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.
Biggest changeThe following tables summarize certain balance sheets and statement of operations information by reportable segment for the financial years ending October 31, 2025, and October 31, 2024, respectively, except that for 2024 FY there is no comparative Income Statement data for PAL for the reasons stated previously: Marine Technology Business (“Products”) Acoustic Sensors and Materials Business (“PAL”) Defense Engineering Services Business (“Services”) Corporate Total Year Ended October 31, 2025 Net Revenues $ 13,221,339 $ 5,409,954 $ 7,931,833 $ - $ 26,563,126 Cost of Revenues 3,375,922 2,237,430 3,287,406 - 8,900,758 Gross Profit 9,845,417 3,172,524 4,644,427 - 17,662,368 Research & Development 1,858,139 414,370 175,253 - 2,447,762 Selling, General & Administrative 4,091,421 1,920,985 2,466,341 2,199,831 10,678,578 Total Operating Expenses 5,949,560 2,335,355 2,641,594 2,199,831 13,126,340 Income (Loss) from Operations 3,895,857 837,169 2,002,833 (2,199,831 ) 4,536,028 Other Income Other Income 73,331 194,761 - - 268,092 Interest Income 505,465 5,661 107,106 89,865 708,097 Total Other Income 578,796 200,422 107,106 89,865 976,189 Income (Loss) before Income Taxes 4,474,653 1,037,591 2,109,939 (2,109,966 ) 5,512,217 Income Tax Expense Current Tax Expense 201,167 43,118 183,338 722,192 1,149,815 Deferred Tax Expense (Benefit) 188,755 91,045 13,252 (60,580 ) 232,472 Total Income Tax Expense 389,922 134,163 196,590 661,612 1,382,287 Net Income (Loss) $ 4,084,731 $ 903,428 $ 1,913,349 $ (2,771,578 ) $ 4,129,930 Supplemental Disclosures Total Assets $ 38,279,403 $ 7,100,814 $ 14,766,853 $ 4,346,492 $ 64,493,562 Total Liabilities $ 2,969,095 $ 1,376,533 $ 1,198,902 $ 833,618 $ 6,378,148 Revenues from Intercompany Sales - eliminated from sales above $ 6,144,638 $ 51,896 $ 374,311 $ 2,600,000 $ 9,170,845 Depreciation and Amortization $ 563,530 $ 710,565 $ 65,480 $ 51,935 $ 1,391,510 Purchases of Long-lived Assets $ 531,792 $ 248,560 $ 53,980 $ 336,386 $ 1,170,718 38 Marine Technology Business (“Products”) Defense Engineering Services Business (“Services”) Corporate 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 (Benefit) Expense Current Tax Expense 316,955 169,374 227,341 713,670 Deferred Tax (Benefit) Expense (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 $ 458,080 * In the 2024 FY Supplemental Disclosures Information, the Marine Technology Business Disclosure under “Total Assets” includes $4,529,648 of assets pertaining to PAL and under “Total Liabilities” includes $1,455,145 of liabilities pertaining to PAL.