Biggest changeMarine 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 (Expense) Benefit (868,162 ) 39,422 (176,400 ) (1,005,140 ) Deferred Tax Benefit (Expense) 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 32 Marine Technology Business (Products) Marine Engineering Business (Services) Overhead Total Year Ended October 31, 2021 Net Revenues $ 15,804,222 $ 5,527,305 $ - $ 21,331,527 Cost of Revenues 3,169,835 3,391,974 - 6,561,809 Gross Profit 12,634,387 2,135,331 - 14,769,718 Research & Development 2,509,107 473,569 - 2,982,676 Selling, General & Administrative 3,231,733 2,304,300 2,413,492 7,949,525 Total Operating Expenses 5,740,840 2,777,869 2,413,492 10,932,201 Income (Loss) from Operations 6,893,547 (642,538 ) (2,413,492 ) 3,837,517 Other Income (Expense) Other Income 354,373 1,079,374 1,635 1,435,382 Interest Expense (1,738 ) (365 ) (17,552 ) (19,655 ) Total Other Income (Expense) 352,635 1,079,009 (15,917 ) 1,415,727 Income (Loss) before Income Taxes 7,246,182 436,471 (2,429,409 ) 5,253,244 Income Tax (Expense) Benefit Current Tax Benefit (Expense) 35,032 (51,624 ) - (16,592 ) Deferred Tax (Expense) Benefit (418,338 ) 409,205 (279,754 ) (288,887 ) Total Income Tax (Expense) Benefit (383,306 ) 357,581 (279,754 ) (305,479 ) Net Income (Loss) $ 6,862,876 $ 794,052 $ (2,709,163 ) $ 4,947,765 Supplemental Disclosures Total Assets $ 30,631,442 $ 14,117,747 $ 716,230 $ 45,465,419 Total Liabilities $ 3,166,999 $ 849,306 $ 400,041 $ 4,416,346 Revenues from Intercompany Sales- eliminated from sales above $ 2,075,387 $ 355,608 $ 3,470,000 $ 5,900,995 Depreciation and Amortization $ 780,434 $ 114,022 $ 29,617 $ 924,073 Purchases of Long-lived Assets $ 793,995 $ 51,907 $ 118,302 $ 964,204 Coda Octopus Martech and Coda Octopus Colmek (“Services Segment” or “Marine Engineering Business”) are providing engineering services as sub-contractors mainly to prime defense contractors and Coda Octopus Products operations are comprised primarily of product sales, technology solutions sales, rental of equipment and/or software and associated services (“Products Segment” or “Marine Technology Business”).
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.
For more detailed information on the composition and disaggregation of our revenues, please refer to Note 14 (“Disaggregation of Revenue”) of our audited Consolidated Financial Statements of October 31, 2022, and 2021. 27 Research and Development (R&D): Year Ended October 31, 2022 Year Ended October 31, 2021 Percentage Change $ 2,237,920 $ 2,982,676 Decrease of 25.0% Research and Development costs are, in general, an inherent ongoing cost for the Marine Technology Business operations since it will need to either maintain the products it has in the market or continue to advance these products and its core technology to keep them competitive (both in price and performance) and to expand the product offerings which we have in the market.
Since there are more variable factors affecting Gross Profit Margins in the Marine Technology Business, a table showing a summary break-out of sales generated by the Marine Technology Business in the 2023 FY compared to the 2022 FY is set out below: 2023 FY Products 2022 FY Products Percentage Change Equipment Sales $ 8,444,305 $ 8,771,050 (3.7 )% Equipment Rentals 1,264,804 1,844,775 (31.4 )% Software Sales 851,976 1,014,867 (16.1 )% Services 1,557,981 3,093,996 (49.6 )% Total Net Sales $ 12,119,066 $ 14,724,688 (17.7 )% For more detailed information on the composition and disaggregation of our revenues, please refer to “Note 15 Disaggregation of Revenue” of our audited Consolidated Financial Statements of October 31, 2023, and 2022. 26 Research and Development (R&D): Year Ended October 31, 2023 Year Ended October 31, 2022 Percentage Change $ 2,096,467 $ 2,237,920 Decrease of 6.3% Research and Development costs are, in general, an inherent ongoing cost for the Marine Technology Business operations since it will need to either maintain the products it has in the market or continue to advance these products and its core technology to keep them competitive (both in price and performance) and to expand the product offerings which we have in the market.
Further discussions on SG&A are set out immediately below. 28 Key Areas of SG&A Expenditure across the Group for the year ended October 31, 2022, compared to the year ended October 31, 2021 Expenditure October 31, 2022 October 31, 2021 Percentage Change Wages and Salaries $ 3,752,524 $ 3,361,494 Increase of 11.6% Legal and Professional Fees (including accounting, audit and investment banking services) $ 1,419,013 $ 1,284,591 Increase of 10.5% Rent for our various locations $ 64,637 $ 51,443 Increase of 25.6% Marketing $ 197,258 $ 48,214 Increase of 309.1% Although in FY2022 expenditures relating to Wages and Salaries increased by 11.6%, it should be noted that in the 2021 FY we had had contributions under the UK Coronavirus Job Retention Scheme (CJRS) of $135,000 which reduced this category of expenditures.
Further discussions on SG&A are set out immediately below. 27 Key Areas of SG&A Expenditure across the Group for the year ended October 31, 2023, compared to the year ended October 31, 2022 Expenditure October 31, 2023 October 31, 2022 Percentage Change Wages and Salaries $ 3,499,542 $ 3,752,524 Decrease of 6.7% Legal and Professional Fees (including accounting, audit, tax and investor relations) $ 1,809,604 $ 1,419,013 Increase of 27.5% Rent for our various locations $ 50,767 $ 64,637 Decrease of 21.5% Marketing $ 216,403 $ 197,258 Increase of 9.7% In the 2023 FY compared to the 2022 FY: Wages and Salaries decreased by 6.7%.