10-Q 1 paos_10q.htm FORM 10-Q paos_10q.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 10-Q

 

x QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2019

 

or

 

¨ TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE EXCHANGE ACT OF 1934

 

For the transition period from ___________ to ______________

 

Commission File No. 000-30185

 

AMERINAC HOLDING CORP.

(Exact Name of Small Business Issuer as Specified in Its Charter)

 

Delaware

 

20-4763096

(State or Other Jurisdiction of

Incorporation or Organization)

 

(IRS Employer

Identification No.)

 

5936 State Route 159

Chillicothe, OH 45601

(Address of Principal Executive Offices)

 

(614) 836-1050

(Issuer’s Telephone Number, including Area Code)

 

_________________________________________________

(Former Name or Former Address, if Changed Since Last Report)

 

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. Yes x No ¨

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulations 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). Yes x No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the 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

¨

Accelerated Filer

¨

Non-Accelerated Filer

x

Smaller Reporting Company

x

 

Emerging Growth Company

¨

 

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 ¨ No x

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

 

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. N/A

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

 

None

 

Number of shares outstanding of the registrant’s common stock, as of November 8, 2019: 313,636

 

 
 
 
 

 

TABLE OF CONTENTS

 

 

Page

PART I

FINANCIAL INFORMATION

Item 1.

Financial Statements – (Unaudited)

3

Condensed Consolidated Balance Sheets

3

Condensed Consolidated Statements of Income

4

 

Condensed Consolidated Statements of Stockholders’ Equity

5

Condensed Consolidated Statements of Cash Flows

6

Notes to Condensed Consolidated Financial Statements

7

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

29

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

32

Item 4.

Controls and Procedures

33

PART II

OTHER INFORMATION

Item 6.

Exhibits

34

Signatures

35

 

 
2
 
 

  

Item 1. Financial Statements

 

AMERINAC HOLDING CORP. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

 

 

 

September 30,

 

 

December 31,

 

 

 

2019

 

 

2018

 

ASSETS

 

Current assets:

 

 

 

 

 

 

Cash

 

$93,346

 

 

$360,283

 

Accounts receivable (net of allowance for doubtful accounts of $78,753 as of September 30, 2019 and December 31, 2018.)

 

 

4,683,030

 

 

 

3,801,166

 

Inventories (net of reserve for obsolesence of $158,009 and $151,009 as of September 30, 2019 and December 31, 2018.)

 

 

6,738,003

 

 

 

5,580,942

 

Other current assets

 

 

214,837

 

 

 

230,985

 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

11,729,216

 

 

 

9,973,376

 

 

 

 

 

 

 

 

 

 

Property, land and equipment - net

 

 

6,057,611

 

 

 

6,125,183

 

 

 

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

Customer lists - net of amortization

 

 

1,558,833

 

 

 

1,708,084

 

Right-of-use asset

 

 

1,151,482

 

 

 

-

 

Deferred tax asset

 

 

-

 

 

 

358,686

 

Goodwill

 

 

54,993

 

 

 

54,993

 

Other

 

 

65,593

 

 

 

51,917

 

Total other assets

 

 

2,830,901

 

 

 

2,173,680

 

 

 

 

 

 

 

 

 

 

Total

 

$20,617,728

 

 

$18,272,239

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Line of credit, net

 

$3,065,707

 

 

$1,092,058

 

Accounts payable and accrued expenses

 

 

3,861,944

 

 

 

3,275,011

 

Notes payable, net- short term

 

 

600,000

 

 

 

600,000

 

Finance leases payable - short term

 

 

51,051

 

 

 

43,435

 

Operating leases payable - short term

 

 

252,323

 

 

 

-

 

Income taxes payable

 

 

402,802

 

 

 

14,351

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

 

8,233,827

 

 

 

5,024,855

 

 

 

 

 

 

 

 

 

 

Long-term liabilities:

 

 

 

 

 

 

 

 

Notes payable, net

 

 

3,672,250

 

 

 

4,069,990

 

Finance leases payable - net of current portion

 

 

92,285

 

 

 

113,358

 

Operating leases payable - net of current portion

 

 

942,852

 

 

 

-

 

Deferred tax liability

 

 

249,814

 

 

 

-

 

Total long-term liabilities

 

 

4,957,201

 

 

 

4,183,348

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

13,191,028

 

 

 

9,208,203

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable non-controlling interest

 

 

-

 

 

 

757,778

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Common stock, $.001 par value; 1,500,000 shares authorized, 313,636 issued and outstanding at September 30, 2019 and December 31, 2018, respectively.

 

 

313

 

 

 

313

 

Additional paid-in capital

 

 

14,141,377

 

 

 

16,383,599

 

Accumulated deficit

 

 

(6,714,990)

 

 

(8,077,654)

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

7,426,700

 

 

 

8,306,258

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$20,617,728

 

 

$18,272,239

 

  

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
3
 
Table of Contents

 

AMERINAC HOLDING CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

 

 

FOR THE NINE MONTHS

 

 

FOR THE THREE MONTHS

 

 

 

ENDED SEPTEMBER 30,

 

 

ENDED SEPTEMBER 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$34,690,265

 

 

$32,986,071

 

 

$10,627,938

 

 

$10,972,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

27,946,737

 

 

 

26,743,807

 

 

 

8,777,288

 

 

 

8,852,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

6,743,528

 

 

 

6,242,264

 

 

 

1,850,650

 

 

 

2,120,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

3,747,801

 

 

 

3,136,605

 

 

 

1,078,375

 

 

 

1,077,456

 

Professional and consulting fees

 

 

259,014

 

 

 

294,065

 

 

 

68,310

 

 

 

79,123

 

Total operating expenses

 

 

4,006,815

 

 

 

3,430,670

 

 

 

1,146,685

 

 

 

1,156,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before other (expense) income

 

 

2,736,713

 

 

 

2,811,594

 

 

 

703,965

 

 

 

963,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

(377,098)

 

 

(1,036,934)

 

 

(136,668)

 

 

(308,009)

Other income

 

 

-

 

 

 

84,882

 

 

 

-

 

 

 

(203,714)

Total other (expense) income

 

 

(377,098)

 

 

(952,052)

 

 

(136,668)

 

 

(511,723)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

 

2,359,615

 

