SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Mark One)
| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended
OR
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number
| (State of Incorporation) | (IRS Employer Identification No.) | |
| (Address of Principal Executive Office) | (Zip Code) |
Registrant’s Telephone Number, including Area Code:
Securities Registered Pursuant to Section 12(g) of the Act: common stock, par value $0.10.
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the
past 90 days.
Indicate by check mark whether the registrant has submitted
electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of large accelerated filer,” accelerated filer,” smaller reporting company,” and emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | o | Emerging growth company | ||
| Accelerated filer | o | Smaller reporting company | ||
| o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act). Yes ¨
On July 9, 2024, there were shares of Common Stock, $0.10 par value, outstanding.
| 1 |
MICROPAC INDUSTRIES, INC.
FORM 10-Q
May 25, 2024
INDEX
| PART I - FINANCIAL INFORMATION | |||
| ITEM 1 - FINANCIAL STATEMENTS | 3 | ||
| Condensed Balance Sheets as of May 25, 2024 (unaudited) and November 30, 2023 | 3 | ||
| Condensed Statements of Income for the three and six months ended May 25, 2024 and May 27, 2023 (unaudited) | 4 | ||
| Condensed Statements of Cash Flows for the six months ended May 25, 2024 and May 27, 2023 (unaudited) | 5 | ||
| Statements of Shareholders’ Equity for the three and six months ended May 25, 2024 and May 27, 2023 (unaudited) | 6 | ||
| Notes to Condensed Financial Statements (unaudited) | 7 | ||
| ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | 14 | ||
| ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK | 17 | ||
| ITEM 4 - CONTROLS AND PROCEDURES | 17 | ||
| PART II - OTHER INFORMATION | |||
| ITEM 1 - LEGAL PROCEEDINGS | 18 | ||
| ITEM 1A -RISK FACTORS | 18 | ||
| ITEM 2 - UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS | 18 | ||
| ITEM 3 - DEFAULTS UPON SENIOR SECURITIES | 18 | ||
| ITEM 4 - MINE SAFETY DISCLOSURE | 18 | ||
| ITEM 5 - OTHER INFORMATION | 18 | ||
| ITEM 6 - EXHIBITS | 18 | ||
| SIGNATURES | 18 | ||
| 2 |
PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
MICROPAC INDUSTRIES, INC.
CONDENSED BALANCE SHEETS
(Dollars in thousands)
| CURRENT ASSETS | May 25, 2024 | November 30, 2023 | ||||||
| (Unaudited) | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Receivables, net of allowance for credit losses of $ |
|
| ||||||
| Other receivable | ||||||||
| Contract assets | ||||||||
| Inventories: | ||||||||
| Raw materials and supplies | ||||||||
| Work in process | ||||||||
| Total inventories | ||||||||
| Prepaid expenses and other assets | ||||||||
| Total current assets | ||||||||
| PROPERTY, PLANT AND EQUIPMENT, at cost: | ||||||||
| Land | ||||||||
| Buildings | ||||||||
| Facility improvements | ||||||||
| Furniture and fixtures | ||||||||
| Construction in process | ||||||||
| Machinery and equipment | ||||||||
| Total property, plant, and equipment | ||||||||
| Less accumulated depreciation | ( | ) | ( | ) | ||||
| Net property, plant, and equipment | ||||||||
| Deferred income taxes, net | ||||||||
| Total assets | $ | $ | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Accounts payable | $ | $ | ||||||
| Accrued compensation | ||||||||
| Deferred revenue | ||||||||
| Property taxes | ||||||||
| Income tax | ||||||||
| Current portion of term debt | ||||||||
| Other accrued liabilities | ||||||||
| Total current liabilities | ||||||||
| Long Term Debt, net of debt issuance costs and current portion | ||||||||
| Total liabilities | ||||||||
| Commitments and contingencies | ||||||||
| SHAREHOLDERS’ EQUITY | ||||||||
| Common stock, $ par value, authorized shares, issued and outstanding at May 25, 2024 November 30, 2023 | ||||||||
| Additional paid-in-capital | ||||||||
| Treasury stock, shares, at cost | ( | ) | ( | ) | ||||
| Retained earnings | ||||||||
| Total shareholders’ equity | ||||||||
| Total liabilities and shareholders’ equity | $ | $ | ||||||
See accompanying notes to financial statements.
| 3 |
MICROPAC INDUSTRIES, INC.
