cash receipts are remitted.
The Current Credit Facility expires on December 30, 2025. In addition, we are required to maintain a collection account with our lender into which substantially all cash receipts are remitted.
During fiscal 2023, we reduced borrowings under our Current Credit Facility by $2,921,000 (consisting of net reduction in Revolving Loan borrowings of $2,548,000 and a net decrease of $373,000 against the Term Loan). We also made payments of $123,000 pursuant to financing lease obligations and $9,000 on a loan payable.
For the year ended December 31, 2023, cash used in financing activities was $2,685,000. During fiscal 2023, we reduced borrowings under our Current Credit Facility by $2,921,000 (consisting of net reduction in Revolving Loan borrowings of $2,548,000 and a net decrease of $373,000 against the Term Loan).
The composition of customers that exceeded 10% of our net sales in either 2023 or 2022 are shown below: Percentage of Net Sales Customer 2023 2022 RTX (a) 27.3 % 40.6 % Lockheed Martin 24.7 % 21.4 % Boeing 12.2 % 0.0 % United States Government 3.6 % 14.3 % (A) RTX includes Collins Landing Systems and Collins Aerostructures 22 The composition of our net sales by platform or program profiles for the years ended December 31, 2023 and 2022 are shown below: Percentage of Net Sales Platform or Program 2023 2022 F-18 Hornet 24.3 % 13.3 % E2-D Hawkeye 18.9 % 15.6 % UH-60 Blank Hawk Helicopter 18.1 % 16.5 % GTF 10.5 % 9.5 % CH-53 Helicopter 7.4 % 6.3 % F-35 Lightning II 4.0 % 18.6 % F-15 Eagle Tactical Fighter 2.1 % 3.8 % All other platforms 14.7 % 16.4 % Total 100.0 % 100.0 % Based on the significant easing of the 2023 supply chain issue discussed above and expected delivery dates for products used in all our other platforms and programs, we expect fiscal 2024 sales to increase as compared to the level we achieved in 2023.
The composition of customers that exceeded 10% of our net sales in either 2024 or 2023 are shown below: Percentage of Net Sales Customer 2024 2023 RTX (A) 29.3 % 29.3 % Lockheed Martin 25.1 % 24.7 % Northrop 18.3 % 3.6 % Boeing 0.7 % 12.2 % (A) RTX includes Collins Landing Systems and Collins Aerostructures 22 The composition of our net sales by platform or program profiles for the years ended December 31, 2024 and 2023 are shown below: Percentage of Net Sales Platform or Program 2024 2023 E2-D Hawkeye 24.0 % 18.9 % UH-60 Black Hawk Helicopter 23.1 % 18.1 % GTF 22.0 % 10.5 % F-35 Lightning II 3.7 % 4.0 % CH-53 Helicopter 3.4 % 7.4 % F-18 Hornet 2.9 % 24.3 % All other platforms 20.9 % 16.8 % Total 100.0 % 100.0 % Period-to-period changes in customer mix and related platforms and programs are largely attributable to customer requirements, availability of parts, production capacity and timing.
The increase in both dollars and percentage was primarily driven by higher professional fees and costs associated with the improvement of our information technology system and hardening our cyber-security protection. We continue to look for ways to reduce our costs and improve our operating performance and financial results.
As a percentage of consolidated net sales, operating expenses rose to 15.4%, compared to the 15.0% achieved in fiscal 2023. The increase in both dollars and percentage was primarily driven by higher professional fees and costs associated with the improvement of our information technology system and hardening our cyber-security protection.
Therefore, we have classified the term loan that expires on December 30, 2025 as current as of December 31, 2023, in accordance with the guidance in ASC 470-10-45, “Debt – Other Presentation Matters”, related to the classification of callable debt.
In the past, we have not met our financial and business covenants, most recently as of March 31, 2024, and therefore historically classified the term loan at December 31, 2023 in accordance with the guidance in Accounting Standards Codification (“ASC”) 470-10-45. “Debt – Other Presentation Matters”, related to the classification of callable debt.
Pursuant to the Current Credit Facility we are permitted to make principal payments against this debt in the amount of $250,000 per quarter, as long as certain conditions are met. 3) Various equipment leases and contractual obligations related to our normal business, including advances under our Solar Facility for the installation of solar energy systems including the replacement of the existing roof at our Sterling Facility Under the terms of the Current Credit Facility, we are required to meet a Fixed Charge Coverage Ratio (as defined) that is determined at the end of each fiscal quarter.