 

 

1,859,542

 

 

 

567,297

 

 

 

451,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

(996,951)

 

 

(103,751)

 

 

(535,431)

 

 

27,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

1,362,664

 

 

 

1,755,791

 

 

 

31,866

 

 

 

479,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest share of net income

 

 

-

 

 

 

453,215

 

 

 

(313,951)

 

 

88,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Amerinac Holding Corp. shareholders

 

$1,362,664

 

 

$1,302,576

 

 

$345,817

 

 

$390,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share applicable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

$4.34

 

 

$4.38

 

 

$1.10

 

 

$1.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

313,636

 

 

 

297,386

 

 

 

313,636

 

 

 

297,386

 

  

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
4
 
Table of Contents

 

AMERINAC HOLDING CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited)

NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

  

 

 

Common Stock

 

 

Additional

Paid-in

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

(Deficit)

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2018

 

 

297,386

 

 

$297

 

 

$15,733,615

 

 

$(10,103,722)

 

$5,630,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Amerinac

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Corp. shareholders

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,302,576

 

 

 

1,302,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2018

 

 

297,386

 

 

$297

 

 

$15,733,615

 

 

$(8,801,146)

 

$6,932,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2019

 

 

313,636

 

 

$313

 

 

$16,383,599

 

 

$(8,077,654)

 

$8,306,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Amerinac

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Corp. shareholders

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,362,664

 

 

 

1,362,664

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of minority interest

 

 

-

 

 

 

-

 

 

 

(2,242,222)

 

 

-

 

 

 

(2,242,222)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019

 

 

313,636

 

 

$313

 

 

$14,141,377

 

 

$(6,714,990)

 

$7,426,700

 

   

THREE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

 

 

 

Common Stock

 

 

Additional

Paid-in

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

(Deficit)

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2018

 

 

297,386

 

 

$297

 

 

$15,733,615

 

 

$(9,191,766)

 

$6,542,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Amerinac

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Corp. shareholders

 

 

-

 

 

 

-

 

 

 

-

 

 

 

390,620

 

 

 

390,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2018

 

 

297,386

 

 

$297

 

 

$15,733,615

 

 

$(8,801,146)

 

$6,932,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2019

 

 

313,636

 

 

$313

 

 

$16,383,599

 

 

$(7,060,807)

 

$9,323,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Amerinac

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding Corp. shareholders

 

 

-

 

 

 

-

 

 

 

-

 

 

 

345,817

 

 

 

345,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of minority interest

 

 

-

 

 

 

-

 

 

 

(2,242,222)

 

 

-

 

 

 

(2,242,222)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2019

 

 

313,636

 

 

$313

 

 

$14,141,377

 

 

$(6,714,990)

 

$7,426,700

 

  

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
5
 
Table of Contents

 

AMERINAC HOLDING CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018

 

 

 

2019

 

 

2018

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net income

 

$1,362,664

 

 

$1,755,791

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

617,067

 

 

 

564,136

 

Amortization of deferred financing fees

 

 

54,056

 

 

 

103,405

 

Non-cash lease expense

 

 

135,286

 

 

 

-

 

Deferred income taxes

 

 

608,500

 

 

 

-

 

Net loss on debt extinguishment

 

 

-

 

 

 

69,722

 

Inventory reserve

 

 

7,000

 

 

 

(130,260)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Increase in accounts receivable

 

 

(881,864)

 

 

(1,960,537)

Increase in inventory

 

 

(1,164,061)

 

 

(1,414,714)

Decrease in operating leases payable

 

 

(91,593)

 

 

-

 

Decrease in other current assets

 

 

16,148

 

 

 

261,445

 

Increase in other assets

 

 

(13,676)

 

 

-

 

Increase in income taxes payable

 

 

388,451

 

 

 

102,205

 

Increase in accounts payable and accrued expenses

 

 

586,933

 

 

 

1,989,730

 

Net cash provided by operating activities

 

 

1,624,911

 

 

 

1,340,923

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Proceeds from escrow receivable from sale

 

 

-

 

 

 

500,000

 

Purchase of minority interest

 

 

(3,000,000)

 

 

-

 

Purchase of property and equipment

 

 

(377,701)

 

 

(145,135)

Net cash (used in) provided by investing activities

 

 

(3,377,701)

 

 

354,865

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Net proceeds on line of credit

 

 

1,973,649

 

 

 

1,375,302

 

Payments on notes payable

 

 

(450,000)

 

 

-

 

Proceeds from notes payable

 

 

 -

 

 

 

 4,790,955

 

Payments on finance leases

 

 

(37,796)

 

 

(11,283)

Payments on notes payable - related party

 

 

-

 

 

 

(7,886,201)

Net cash provided by (used in) financing activities

 

 

1,485,853

 

 

 

(1,731,227)

 

 

 

 

 

 

 

 

 

DECREASE IN CASH

 

 

(266,937)

 

 

(35,439)

 

 

 

 

 

 

 

 

 

CASH - BEGINNING OF PERIOD

 

 

360,283

 

 

 

348,398

 

 

 

 

 

 

 

 

 

 

CASH - END OF PERIOD

 

$93,346

 

 

$312,959

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$317,145

 

 

$1,030,076

 

Income taxes

 

$-

 

 

$1,546

 

 

 

 

 

 

 

 

 

 

Non-cash financing activities:

 

 

 

 

 

 

 

 

Operating lease asset obtained in exchange for operating lease obligation

 

$1,277,143

 

 

$-

 

Acquisition of equipment through finance lease

 

$26,450

 

 

$178,593

 

  

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
6
 
Table of Contents

 

AMERINAC HOLDING CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2019

(UNAUDITED)

 

1. SUMMARY OF BUSINESS

 

Amerinac Holding Corp. and Subsidiaries (the “Company”) distributes high-quality, predominantly domestically-manufactured, technically complex, nut and bolt products and a proprietary locking washer product that are for industrial and commercial applications that require a high level of certified and assured quality. Additionally, the Company manufactures specialty stainless steel, and related products for steel mills, steel forging operations, and various metal fabrication facilities.