CONDENSED STATEMENTS OF INCOME
(Dollars in thousands except share data)
(Unaudited)
| Three months ended | Six Months Ended | |||||||||||||||
| May 25, 2024 | May 27, 2023 | May 25, 2024 | May 27, 2023 | |||||||||||||
| NET SALES | $ | $ | $ | $ | ||||||||||||
| COST AND EXPENSES: | ||||||||||||||||
| Cost of goods sold | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Research and development | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Selling, general and administrative expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total cost and expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| OPERATING INCOME | ||||||||||||||||
| Interest income(expense) | ( | ) | ( | ) | ( | ) | ||||||||||
| Other income | ||||||||||||||||
| INCOME BEFORE TAXES | ||||||||||||||||
| Provision for taxes | ||||||||||||||||
| NET INCOME | $ | $ | $ | $ | ||||||||||||
| DIVIDENDS PER SHARE | $ | $ | $ | $ | ||||||||||||
| NET INCOME PER SHARE, BASIC | $ | $ | $ | $ | ||||||||||||
| WEIGHTED AVERAGE OF SHARES, BASIC | ||||||||||||||||
| NET INCOME PER SHARE, DILUTED | $ | $ | $ | $ | ||||||||||||
| WEIGHTED AVERAGE OF SHARES, DILUTED | ||||||||||||||||
See accompanying notes to financial statements.
| 4 |
MICROPAC INDUSTRIES, INC.
CONDENSED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
| Six months ended | ||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | May 25, 2024 | May 27, 2023 | ||||||
| Net income | $ | $ | ||||||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||
| Depreciation | ||||||||
| Stock-based compensation | ||||||||
| Amortization of right-of-use asset |
| |||||||
| Amortization of debt issuance costs | ||||||||
| Gain on sale of building | ( | ) | ||||||
| Changes in certain current assets and liabilities: | ||||||||
| Decrease in accounts receivable | ||||||||
| Increase in contract assets | ( | ) | ( | ) | ||||
| Increase in inventories | ( | ) | ( | ) | ||||
| Decrease in prepaid expenses | ||||||||
| Decrease in deferred revenue | ( | ) | ( | ) | ||||
| Decrease in accounts payable | ( | ) | ( | ) | ||||
| Increase (decrease) in accrued compensation | ( | ) | ||||||
| Decrease in income taxes payable | ( | ) | ( | ) | ||||
| Decrease in lease liability | ( | |||||||
| Decrease in property taxes | ( | ) | ( | ) | ||||
| Decrease in all other accrued liabilities | ( | ) | ( | ) | ||||
| Net cash provided by (used in) operating activities | ( | ) | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Additions to property, plant and equipment | ( | ) | ( | ) | ||||
| Proceeds from the sale of property, plant and equipment | ||||||||
| Net cash used in investing activities | ( | ) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Cash dividend | ( | ) | ( | ) | ||||
| Proceeds from long term debt | ||||||||
| Payments on long term debt | ( | ) | ||||||
| Net cash (used in) provided by financing activities | ( | ) | ||||||
| Net increase (decrease) in cash and cash equivalents | ( | ) | ||||||
| Cash and cash equivalents at beginning of period | ||||||||
| Cash and cash equivalents at end of period | $ | $ | ||||||
| Supplemental Cash Flow Disclosure: | ||||||||
| Cash paid for income taxes | $ | $ | ||||||
| Supplemental Non-Cash Flow Disclosure: | ||||||||
| Changes in accrued property, plant, and equipment | $ | $ | ||||||
See accompanying notes to financial statements.
| 5 |
MICROPAC INDUSTRIES, INC.
STATEMENTS OF SHAREHOLDERS’ EQUITY
FOR THE SIX MONTHS ENDED MAY 25, 2024 AND MAY 27, 2023
(Dollars in thousands)
(Unaudited)
| Common | Additional | Treasury | Retained | |||||||||||||||||
| Stock | paid-in-capital | Stock | Earnings | Total | ||||||||||||||||
| BALANCE, November 30, 2022 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Dividend | ( | ) | ( | ) | ||||||||||||||||
| Net loss | ( | ) | ( | ) | ||||||||||||||||
| BALANCE, February 26, 2023 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Stock-based compensation | ||||||||||||||||||||
| Net income | ||||||||||||||||||||
| BALANCE, May 27, 2023 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Common | Additional | Treasury | Retained | |||||||||||||||||
| Stock | paid-in-capital | Stock | Earnings | Total | ||||||||||||||||
| BALANCE, November 30, 2023 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Stock-based compensation | ||||||||||||||||||||
| Dividend | ( | ) | ( | ) | ||||||||||||||||
| Net income | ||||||||||||||||||||
| BALANCE, February 24, 2024 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||
| Stock-based compensation | ||||||||||||||||||||
| Net income | ||||||||||||||||||||
| BALANCE, May 25, 2024 | $ | $ | $ | ( | ) | $ | $ |
See accompanying notes to financial statements.
| 6 |
MICROPAC INDUSTRIES, INC.