Subsequent to December 31, 2024 we repaid approximately $1,291,000 of this debt out of proceeds of such sales. 3) Various equipment leases and contractual obligations related to our normal business, including advances under our Solar Facility for the installation of solar energy systems including the replacement of the existing roof at our Sterling Facility. 23 Under the terms of the Current Credit Facility, as amended, we are required to achieve prescribed levels of EBITDA (as defined in the Current Credit Facility) at the end of each Fiscal Quarter on a rolling basis, for the Fiscal Quarters ending September 30, 2024 and December 31, 2024.
Although navigating the current business landscape remains challenging and it is difficult to predict period-to-period financial performance, we believe we will be able to meet our financial obligations for the foreseeable future. However, if we are unable to obtain a waiver from our lender and they were to cease lending, we would not be able meet our financial obligations.
In connection with these changes, the Company paid an amendment fee of $20,000. 24 Although navigating the current business landscape remains challenging and it is difficult to predict period-to-period financial performance, we believe we will be able to meet our financial obligations for the foreseeable future.
The rights granted to our lender under the Current Credit Facility combined with the possibility that we might fail to meet covenants in the future raise substantial doubt about our ability to continue as a going concern for the one year commencing as of the issuance of the opinion of our auditors contained in this report. 23 The following is a brief discussion of recent amendments to the Current Credit Facility (all of which have been filed with the SEC): ● On May 17, 2022, we entered into a Fourth Amendment that increased the Term Loan to $5,000,000 and reduced our monthly principal repayments requirements.
The Current Credit Facility expiration date and the rights granted to the lender, combined with the reasonable possibility that the we might fail to meet covenants in the future, raise substantial doubt about our ability to continue as a going concern for the one year commencing as of the date of filing this report.
Gross Profit: Gross profit for the year ended December 31, 2023, amounted to $7,428,000, comparable to the $7,452,000 achieved in 2022. Our gross profit percentage in fiscal 2023 increased to 14.4% from the 14.0% we achieved in 2022. This improvement can be attributable to changes in the sales across our major platforms, shifts in product mix, and overall operating efficiencies.
Gross Profit: Gross profit for the year ended December 31, 2024, amounted to $8,932,000, an increase from the $7,428,000 achieved in 2023. Our gross profit percentage in fiscal 2024 increased to 16.2% from the 14.4% we achieved in 2023.
However, if we are unable to obtain a waiver from our lender and they were to cease lending we may not have sufficient liquidity to meet our cash requirements for the next twelve months from the date of issuance of our consolidated financial statements included in this Report. 24 Cash Flow The following table summarizes our net cash flow from operating, investing and financing activities for the periods indicated (in thousands): Year Ended December 31, 2023 2022 Cash provided by (used in) Operating activities $ 4,862 $ 448 Investing activities (2,112 ) (2,361 ) Financing activities (2,685 ) 1,567 Net increase (decrease) in cash $ 65 $ (346 ) Cash Provided By Operating Activities For the year ended December 31, 2023, we generated cash flows from operations of $4,862,000 as compared to only $448,000 for fiscal 2022.
Any failure to refinance our existing debt or obtain additional working capital when required would have a material adverse effect on our business and financial condition. 25 Cash Flow The following table summarizes our net cash flow from operating, investing and financing activities for the periods indicated (in thousands): Year Ended December 31, 2024 2023 Cash provided by (used in) Operating activities $ 324 $ 4,862 Investing activities (2,285 ) (2,112 ) Financing activities 2,368 (2,685 ) Net increase (decrease) in cash $ 407 $ 65 Cash Provided By Operating Activities For the year ended December 31, 2024, we generated cash flows from operations of $324,000 as compared to $4,862,000 for fiscal 2023.
As of December 31, 2023, we have borrowing capacity of approximately $9,830,000 under the Revolving Loan (including $383,000 pursuant to the Capital Expenditure Line). In addition to required Term Loan payments of approximately $948,000 in fiscal 2024, we may have to make additional payments.
In addition to required Term Loan payments of approximately $1,011,000 in fiscal 2025, we may have to make additional payments.
Interest Expense: Interest expense (which includes amortization of deferred financing costs) was $1,920,000 in fiscal 2023, an increase of $582,000 or 43.5% from $1,338,000 in 2022. The increase is primarily attributable to an increase in the average interest rate on outstanding debt pursuant to our Current Credit Facility which increased to 7.55% in 2023 as compared to 4.50% in 2022.
The decrease is primarily attributable to a decrease in the average amount outstanding under our Current Credit Facility. The average interest rate on our Current Credit Facility increased to 7.66% in 2024 as compared to 7.55% in 2023.