 

The Company’s operations are carried out through its wholly-owned distribution subsidiary Creative Assembly Systems, Inc (“Creative Assembly”) and its wholly-owned manufacturing subsidiary, Prime Metals Acquisition LLC, a Delaware limited liability company (“PMAL”). Creative Assembly is a value added distributor of proprietary and specialty fasteners primarily serving the heavy truck, automotive, transportation, and infrastructure industries.

 

PMAL manufactures specialty ingot and electrode products which are supplied for investment castings, forging, ring rolling, and plate production. PMAL also manufactures shot products and master alloys which are sold to other melt shops, and provides manufacturing support services. The flexible manufacturing operations at PMAL enable the Company to offer a wide range of product grades in customer specific order quantities. The primary grade types include stainless steels, tool steels, nickel-based grades, cobalt based grades and some nonferrous alloys. The Company also offers toll conversion melting services.

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Interim Consolidated Financial Statements

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and in conformity with the instructions to Form 10-Q and Article 8 of Regulation S-X and the related rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. However, we believe that the disclosures included in these unaudited condensed consolidated financial statements are adequate to make the information presented not misleading. The unaudited condensed consolidated financial statements included in this document have been prepared on the same basis as the annual consolidated financial statements, and in the Company’s opinion reflect all adjustments, which include normal recurring adjustments necessary for a fair presentation in accordance with GAAP and SEC regulations for interim financial statements. The results for the nine months ended September 30, 2019 are not necessarily indicative of the results that the Company will have for any subsequent period. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto for the year ended December 31, 2018 included in the Company’s Annual Report on Form 10-K filed on March 26, 2019.

 

 
7
 
Table of Contents

 

Principles of Consolidation and Basis of Presentation

 

The unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All inter-company accounts have been eliminated.

 

Earnings Per Share

 

Basic earnings per share is calculated by dividing net profit attributable to common stockholders by the weighted average number of outstanding common shares during the year. Basic earnings per share excludes any dilutive effects of options, warrants and other stock-based compensation, which are included in diluted earnings per share. When a company is in a loss situation, all outstanding dilutive shares are excluded from the calculation of diluted earnings because their inclusion would be antidilutive; and the basic and fully diluted common shares outstanding are stated to be the same. There were no dilutive shares as of September 30, 2019 and 2018.

 

Use of Estimates

 

The preparation of the unaudited condensed consolidated 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 unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The most significant estimates relate to the useful lives and impairment considerations of long-lived and intangible assets, reserves for inventory and accounts receivable, going concern considerations, discount rates in connection with right-of-use assets and the valuation of redeemable non-controlling interest.

 

Accounts Receivable and Allowance for Doubtful Accounts

 

Accounts receivable are recorded net of provisions for doubtful accounts. The Company records an allowance for doubtful accounts to allow for any amounts that may not be recoverable. The amount of the allowance is based on an analysis of the Company’s prior collection experience, customer credit worthiness, and current economic trends. Based on management’s review of accounts receivable, the Company carries an allowance for doubtful accounts of $78,753 as of September 30, 2019 and December 31, 2018. The Company determines receivables to be past due based on the payment terms of original invoices. Accounts are written off against the allowance when deemed uncollectable. Interest is not typically charged on past due receivables.

 

 
8
 
Table of Contents

 

Inventory

 

For the Company’s distribution subsidiary, Creative Assembly, inventories consist only of finished goods and are carried at the lower of cost on an average cost basis, or net realizable value. When necessary, management records an inventory reserve for estimated obsolescence or unmarketable inventory based upon the age of the respective part and the knowledge of future demand of inventory on hand as well as other market conditions and events. Management believes that the longer a part sits on the shelf the higher the likelihood that it will not sell in the future. This belief is not unique to the fastener industry. While management constantly assesses viability of a part within the customer base, it also believes that a reserve should be carried to reflect product that is aging out, as opposed to product that management identified based on a specific event. As of September 30, 2019, the Company had more than 4,000 unique part numbers on hand that had carrying value. Management believes that the two methods, specific identification and reserve based on age, to analyzing inventory will reflect the appropriate balance sheet value. As of September 30, 2019 and December 31, 2018, the inventory reserve for Creative Assembly was $75,160 and $68,160, respectively.

 

For the Company’s manufacturing subsidiary, PMAL, management believes volatility in the broader metal markets will have an impact on all aspects of raw material, work in process, and finished goods inventory. Management actively seeks to minimize inventory working capital, and increase inventory turns to eliminate any impacts from market fluctuations. As of September 30, 2019, the Company’s manufacturing subsidiary had more than 500 unique metal chemistries it produced, but keeps minimal finished inventory on hand.

 

For PMAL, inventories are carried at the lower of cost on an average cost basis, or net realizable value. When necessary, management records an inventory reserve for estimated obsolescence or unmarketable inventory based upon knowledge of future demand of inventory on hand as well other market conditions and events. As of September 30, 2019 and December 31, 2018, the inventory reserve for PMAL was $82,849.

 

The Company’s inventory consists of the following:

 

 

 

September 30,

2019

 

 

December 31,

2018

 

 

 

 

 

 

 

 

Raw Materials

 

$

2,509,491

 

 

$2,133,311

 

Finished Goods

 

 

4,386,521

 

 

 

3,598,640

 

Reserves

 

 

(158,009)

 

 

(151,009)

 

 

 

 

 

 

 

 

 

Total

 

$6,738,003

 

 

$5,580,942

 

 

 
9
 
Table of Contents

 

Property, Land and Equipment

 

Property, land and equipment are stated at cost less accumulated depreciation and amortization. The Company computes depreciation and amortization using the straight-line method over the estimated useful lives of the assets acquired as follows:

 

Leasehold improvements

 

5 years **

Furniture and fixtures

 

7 years

Equipment and other

 

3-10 years

Building

 

30 years

 

** Shorter of life or lease term.

 

The carrying amount of all long-lived assets is evaluated when an indicator of impairment exists to determine whether adjustment to the useful life or to the unamortized balance is warranted. Such evaluation is based principally on the expected utilization of the long-lived assets.

 

Concentration of Credit Risk

 

At September 30, 2019, AMG-Vanadium, Eastham Forge, PACCAR, Remelt Sources, Inc. and Drive Automotive receivables were 17.5%, 13.9%, 13.7%, 13.1% and 11.1% of total receivables, respectively. At December 31, 2018, Remelt Sources, Inc., AMG-Vanadium, PACCAR, and Universal Stainless & Alloy Products receivables were 20.9%, 15.0%, 14.0%, and 13.0% of total receivables, respectively.