NOTES TO CONDENSED FINANCIAL STATEMENTS
(Unaudited)
Note 1 BASIS OF PRESENTATION
Business Description
Micropac Industries, Inc. (the “Company”), a Delaware corporation, designs, manufactures and distributes various types of microelectronic circuits including solid state relays and power controllers, optoelectronic components, and sensor and display components and assemblies. The Company’s products are used as components and assemblies in a broad range of military, space, medical and commercial systems, including aircraft instrumentation and navigation systems, satellite systems, power supplies, electronic controls, computers, medical devices, and high-temperature (200o C) products.
The Company’s facilities are certified and qualified by the Defense Logistics Agency (DLA) to MIL-PRF-38534 (class K-space level) and MIL-PRF-19500 JANS (space level) and are certified to ISO 9001:2015 and AS 9100D. Micropac is a National Aeronautics and Space Administration (NASA) core supplier and is registered to AS9100-Aerospace Industry standard for supplier certification. The Company has Underwriters Laboratories (UL) approval on our industrial power controllers.
The Company’s core technology are microelectronic and optoelectronic designs to include the packaging and interconnecting of multi-chip microelectronics modules. Other technologies include light emitting and light sensitive materials and products, including light emitting diodes and silicon phototransistors, and electronic integration used in the Company’s optoelectronic components and assemblies.
The business of the Company was started in 1963 as a sole proprietorship. On March 3, 1969, the Company was incorporated under the name of “Micropac Industries, Inc.” in the state of Delaware. The stock was publicly held by 434 shareholders on May 25, 2024.
In the opinion of management, the unaudited financial statements include all adjustments (consisting of only normal, recurring adjustments) necessary to present fairly the financial position as of May 25, 2024, the results of operations for the three and six months ended May 25, 2024 and May 27, 2023 and the cash flows for the six months ended May 25, 2024 and May 27, 2023. Unaudited financial statements are prepared on a basis substantially consistent with those audited for the year ended November 30, 2023. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States (GAAP) have been condensed or omitted pursuant to the rules and regulations promulgated by the Securities and Exchange Commission (SEC). The Company’s fiscal year ends on the last day of November. The quarterly results end on the last Saturday of the quarter.
It is suggested that these financial statements be read in conjunction with the November 30, 2023 Form 10-K filed with the SEC, including the audited financial statements and the accompanying notes thereto.
Note 2 SIGNIFICANT ACCOUNTING POLICIES
Revenue Recognition
The core principle of revenue recognition under accounting principles generally accepted in the Unites States of America (GAAP) is that the Company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
The Company's revenue on the majority of its customer contracts are recognized at a point in time, generally upon shipment of products.
To achieve that core principle, the Company applies the following steps:
| 1. | Identify the contract(s) with a customer. |
The Company designs, manufactures and distributes various types of microelectronic circuits, optoelectronics, and sensors and displays. The Company’s products are used as components and assemblies in a broad range of military, space, medical and industrial systems, including aircraft instrumentation and navigation systems, satellite systems, power supplies, electronic controls, computers, medical devices, and high-temperature (200o C) products.
| 7 |
The Company’s revenues are from purchase orders and/or contracts with customers associated with manufacture of products. We account for a contract when it has approval and commitment from both parties, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability of consideration is probable.
| 2. | Identify the performance obligations in the contract. |
The majority of the Company’s purchase orders or contracts with customers contain a single performance obligation, the shipment of products.
| 3. | Determine the transaction price. |
The transaction price reflects the Company’s expectations about the consideration it will be entitled to receive from the customer at a fixed price per unit shipped based on the terms of the contract or purchase order with the customer. To the extent our actual costs vary from the fixed price that was negotiated, we will generate more or less profit or could incur a loss.
| 4. | Allocate the transaction price to the performance obligations in the contract. |
The Company’s transaction price is the fixed price per unit per each delivery upon shipment.
| 5. | Recognize revenue when (or as) the Company satisfies a performance obligation. |
This performance obligation is satisfied when control of the product is transferred to the customer, which occurs upon shipment or delivery. The Company receives purchase orders for products to be delivered over multiple dates that may extend across reporting periods. The Company accounting policy treats shipping and handling activities as a fulfillment cost. The Company invoices for each delivery upon shipment and recognizes revenues at the fixed price for each distinct product delivered when transfer of control has occurred, which is generally upon shipment.
For certain contracts under which the Company produces products with no alternative use and for which the Company has an enforceable right to payment during the production cycle, the Company recognizes revenue for the cost incurred of work in process plus a margin at the end of each period and records a contract asset (unbilled receivable). The majority of these products are shipped weekly and monthly to the customers and the contracts require us to manage and limit the level of work in process to meet the scheduled delivery dates.