 

For the nine-month period ending September 30, 2019, Remelt Sources, Inc., AMG-Vanadium, and PACCAR accounted for 20.1%, 17.4%, and 16.6% of sales, respectively. For the three-month period ending September 30, 2019, Remelt Sources, Inc., AMG-Vanadium and PACCAR accounted for 19.5%, 18.6% and 18.2% of sales, respectively. For the nine-month period ending September 30, 2018, Remelt Sources, Inc., Ametek, AMG-Vanadium, PACCAR and Universal Stainless & Alloy Products accounted for 18.2%, 16.1%, 15.6%, 14.0% and 12.5% of sales, respectively. For the three-month period ending September 30, 2018, Ametek, Remelt Sources, Inc., PACCAR, AMG-Vanadium and Universal Stainless & Alloy Products accounted for 18.3%, 15.6%, 14.6%, 14.1% and 11.0% of sales, respectively.

 

Concentration of Suppliers

 

For the nine-month period ending September 30, 2019, no supplier represented more than 10% of purchases. For the three-month period ending September 30, 2019, AVK represented 10.1% of purchases. For the nine-month period ending September 30, 2018, no supplier represented more than 10% of purchases. For the three-month period ending September 30, 2018, no supplier represented more than 10% of purchases. At September 30, 2019, AVK represented approximately 15.8% of accounts payable. At December 31, 2018, AVK represented approximately 11.8% of accounts payable.

 

 
10
 
Table of Contents

 

Fair Value Measurements

 

In accordance with the authoritative guidance for fair value measurements and the fair value election for financial assets and financial liabilities, a fair value measurement is determined based on the assumptions that a market participant would use in pricing an asset or liability. A three-tiered hierarchy was established that draws a distinction between market participant assumptions based on the following:

 

i)

observable inputs such as quoted prices in active markets (Level 1)

ii)

inputs other than quoted prices in active markets that are observable either directly or indirectly (Level 2)

iii)

unobservable inputs that require the Company to use present value and other valuation techniques in the determination of fair value (Level 3).

 

Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurements requires judgment, and may affect the valuation of the assets and liabilities being measured and their placement within the fair value hierarchy.

 

Fair Value of Financial Instruments

 

The carrying amounts reported in the unaudited condensed consolidated balance sheets for cash, accounts receivable, accounts payable and accrued liabilities approximate fair value because of the immediate or short-term maturity of the financial instruments.

 

The Company believes that its indebtedness approximates fair value based on current yields for debt instruments with similar terms.

 

Income Taxes

 

The Company provides for income taxes under Accounting Standards Codification (“ASC”) Topic 740-10. ASC Topic 740-10 requires the use of an asset and liability approach in accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax bases of assets and liabilities and the tax rates in effect when these differences are expected to reverse. Temporary differences relate primarily to different accounting methods used for depreciation and amortization of property and equipment.

 

ASC Topic 740-10 requires the reduction of deferred tax assets by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized.

 

ASC Topic 740-10 clarifies the accounting for uncertainty in income tax positions, as defined. It requires, among other matters, that the Company recognize in our unaudited condensed consolidated financial statements, the impact of a tax position, if that position is more likely than not of being sustained on audit, based on the technical merits of the position. The Company analyzes the filing positions in all of the federal and state jurisdictions where the Company is required to file income tax returns, as well as all open tax years in these jurisdictions. As of September 30, 2019, the Company did not record any unrecognized tax benefits. The Company’s policy, if it had unrecognized benefits, is to recognize accrued interest and penalties related to unrecognized tax benefits as interest expense and other expense, respectively.

 

The Tax Cuts and Jobs Act (the “Tax Act”), enacted on December 22, 2017, among other things, permanently lowered the statutory federal corporate tax rate from 35% to 21%, effective for tax years including or beginning January 1, 2018. Under the guidance of ASC 740, “Income Taxes”, the Company revalued its net deferred tax assets on the date of enactment based on the reduction in the overall future tax benefit expected to be realized at the lower tax rate implemented by the new legislation. Although in the normal course of business the Company is required to make estimates and assumptions for certain tax items which cannot be fully determined at period end, the Company did not identify items for which the income tax effects of the Tax Act have not been completed as of September 30, 2019 and December 31, 2018 and, therefore, considers its accounting for the tax effects of the Tax Act on its deferred tax assets and liabilities to be complete as of September 30, 2019 and December 31, 2018.

 

 
11
 
Table of Contents

 

Revenue Recognition

 

The Company accounts for revenue recognition in accordance with ASC Topic 606 (“ASC 606”). The core principle of ASC 606 is to recognize revenue when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. ASC 606 defines a five-step process to achieve this core principle, which includes; (1) Identifying contracts with customers, (2) Identifying performance obligations within those contracts, (3) Determining the transaction price, (4) Allocating the transaction price to the performance obligations in the contract, which may include an estimate of variable consideration, and (5) Recognizing revenue when or as each performance obligation is satisfied.

 

Revenue primarily consists of sales of fasteners, specialty ingot products and master alloys and tolling services. We generate our revenue primarily from the sale of finished products and tolling services to customers, therefore, the significant majority of our contracts are short-term in nature and have a single performance obligation to deliver products or services, in which our performance obligation is satisfied when control of the product is transferred to the customer or the service is performed. Some contracts contain a combination of product sales and services which are distinct and accounted for as separate performance obligations. Our performance obligations for services are satisfied when the services are rendered within the arranged service period. Tolling revenue is recognized when the tolling service is completed.

 

Revenue is recognized when control transfers to our customers via shipment of products or delivery of services. Shipping and handling costs are considered fulfillment activities and as such are not accounted for as separate performance obligations. We measure revenue as the amount of consideration we expect to be entitled to receive in exchange for those goods or services, net of any variable considerations (e.g., rights to return product, sales incentives, others) and any taxes collected from customers and subsequently remitted to governmental authorities. The Company applied the practical expedient available under ASC 606 to disregard determining significant financing components if the good or service is transferred and payment is received within one year.