In addition, the Company may have a contract or purchase order to provide a non-recurring engineering service to a customer. These contracts are reviewed, and performance obligations are determined and we recognize revenue at the point in time in which each performance obligation is fully satisfied.
Disaggregation of Revenue
The following table summarizes the Company’s net sales by product line.
| Three months ended | Six months ended | |||||||||||||||
| 25-May-24 | 27-May-23 | 25-May-24 | 27-May-23 | |||||||||||||
| Microcircuits | $ | $ | $ | $ | ||||||||||||
| Optoeletronics | ||||||||||||||||
| Sensors and Displays | ||||||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Timing of revenue recognition | ||||||||||||||||
| Transferred at a point in time | $ | $ | $ | $ | ||||||||||||
| Transferred over time | ||||||||||||||||
| Total Revenue | $ | $ | $ | $ | ||||||||||||
| 8 |
The following table summarizes the Company’s net sales by major market.
| 2024 Second Quarter Sales by Major Market | ||||||||||||||||||||
| Military | Space | Medical | Commercial | Total | ||||||||||||||||
| Domestic Direct | $ | $ | $ | $ | $ | |||||||||||||||
| Domestic Distribution | ||||||||||||||||||||
| International | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| 2023 Second Quarter Sales by Major Market | ||||||||||||||||||||
| Military | Space | Medical | Commercial | Total | ||||||||||||||||
| Domestic Direct | $ | $ | $ | $ | $ | |||||||||||||||
| Domestic Distribution | ||||||||||||||||||||
| International | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| 2024 Six Months Sales by Major Market | ||||||||||||||||||||
| Military | Space | Medical | Commercial | Total | ||||||||||||||||
| Domestic Direct | $ | $ | $ | $ | $ | |||||||||||||||
| Domestic Distribution | ||||||||||||||||||||
| International | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| 2023 Six Months Sales by Major Market | ||||||||||||||||||||
| Military | Space | Medical | Commercial | Total | ||||||||||||||||
| Domestic Direct | $ | $ | $ | $ | $ | |||||||||||||||
| Domestic Distribution | ||||||||||||||||||||
| International | ||||||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
Receivables, net, Contract Assets and Contract Liabilities
The timing of revenue recognition, billings and cash collections results in billed accounts receivable, unbilled receivables (contract assets), and customer advances and deposits (deferred revenue) on the Condensed Balance Sheet.
Receivables, net, contract assets and contract liabilities were as follows:
| Receivables, net, Contract Assets and Contract Liabilities (Dollars in thousands) | ||||||||||||
| May 25, 2024 | November 30, 2023 | December 1, 2022 | ||||||||||
| Receivables, net | $ | $ | $ | |||||||||
| Contract assets | $ | $ | $ | |||||||||
| Deferred revenue | $ | $ | $ | |||||||||
There was $
Contract costs
The Company does not have material incremental costs to obtain a contract in the form of sales commissions or bonuses. The Company incurs other immaterial costs to obtain and fulfill a contract; however, the Company has elected the practical expedient under ASC 340-40-24-4 to recognize all incremental costs to obtain a contract as an expense when incurred if the amortization period is one year or less.
| 9 |
Leases
In the first quarter of 2020, the Company entered into a three (
Inventories
Inventories are stated at lower of cost or net realizable value and include material, labor and manufacturing overhead. All inventories are valued using the FIFO (first-in, first-out) method of inventory valuation. The Company determines the need to write inventory down to the lower of cost or net realizable value via an analysis based on the usage of inventory over a three year period and projected usage based on current backlog.
Income Taxes
The Company accounts for income taxes using the asset and liability method. Under this method the Company records deferred income taxes for the temporary differences between the financial reporting basis and the tax basis of assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled. The resulting deferred tax liabilities and assets are adjusted to reflect changes in tax law or rates in the period that includes the enactment date.
The Company records
a liability for an unrecognized tax benefit for a tax position that is not “more-likely-than-not” to be sustained. The
Company did
Property, Plant, and Equipment
Property, plant, and equipment are carried at cost, and depreciation is provided using the straight-line method at rates based upon the following estimated useful lives (in years) of the assets:
| Buildings | |
| Facility improvements | |
| Machinery and equipment | |
| Furniture and fixtures |
The Company assesses long-lived assets for impairment in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) ASC 360-10-35, Property, Plant and Equipment – Subsequent Measurement. When events or circumstances indicate that an asset may be impaired, an assessment is performed. The estimated future undiscounted cash flows associated with the asset are compared to the asset’s net book value to determine if a write down to market value less cost to sell is required.
Construction in progress relates to multiple capital projects ongoing during the year ended November 30, 2023 and the six months ended May 25, 2024.
Repairs and maintenance are expensed as incurred. Improvements which extend the useful lives of property, plant, and equipment are capitalized.
During the second quarter of 2024, the company
recognized a gain of approximately $
Research and Development Costs
Costs for the design and development of new products are expensed as incurred.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
| 10 |
Note 3 NEW ACCOUNTING PRONOUNCEMENTS
In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. The ASU requires the use of an “expected loss” model for instruments measured at amortized cost, in which companies will be required to estimate the lifetime expected credit loss and record an allowance to offset the amortized cost basis, resulting in a net presentation of the amount expected to be collected on the financial asset. The new guidance is effective for fiscal years beginning after December 15, 2022 for Smaller Reporting Companies, including interim periods within those fiscal years and requires a modified-retrospective approach to adoption. The Company adopted ASU 2016-13 on December 1, 2023, and had no material impact on the financial statements and related disclosures.
Note 4 FAIR VALUE MEASUREMENT
The Company had
The Company measures its long-term debt at fair value, which approximates book value as the long-term debt bears market rates of interest
There were
Note 5 COMMITMENTS
The Company obtained
a commercial real estate construction loan for the construction of a new 76,000 square foot manufacturing center on the 9.2 acres of land
in Garland, Texas that the Company has purchased. On March 26, 2021, the Company (acting as borrower) entered into a Construction Loan
Agreement (the “loan agreement”) with Frost Bank (“Frost”) (acting as lender). The Construction Loan Agreement
provides for a construction loan, in amounts not to exceed a total principal balance of $
On May 16, 2023, the
Company renewed the Revolving Loan Agreement with Frost through the “Seventh Amendment to Loan Agreement.” (See Exhibit 10.15).
The Revolving Loan Agreement provides for revolving credit loans, in amounts not to exceed a total principal balance of $
Construction Loans. Subject
to the terms of the Loan Agreement, Frost will lend to the Company an aggregate amount not to exceed $
Principal and interest shall be due and payable monthly in an amounts determined by Lender required to fully amortize the outstanding principal balance of this Note over a period of twenty-five (25) years, payable on the twenty-sixth (26th) day of each and every calendar month, beginning April 26, 2023, and continuing regularly thereafter until March 26, 2031, when the entire amount hereof, principal and accrued interest then remaining unpaid, shall be then due and payable; interest being calculated on the unpaid principal each day principal is outstanding and all payments made credited to any collection costs and late charges, to the discharge of the interest accrued and to the reduction of the principal, in such order as Lender shall determine.
The interest rate of (3.40%) per annum including an Interest-Only Period. Interest only shall be due and payable monthly as it accrues on the twenty-sixth (26th) day of each and every calendar month, beginning April 26, 2021, and continuing regularly and monthly thereafter until March 26, 2023; interest being calculated on the unpaid principal each day principal is outstanding and all payments made credited to any collection costs and late charges, to the discharge of the interest accrued and to the reduction of the principal, in such order as Lender shall determine.
The loan shall be secured by a “Deed of Trust, Security Agreement – Financing Statement” covering the 9.2-acre tract in Garland, Texas and the improvements made on it.
Revolving Credit Loans. Subject
to the terms of the, Loan Agreement, Frost will lend to the Company, on a revolving basis, amounts not to exceed a total principal balance
of $6,000,000, minus amounts available and amounts previously disbursed under outstanding Frost letters of credit. Subject to certain
terms and conditions, the Company may borrow, repay and reborrow under the Loan Agreement. There are
The interest on the outstanding and unpaid principal balance shall be computed at a per annum rate equal to the lesser of (a) a rate equal to the Prime Rate per annum; provided, however, in no event shall the resulting rate be less than three and one-quarter percent (3.25%).
| 11 |
The Company has borrowed $16,160,000 against the construction loan as of May 25, 2024.
| Debt May 25, 2024 | ||||
| Notes payable | $ | |||
| Less unamortized debt issuance costs | ||||
| Net Debt | ||||
| Less—Current portion | ||||
| Total long-term debt | $ | |||
Estimated maturities of our long-term debt over the next 5 years are as follows (in thousands):
| 2024 Remaining | 2025 | 2026 | 2027 | 2028 | Thereafter | Total | ||||||||||||||||||||||
| Notes payable | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
Basic and diluted earnings per share are computed based upon the weighted average number of shares outstanding during the year. Diluted earnings per share gives effect to all dilutive potential common shares.