 

We estimate product returns based on historical experience and record them on a gross basis. Substantially all of Creative Assembly customer returns relate to products that are returned under warranty obligations underwritten by manufacturers. Substantially all of PMAL customer returns relate to products which do not meet customer requirements and are replaced by the Company.

 

We occasionally receive advance payments to secure product to be delivered in future periods. These advance payments are recorded as deferred revenue, and revenue is recognized as our performance obligations are satisfied throughout the term of the applicable contract. We may also purchase metal on our customer’s behalf, sell the unprocessed metal to our customer, and then process and ship the material, charging a processing fee at the time of shipment. For these specific non-tolling arrangements in which we purchase metal for a customer, a single performance obligation exists, and as a result, amounts invoiced to our customers for the metal purchased on their behalf is recorded as deferred revenue until the metal is processed and shipped. The Company did not record any deferred revenue as of September 30, 2019 and December 31, 2018.

 

Redeemable Non-controlling Interest

 

Non-controlling interests that are not subject to redemption rights are classified in permanent equity. Redeemable non-controlling interests are classified outside of permanent equity on the unaudited condensed consolidated balance sheets (see Note 7).

 

 
12
 
Table of Contents

  

Recently Adopted Authoritative Pronouncements

 

In February 2016, the Financial Accounting Standards Board (“FASB”) established Topic 842, Leases, by issuing Accounting Standards Update (“ASU”) No. 2016-02, which requires lessees to recognize leases on-balance sheet and disclose key information about leasing arrangements. Topic 842 was subsequently amended by ASU No. 2018-01, Land Easement Practical Expedient for Transition to Topic 842; ASU No. 2018-10, Codification Improvements to Topic 842, Leases; and ASU No. 2018-11, Targeted Improvements. The new standard establishes a right-of-use model (“ROU”) that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. The new standard is effective on January 1, 2019. A modified retrospective transition approach is required, applying the new standard to all leases existing at the date of initial application. An entity may choose to use either (1) its effective date or (2) the beginning of the earliest comparative period presented in the financial statements as its date of initial application. If an entity chooses the second option, the transition requirements for existing leases also apply to leases entered into between the date of initial application and the effective date. The entity must also recast its comparative period financial statements and provide the disclosures required by the new standard for the comparative periods. The Company adopted the new standard on January 1, 2019 and used the effective date as the date of initial application. Consequently, financial information was not updated and the disclosures required under the new standard were not provided for dates and periods before January 1, 2019. The new standard provides a number of optional practical expedients in transition. The Company elects the ‘package of practical expedients’, which permits the Company not to reassess under the new standard prior conclusions about lease identification, lease classification and initial direct costs. Under this elected package of practical expedients, the Company does not separate non-lease components from the lease component. Therefore, all lease and non-lease components are combined and accounted for as a single lease component. On adoption, the Company recognized additional operating lease liabilities of approximately $251,000 with corresponding ROU assets of the same amount based on the present value of the remaining minimum rental payments under current leasing standards for existing operating leases.

 

In June 2018, the FASB, issued ASU No. 2018-07 to simplify the accounting for share-based payments to nonemployees by aligning it with the accounting for share-based payments to employees, with certain exceptions. The new guidance expands the scope of ASC 718 to include share-based payments granted to nonemployees in exchange for goods or services used or consumed in an entity’s own operations and supersedes the guidance in ASC 505-50. The guidance is effective for public business entities in annual periods beginning after December 15, 2018, and interim periods within those annual periods. Early adoption is permitted, including in an interim period for which financial statements have not been issued, but not before an entity adopts ASC 606. This was adopted on January 1, 2019 and did not have a material impact on the Company’s financial position and results of operations.

 

 
13
 
Table of Contents

 

Recent Accounting Pronouncements

 

In May 2019, the FASB issued ASU 2019-05, which is an update to ASU Update No. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which introduced the expected credit losses methodology for the measurement of credit losses on financial assets measured at amortized cost basis, replacing the previous incurred loss methodology. The amendments in Update 2016-13 added Topic 326, Financial Instruments—Credit Losses, and made several consequential amendments to the Codification. Update 2016-13 also modified the accounting for available-for-sale debt securities, which must be individually assessed for credit losses when fair value is less than the amortized cost basis, in accordance with Subtopic 326-30, Financial Instruments— Credit Losses—Available-for-Sale Debt Securities. The amendments in this Update address those stakeholders’ concerns by providing an option to irrevocably elect the fair value option for certain financial assets previously measured at amortized cost basis. For those entities, the targeted transition relief will increase comparability of financial statement information by providing an option to align measurement methodologies for similar financial assets. Furthermore, the targeted transition relief also may reduce the costs for some entities to comply with the amendments in Update 2016-13 while still providing financial statement users with decision-useful information. ASU 2019-05 is effective for the Company for annual and interim reporting periods beginning July 1, 2020. The Company is currently evaluating the impact of this new standard on its unaudited condensed consolidated financial statements and related disclosures.

 

In January 2017, the FASB issued ASU No. 2017-04, Intangibles-Goodwill and Other (Topic 350), which includes provisions intended to simplify the test for goodwill impairment. The standard is effective for annual periods beginning after December 15, 2019, with early adoption permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company does not expect the adoption of this standard to have a significant impact on its financial position and results of operations.

 

No other recently issued accounting pronouncements had or are expected to have a material impact on the Company’s unaudited condensed consolidated financial statements.

 

3. PROPERTY, LAND AND EQUIPMENT

 

The Company’s 220,000 square foot facility is located at 101 Innovation Drive, Homer City, PA. The facility is located on approximately 38 acres and was purchased in 2007. The facility houses the manufacturing operations of PMAL. Depreciation expense was $467,817 and $414,886 for the nine months ended September 30, 2019 and 2018. Depreciation expense was $159,389 and $208,724 for the three months ended September 30, 2019 and 2018.

 

 

 

September 30,

2019

 

 

December 31,

2018

 

 

 

 

 

 

 

 

Land, buildings and improvements

 

$3,419,779

 

 

$3,419,779

 

Equipment

 

 

3,864,075

 

 

 

3,463,829

 

Total

 

 

7,283,854

 

 

 

6,883,608

 

Less accumulated depreciation

 

 

(1,226,243)

 

 

(758,425)

Net property, land and equipment

 

$6,057,611

 

 

$6,125,183

 

  

As described in Note 7, the Company has $7,507,001 in debt secured against the property, land and equipment.