The following is a reconciliation of the number of shares used in the calculation of the basic and diluted earnings per share for the three and six months ended May 25, 2024 and May 27, 2023:
| Three months ended | Six Months Ended | |||||||||||||||
| May 25, 2024 | May 27, 2023 | May 25, 2024 | May 27, 2023 | |||||||||||||
| Weighted average of shares, basic | ||||||||||||||||
| Restricted stock units | ||||||||||||||||
| Weighted average of shares, diluted | ||||||||||||||||
Note 7 SHAREHOLDERS’ EQUITY
On
On
We have one restricted stock units ("RSUs") stock-based compensation award as part of Micropac Industries Inc.’s 2023 Equity Incentive Plan. The following table sets forth the stock-based compensation expense recorded in selling, general and administrative ("SG&A") expense (in thousands):
The following is a summary of our RSUs activity for six months ended May 25, 2024 and May 27, 2023:
| 2024 | 2023 | |||||||||||||||
| (shares in thousands) | Number | Weighted- | Number | Weighted- | ||||||||||||
| of | Average | of | Average | |||||||||||||
| Shares | Grant Date Fair Value | Shares | Grant Date Fair Value | |||||||||||||
| Unvested at beginning of period | $ | |||||||||||||||
| Granted | $ | |||||||||||||||
| Vested | $ | |||||||||||||||
| Cancelled | ||||||||||||||||
| Unvested at end of the period | $ | $ | ||||||||||||||
| 12 |
The following table sets forth the stock-based compensation expense recorded in selling, general and administrative ("SG&A") expense (in thousands):
| May 25, 2024 and May 27, 2023 | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Stock-based compensation expense | $ | $ | $ | $ | ||||||||||||
The following table sets forth the stock-based unvested compensation expense by year to be recognized (in thousands):
| 2024 | 2025 | Total | ||||||||||
| Stock-based unvested compensation expense | $ | $ | $ | |||||||||
[The remainder of this page intentionally left blank.]
| 13 |
MICROPAC INDUSTRIES, INC.
(Unaudited)
| ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Business
Micropac Industries, Inc. (the “Company”), a Delaware corporation, designs, manufactures and distributes various types of microelectronic circuits including solid state relays and power controllers, optoelectronic components, and sensor and display components and assemblies. The Company’s products are used as components and assemblies in a broad range of military, space and industrial systems, including aircraft instrumentation and navigation systems, satellite systems, power supplies, electronic controls, computers, medical devices, and high-temperature (200o C) products.
The Company’s facilities are certified and qualified by the Defense Logistics Agency (DLA) to MIL-PRF-38534 (class K-space level) and MIL-PRF-19500 JANS (space level) and are certified to ISO 9001:2008 and AS 9100D. Micropac is a National Aeronautics and Space Administration (NASA) core supplier, and is registered to AS9100-Aerospace Industry standard for supplier certification. The Company has Underwriters Laboratories (UL) approval on our industrial power controllers.
The Company’s core technology are microelectronic and optoelectronic designs to include the packaging and interconnecting of multi-chip microelectronics modules. Other technologies include light emitting and light sensitive materials and products, including light emitting diodes and silicon phototransistors, and electronic integration used in the Company’s optoelectronic components and assemblies.
Critical Accounting Policies
The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. We base our estimates on historical experience and on various other assumptions and factors that are believed to be reasonable under the circumstances. Note 2 to the Financial Statements in the Quarterly Report Form 10-Q for the quarter ended May 25, 2024, describes the significant accounting policies and methods used in the preparation of the Financial Statements. liabilities. Actual results could differ from these estimates.
The core principle of revenue recognition under accounting principles generally accepted in the United States of America (GAAP) is that the Company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Company’s revenue on the majority of its customer contracts are recognized at a point in time, generally upon shipment of products. The application of GAAP related to the measurement and recognition of revenue requires us to make judgments and estimates. Specifically, the determination of whether revenues related to our revenue contracts should be recognized over time or at a point in time, as these determinations impact the timing and amount of our reported revenues and net income. Other significant judgments include the estimation of the point in the manufacturing process at which we are entitled to receive payment, as well as the progress of the job order to completion in order to determine the amount of consideration earned for contractual revenue recognized over time.
The allowance for credit losses accounts is based on our assessment of the collectability of specific customer accounts and the aging of the accounts receivable. If there is a deterioration of a major customer’s credit worthiness or actual defaults are higher than our historical experience, our estimates of the recoverability of amounts due us could be adversely affected.
Inventory purchases and commitments are based upon future demand. If there is a sudden and significant decrease in demand for our products or there is a higher risk of inventory obsolescence because of changing customer requirements, we may be required to increase our inventory allowances and our gross margin could be adversely affected.
The Company recognizes deferred tax assets and liabilities based on differences between the financial reporting and tax basis of assets and liabilities using the enacted tax rates and laws that are expected to be in effect when the differences are expected to be recovered. If we were to determine we would not be able to realize all or part of the deferred tax asset in the future, an adjustment to the deferred tax asset would be necessary which would reduce our net income for that period.