 

 
14
 
Table of Contents

 

4. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

 

Accounts payable and accrued expenses consists of the following as of September 30, 2019 and December 31, 2018:

  

 

 

September 30,

2019

 

 

December 31,

2018

 

Accounts payable

 

$3,287,407

 

 

$3,060,269

 

Interest

 

 

43,494

 

 

 

35,805

 

Salaries and bonus

 

 

524,366

 

 

 

116,930

 

Other

 

 

6,677

 

 

 

62,007

 

 

 

$3,861,944

 

 

$3,275,011

 

  

5. GOODWILL AND INTANGIBLE ASSETS

 

Information regarding our acquired intangible assets was as follows:

 

Customer lists

 

$1,990,000

 

Goodwill

 

$54,993

 

 

The customer lists are estimated to have a useful life of 10 years. As of September 30, 2019, the value, net of amortization, of the customer list was $1,558,833.

 

Amortization expense for the years ended December 31, 2019 through 2023 will be $199,000 per year. The Company will continue to expense $199,000 annually until 2027. Amortization expense was $149,250 for each of the nine months ended September 30, 2019 and 2018 and $49,750 for each of the three months ended September 30, 2019 and 2018.

 

6. LEASES

 

Operating Leases

 

The Company determines if a contract contains a lease at inception. US GAAP requires that the Company’s leases be evaluated and classified as operating or finance leases for financial reporting purposes. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option will result in an economic penalty. All of the Company’s real estate leases are classified as operating leases.

 

 
15
 
Table of Contents

 

Most real estate leases include one or more options to renew, with renewal terms that generally can extend the lease term for an additional four to five years. The exercise of lease renewal options is at the Company’s discretion. The Company evaluates renewal options at lease inception and on an ongoing basis, and includes renewal options that it is reasonably certain to exercise in its expected lease terms when classifying leases and measuring lease liabilities. Lease agreements generally do not require material variable lease payments, residual value guarantees or restrictive covenants.

 

Leases recorded on the balance sheet consist of the following:

 

Leases

 

Classification on the Balance Sheet

 

September 30,

2019

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Operating lease ROU assets

 

Right-of-use asset

 

$1,151,482

 

Finance lease ROU assets

 

Property, land and equipment, net

 

$150,966

 

Liabilities

 

 

 

 

 

 

Current

 

 

 

 

 

 

Operating

 

Operating leases payable – short term

 

$252,323

 

Finance

 

Finance leases payable – short term

 

$51,051

 

Noncurrent

 

 

 

 

 

 

Operating

 

Operating leases payable – net of current portion

 

$942,852

 

Finance

 

Finance leases payable – net of current portion

 

$

92,285

 

  

The Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring operating lease liabilities. The incremental borrowing rate represents an estimate of the interest rate the Company would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the term of a lease within a particular currency environment. The Company used incremental borrowing rates as of January 1, 2019 for operating leases that commenced prior to that date.

 

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of September 30, 2019 are:

 

 

 

September 30,

2019

 

Weighted average remaining lease term

 

52.3 months

 

Weighted average discount rate

 

 

5.63%

 

 
16
 
Table of Contents

 

The components of lease expense, included in general and administrative expenses and interest expense on the unaudited condensed consolidated statements of income, are as follows:

 

 

 

Three Months

Ended

September 30,

2019

 

 

Nine Months

Ended

September 30,

2019

 

 

 

 

 

 

 

 

Operating lease cost:

 

 

 

 

 

 

Operating lease cost

 

$75,335

 

 

$164,767

 

Finance lease cost:

 

 

 

 

 

 

 

 

Amortization of ROU assets

 

 

16,347

 

 

 

37,796

 

Interest expense

 

 

1,869

 

 

 

5,519

 

Total lease cost

 

$

93,551

 

 

$

208,082

 

  

Supplemental disclosures of cash flow information related to leases for the nine months ended September 30, 2019 were as follows:

 

Cash paid for operating lease obligations was $136,455. Operating lease asset obtained for operating lease obligation was $1,277,143.

 

The table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under noncancelable operating leases with terms of more than one year to the total operating lease liabilities recognized on the unaudited condensed consolidated balance sheets as of September 30, 2019:

 

October 1, 2019 through December 31, 2019

 

$78,279

 

2020

 

 

313,115

 

2021

 

 

313,115

 

2022

 

 

287,448

 

2023

 

 

236,115

 

2024

 

 

118,058

 

Total undiscounted future minimum lease payments

 

 

1,346,130

 

Less: Imputed interest

 

 

150,955

 

Present value of operating lease obligations

 

$1,195,175

 

 

The Company has two leased facilities, which are office, manufacturing and warehouse space. In some cases the Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases. Under the elected package of practical expedients, the Company does not separate non-lease components from the lease component. Therefore all lease and non-lease components are combined and accounted for as single lease component. The lease on our facility in Texas expired in February 2019. In May 2019, we entered into a new lease for a new Texas facility that commenced on May 1, 2019 and recorded a right of use asset and corresponding lease liability in the second quarter of 2019. Lease expense was $164,767 for the nine months ended September 30, 2019. Lease expense was $75,335 for the three months ended September 30, 2019. Lease expense for the nine months ended September 30, 2019 includes $14,133 related to month to month lease expense in the Texas facility prior to commencement of the new agreement on May 1, 2019 as noted above.