Depreciable and useful lives estimated for property and equipment are based on initial expectations of the period of time these assets will provide benefit. Changes in circumstances related to a change in our business or other factors could result in these assets becoming impaired, which could adversely affect the value of these assets.
| 14 |
Results of Operations
| Three months ended | Six months ended | |||||||||||||||
| 5/25/2024 | 5/27/2023 | 5/25/2024 | 5/27/2023 | |||||||||||||
| NET SALES | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
| COST AND EXPENSES: | ||||||||||||||||
| Cost of goods sold | 61.7 | % | 61.6 | % | 59.8 | % | 62.5 | % | ||||||||
| Research and development | 6.8 | % | 8.4 | % | 7.4 | % | 9.4 | % | ||||||||
| Selling, general & administrative expenses | 27.5 | % | 27.0 | % | 29.1 | % | 28.0 | % | ||||||||
| Total cost and expenses | 96.0 | % | 97.0 | % | 96.3 | % | 99.9 | % | ||||||||
| OPERATING INCOME BEFORE INTEREST AND INCOME TAXES | 4.0 | % | 3.0 | % | 3.7 | % | 0.1 | % | ||||||||
| Interest | (0.1 | )% | - | (0.1 | )% | 1.0 | % | |||||||||
| Other income | 8.7 | % | 0.5 | % | 5.1 | % | 0.3 | % | ||||||||
| INCOME BEFORE TAXES | 12.6 | % | 3.5 | % | 8.7 | % | 1.4 | % | ||||||||
| Provision for taxes | 2.1 | % | 0.6 | % | 1.5 | % | 0.2 | % | ||||||||
| NET INCOME | 10.5 | % | 2.9 | % | 7.2 | % | 1.2 | % | ||||||||
Sales for the three and six month periods ended May 25, 2024 totaled $8,063,000 and $14,181,000, respectively. Sales for the second quarter increased $620,000 from the same period of 2023 while sales for the first six months of 2024 increased $549,000 from the first six months of 2023. The majority of the increase is related to timing of shipments of customer orders of standard microelectronic products. Sales were 14% in the commercial market, 6% in the medical market, 74% in the military market, and 6% in the space market for the six months ended May 25, 2024 compared to 21% in the commercial market, 13% in the medical market, 54% in the military market, and 12% in the space market for the six months ended May 27, 2023.
Three customers accounted for 20%,18%, and 17% of the Company’s sales for the three months ended May 25, 2024, and three customers accounted for 19%, 16%, and 12% for the six months ended May 25, 2024, while three customers accounted for 12% and 11% and 7% of the Company’s sales for the three months ended May 27,2023 and one customer accounted for 13% and two customers accounted for 8% for the six months ended May 27, 2023.
Cost of goods sold for the second quarters of 2024 and 2023 totaled 61.7% and 61.6% of net sales, respectively, while cost of goods sold for the six months ended May 25, 2024 and May 27, 2023 totaled 59.8% and 62.5% of net sales, respectively. In actual dollars, cost of goods sold increased $389,000 in the second quarter of 2024 compared to the same period of 2023. Year to date cost of goods sold decreased $45,000 for the first six months of 2024 as compared to the same period in 2023.
Research and development expense decreased $76,000 for the second quarter of 2024 versus 2023 and decreased $234,000 for the first six months of 2024 compared to the same period of 2023. The research and development expenditures were associated with continued development of several power management products, sensor products, and process automation improvements.
Selling, general and administrative expense for the second quarter and first six months of 2024 totaled 27.5% and 29.1% respectively of net sales compared to 27.0% and 28.0% for the same periods in 2023. In actual dollars, selling, general and administrative expense increased $209,000 for the second quarter and increased $313,000 for the first six months of 2024 compared to the same periods in 2023. The majority of the increase for the first six months resulted from an increase in consulting and depreciation on the new building.
Provisions for taxes increased $129,000 for the second quarter of 2024 and increased $177,000 for the first six months of 2024 compared to the same period in 2023. The estimated effective tax rate was 17% for 2024 and 17% for 2023.
| 15 |
Net income increased $632,000 for the second quarter of 2024 versus 2023 and increased $865,000 for the first six months of 2024 compared to the same period of 2023.
Liquidity and Capital Resources
The Company used a combination of cash and a commercial real estate construction loan for the construction of a new 76,000 square foot manufacturing center on the 9.2 acres of land in Garland, Texas the Company purchased. On March 26, 2021, the Company (acting as borrower) entered into a Construction Loan Agreement with Frost Bank (“Frost”), (acting as lender). The Construction Loan Agreement provides for a construction loan as discussed in Note 5 to the condensed financial statements.
As of May 25, 2024, the Company has $15,673,000 in notes payable on the construction loan. In addition, the Company has unamortized loan fees on the construction loan in the amount of $127,000.
In addition, the Company continues on-going investigations for the use of cumulative cash for business expansion and improvements, such as operational improvements and new product expansion.
Cash and cash equivalents totaled $11,017,000 as of May 25, 2024 compared to $10,299,000 on November 30, 2023, an increase of $718,000. The increase in cash and cash equivalents is attributable to $1,252,000 cash provided by operations, $203,000 payments on long term debt, payment of a cash dividend of $258,000 and $73,000 in cash for additional manufacturing equipment.
In addition to cash on hand, the Company also has the ability to borrow under a loan agreement as discussed in Note 5 to the condensed financial statements.
The Company has no significant off-balance sheet arrangements.
Outlook
New orders for year-to-date 2024 totaled $14,175,000 compared to $19,362,000 for 2023. The decrease resulted from timing of new orders for several custom products booked in 2023.
Backlog totaled $37,006,000 on May 25, 2024 compared to $39,203,000 as of May 27, 2023 and $36,370,000 on November 30, 2023 and represents a good mix of the company’s products and technologies.
2024 Current Backlog by Major Market | ||||||||||||||||||||
| Military | Space | Medical | Commercial | Total | ||||||||||||||||
| Domestic Direct | $ | 14,306 | $ | 161 | $ | 2,687 | $ | 4,665 | $ | 21,819 | ||||||||||
| Domestic Distribution | 11,595 | 2,019 | 12 | 850 | 14,476 | |||||||||||||||
| International | 82 | 453 | - | 176 | 711 | |||||||||||||||
| $ | 25,983 | $ | 2,633 | $ | 2,699 | $ | 5,691 | $ | 37,006 | |||||||||||
2024 Current Backlog by Product Line | ||||
| Microelectronics | $ | 18,119 | ||
| Optoelectronics | 4,835 | |||
| Sensors and Displays | 14,052 | |||
| $ | 37,006 | |||
The Company cannot assure that the results of operations for the interim period presented are indicative of total results for the entire year due to fluctuations in customer delivery schedules, or other factors over which the Company has no control.
Impact of COVID-19 on our Business
In March 2020 the World Health Organization declared the spread of the COVID-19 virus a pandemic.
The Company continues to monitor our supply chain and orders from customers for COVID-19 pandemic related changes. We are continuing to serve our customers while taking precautions to provide a safe work environment for our employees and customers. We have been staggering some shifts and otherwise adjusting work schedules to maximize our capacity while adhering to recommended precautions. We have established and implemented a work from home provision where possible.
| 16 |
To date, we have not experienced significant raw material shortages; however, supply-chain disruptions could potentially delay or prevent us from fulfilling customer orders.
Cautionary Statement
This Form 10-Q contains forward-looking statements that are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Actual results could differ materially. Investors are warned that forward-looking statements involve risks and unknown factors including, but not limited to: our expectations regarding the potential impacts on our operations of the COVID-19 pandemic; our expectations regarding the potential impacts on our supply chain and on our customers of the COVID-19 pandemic; overall changes in governmental spending for military and space programs; customer cancellation or rescheduling of orders, problems affecting delivery of vendor-supplied raw materials and components, unanticipated manufacturing problems and availability of direct labor resources.
The Company does not intend to update the forward-looking statements contained herein, except as may be required by law.
| ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Not applicable
| ITEM 4. | CONTROLS AND PROCEDURES |
| (a) | Evaluation of disclosure controls and procedures. |
The Chief Executive Officer and Chief Financial Officer of the Company evaluated the Company’s disclosure controls and procedures (as defined in Exchange Act Rule 13a-15) as of May 25, 2024 and, based on this evaluation, concluded that the Company’s disclosure controls and procedures are functioning in an effective manner to ensure that the information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act, is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms.
| (b) | Changes in internal controls. |
There has been no change in the Company’s internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting during the six month period ended May 25, 2024.
| 17 |
PART II - OTHER INFORMATION
| ITEM 1. | LEGAL PROCEEDINGS |
The Company is not involved in any material current or pending legal proceedings.
| ITEM 1A | RISK FACTORS |
Information about risk factors for the three and six months ended May 25, 2024 does not differ materially from that set forth in Part I, Item 1A, of our Annual Report on Form 10-K for the year ended November 30, 2023
| ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
None
| ITEM 3. | DEFAULTS UPON SENIOR SECURITIES |
None
| ITEM 4. | MINE SAFETY DISCLOSURE |
Not Applicable
| ITEM 5. | OTHER INFORMATION |
None
| ITEM 6. | EXHIBITS |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned duly authorized.
MICROPAC INDUSTRIES, INC.
| July 9, 2024 | /s/ Mark King | ||
| Date | Mark King | ||
| Chief Executive Officer | |||
| July 9, 2024 | /s/ Patrick Cefalu | ||
| Date | Patrick Cefalu | ||
| Chief Financial Officer |
18