 

 
17
 
Table of Contents

 

Finance and Capital Leases

 

The below chart shows our obligations under finance and capital leases:

 

 

 

Finance Leases

September 30,

2019

 

 

Capital Leases

December 31,

2018

 

Obligations under finance and capital leases

 

$

143,336

 

 

$156,793

 

Less: current portion

 

 

51,051

 

 

 

43,435

 

Long-term portion

 

$

92,285

 

 

$113,358

 

  

Future minimum repayments

 

The table below presents the future minimum repayments of finance lease obligations for the Company as of September 30, 2019:

 

Years ending December 31,

 

Finance lease obligations

as of

September 30,

2019

 

2019 (remaining three months)

 

$14,543

 

2020

 

 

54,983

 

2021

 

 

53,663

 

2022

 

 

26,180

 

2023

 

 

2,790

 

Total future minimum repayments inclusive of interest

 

 

152,159

 

Interest

 

 

8,823

 

Total principal repayments

 

$143,336

 

  

The table below presents the future minimum repayments of capital lease obligations for the Company as of December 31, 2018:

 

Years ending December 31,

 

Capital lease

obligations as of

December 31,

2018

 

2019

 

$50,199

 

2020

 

 

50,199

 

2021

 

 

48,878

 

2022

 

 

21,396

 

Total future minimum repayments inclusive of interest

 

 

170,672

 

Interest

 

 

13,879

 

Total principal repayments

 

$156,793

 

 

 
18
 
Table of Contents

  

The Company’s weighted average remaining lease term and weighted average discount rate for finance leases as of September 30, 2019 are:

 

 

 

September 30,

2019

 

Weighted average remaining lease term

 

33.5 months

 

Weighted average discount rate

 

 

4.98%

 

7. LONG-TERM DEBT AND LINE OF CREDIT

 

Summit Bridge Loans

 

On August, 17, 2017, PMAL purchased substantially all of the assets of Prime Metals for $9.6 million in cash. To finance the purchase of the assets, PMAL entered into a credit agreement (the “Credit Agreement”) with SummitBridge National Investments V LLC (“Summit”) pursuant to which Summit made loans to PMAL: (1) a Term Loan in the amount of $4.5 million (“Summit Term Loan A”) and (2) a Term Loan in the amount of $3.5 million (“Summit Term Loan B”) (collectively, the “Summit Loans”). In addition, in consideration for Summit making the loans, PMAL issued membership interests representing 25% ownership of PMAL to an affiliate of Summit, SBN V PMA LLC (“SBN”) (the “SBN Membership Interests”). Pursuant to the terms of the Summit Loans and because PMAL repaid the Summit Loans within thirty-six (36) months of the origination of the Summit Loans, the SBN Membership Interests were reduced from 25% to 20% of PMAL as of September 1, 2018.  

 

Summit Term Loan A accrued each month at either 17.5% interest per annum (with 12.5% payable monthly and 5.0% accruing to the outstanding balance of Term Loan A, payable at maturity) or 17.0% interest per annum, payable monthly. Summit Term Loan A had a Maturity date of August 17, 2020. Summit Term Loan A was secured against all of the assets of PMAL.

 

Summit Term Loan B accrued each month at either 17.5% interest per annum (with 14.0% payable monthly and 3.5% accruing to the outstanding balance of Term Loan B, payable at maturity) or 17.0% interest per annum, payable monthly. Term Loan B had a Maturity date of August 17, 2020. Summit Term Loan B was secured against all of the assets of PMAL.

 

PMAL has granted SBN a put right under the operating agreement for PMAL for the SBN Membership Interests. On August 31, 2018, the operating agreement for PMAL was amended to provide that on the earlier of November 30, 2021 or the date of a change in control of PMAL, SBN has the right but not the obligation to require PMAL to repurchase all of the SBN Membership Interests at market equity value (“Market Equity Value”). Market Equity Value shall be equal to the higher of (i) value of PMAL implied by a sale, (ii) 4.5 x EBITDA for the trailing twelve months plus cash, less all outstanding funded indebtedness or (iii) fair market value as determined by mutual agreement between PMAL and SBN, or failing that by an independent firm mutually agreed to. SBN has granted PMAL a call right under the operating agreement for PMAL for the SBN Membership Interests. On August 17, 2021, PMAL has the right but not the obligation to require SBN to sell all of the SBN Membership Interests at Market Equity Value.

 

 
19
 
Table of Contents

  

The Company has accounted for this in accordance with ASC 480-10-55-59, as a redeemable non-controlling interest. At acquisition $400,000 was recorded as SBN’s PMAL equity ownership. This amount, plus SBN’s pro rata net income allocation was reflected before stockholders’ equity as Redeemable Non-Controlling interest. Due to the SBN Membership Interests, Summit was considered a related party of the Company for the purposes of these unaudited condensed consolidated financial statements. Pursuant to the terms of the Summit Loans and because PMAL repaid the Summit Loans within thirty-six (36) months of the origination of the Summit Loans, the SBN Membership Interests were reduced from 25% to 20% of PMAL as of September 1, 2018. SBN’s pro-rata net income allocation was made at a rate of 25% through August 31, 2018 and 20% commencing September 1, 2018 in accordance with the reduction in membership interests.

 

Effective July 1, 2019, the Company and SBN entered into a Membership Interest Redemption Agreement pursuant to which the Company purchased the remaining SBN Membership Interests from SBN for a purchase price of $3,000,000 cash. SBN also waived its share of income for all of 2019, and therefore, the Company transferred the $313,951 of income previously allocated to SBN to the shareholders of Amerinac Holding Corp. during the three months ended September 30, 2019. In addition, the Company adjusted additional paid-in capital downward by $2,242,222 to reflect the difference between the purchase price and the balance sheet value of the non-controlling interests.

 

The Membership Interest Redemption Agreement contains a look-back provision that entitles SBN to receive additional compensation in the event the Company sells PMAL or its assets in a subsequent transaction within three hundred and sixty-five (365) days following the repurchase. Such additional compensation would be equal to the difference between what SBN received in the repurchase and what the SBN Membership Interests would be worth at the subsequent transaction date.

 

The following table shows the value of the non-controlling interests (“NCI”) for the nine-month period ended September 30, 2019:

 

Value of NCI at December 31, 2018

 

$757,778

 

PMAL Income from January 1, 2019 to June 30, 2019 attributable to NCI

 

$313,951

 

Value of NCI at June 30, 2019

 

$1,071,729

 

Purchase of NCI on July 1, 2019

 

 

(757,778)

Transfer of PMAL Income allocated to SBN to Amerinac Holding Corp.

 

 

(313,951)

Value of NCI at September 30, 2019

 

$0

 

 

The following table shows the value of the non-controlling interests (“NCI”) for the three-month period ending September 30, 2019:

 

Value of NCI at June 30, 2019

 

$1,071,729

 

Purchase of NCI on July 1, 2019

 

 

(757,778)

Transfer of PMAL Income allocated to SBN to Amerinac Holding Corp.

 

 

(313,951)

Value of NCI at September 30, 2019

 

$0

 

 

The following table shows the change in the value of the NCI for the nine-month period ending of September 30, 2018:

 

Value of NCI at January 1, 2018

 

$453,377

 

PMAL Income from January 1, 2018 to September 30, 2018 attributable to NCI

 

 

453,215

 

Reduction in NCI on September 30, 2018

 

 

(185,834)

Value of NCI at September 30, 2018

 

$720,758

 

 

 
20
 
Table of Contents

  

The following table shows the value of the non-controlling interests (“NCI”) for the three-month period ending September 30, 2018:

 

Value of NCI at June 30, 2018

 

$817,670

 

PMAL Income from July 1, 2018 to September 30, 2018 attributable to NCI

 

 

88,922

 

Reduction in NCI on September 30, 2018

 

 

(185,834)

Value of NCI at September 30, 2018

 

$720,758

 

 

PMAL Berkshire Loans

 

On August 31, 2018, PMAL entered into a Loan and Security Agreement (the “PMAL Loan and Security Agreement”) with Berkshire Bank (“Berkshire Bank”) establishing: 1) a new revolving credit facility in an aggregate principal amount of up to $6.0 million (the “Berkshire Revolving Loan”), 2) a term loan in the amount of $3.5 million (“Berkshire Term Loan A”) and 3) a term loan in the amount of $1.5 million (“Berkshire Term Loan B”). Borrowings under the Berkshire Revolving Loan may be used to finance working capital and other general corporate purposes. The Berkshire Revolving Loan had a borrowing base of approximately $3.3 million on September 30, 2019 of which the Company had drawn $1,882,147.

 

On August 31, 2018, pursuant to the PMAL Loan and Security Agreement, PMAL used an amount of $7,678,814 under the Loan and Security Agreement to fully repay the Summit Loans. On August 16, 2019, the PMAL Loan and Security Agreement was amended to permit a one-time cash distribution of $1.5 million which was used to partially fund the Company’s repurchase of the SBN Membership Interests.

 

Borrowings under the Berkshire Revolving Loan bear interest at a rate equal to the Intercontinental Exchange Benchmark Administration Ltd. London Interbank Offered Rate (“ICE LIBOR”) rate plus 3.25%, which was 5.36% at September 30, 2019. Berkshire Term Loan A and Berkshire Term Loan B bear interest at ICE LIBOR rate plus 4.25%, which was 6.36% at September 30, 2019.

 

The outstanding principal amount of any borrowings under the Berkshire Revolving Loan will be due and payable on August 21, 2021, subject to an earlier maturity date upon an event of default (the “Revolving Credit Maturity Date”). Berkshire Term Loan A has a maturity date the earlier of (i) August 31, 2023 or (ii) the Revolving Credit Maturity Date. Berkshire Term Loan B has a maturity date the earlier of (i) August 31, 2023 or (ii) the Revolving Credit Maturity Date. The principal balance of Berkshire Term Loan A shall be paid in equal monthly installments of $41,667 commencing on October 1, 2018. Any unpaid principal and interest shall be due on the maturity date. The principal balance of Berkshire Term Loan B shall be paid in equal monthly installments of $8,334 commencing on October 1, 2018. Any unpaid principal and interest shall be due on the maturity date.

 

The PMAL Loan and Security Agreement contains usual and customary covenants for financings of this type, including, among other things: (i) requirements to deliver financial statements, other reports and notices; (ii) restrictions on indebtedness; (iii) restrictions on dividends, distributions and redemptions of equity and repayment of subordinated indebtedness; (iv) restrictions on liens; (v) restrictions on making certain payments; (vi) restrictions on investments; (vii) restrictions on asset dispositions and other fundamental changes; and (viii) restrictions on transactions with affiliates.

 

 
21
 
Table of Contents

 

The PMAL Loan and Security Agreement contains certain financial covenants, including a cash flow coverage ratio and a tangible net worth requirement. Under the cash flow coverage covenant, PMAL shall maintain a quarterly cash flow coverage ratio of not less than 1.20 to 1.00. Under the tangible net worth covenant, PMAL shall maintain a tangible net worth of no less than $3.1 million. On December 31, 2019, the tangible net worth requirement will increase to $4.1 million pursuant to the amendment executed on August 16, 2019. The tangible net worth amount required shall increase annually on each June 30 by 50% of PMAL’s prior year’s undistributed net income. As of September 30, 2019, PMAL was in compliance with the covenants contained within the PMAL Loan and Security Agreement.

 

The obligations of PMAL under the PMAL Loan and Security Agreement are secured by liens and security interests on all assets of PMAL. Amerinac is a secured guarantor of the PMAL Loan and Security Agreement, and has pledged its equity in PMAL.

 

The table below represents the future minimum repayments of Berkshire Term Loan A and Berkshire Term Loan B as of September 30, 2019.

 

Years ending December 31,

 

Term Loans Minimum Amortization

 

2019 (remaining three months)

 

$150,000

 

2020

 

 

600,000

 

2021

 

 

3,650,000

 

Total

 

 

4,400,000

 

Unamortized debt and financing cost

 

 

127,750

 

Total (net of unamortized debt and financing cost)

 

$4,272,250

 

 

As of September 30, 2019, the principal balance of Term Loan A was $3,000,000 and the principal balance of Term Loan B was $1,400,000. As of December 31, 2018, the principal balance of Term Loan A was $3,375,000 and the principal balance of Term Loan B was $1,475,000. The total amount of unamortized debt financing cost was $127,750 and $180,010 at September 30, 2019 and December 31, 2018, respectively. For the three and nine months ended September 30, 2019, the Company amortized $17,420 and $52,260, respectively in debt financing cost.

 

CAS Berkshire Loan

 

On July 15, 2019, CAS entered into a Loan and Security Agreement (the “CAS Loan and Security Agreement”) with Berkshire Bank establishing a new revolving credit facility in an aggregate principal amount of up to $6.0 million (the “CAS Revolving Loan”). Borrowings under the CAS Revolving Loan may be used to finance working capital and other general corporate purposes. The Berkshire Revolving Loan had a borrowing base of approximately $3.2 million on September 30, 2019 of which the Company had drawn $1,224,854. This amount is reflected net of an unamortized discount of $41,294 on the Company’s unaudited condensed consolidated balance sheet. For the three and nine months ended September 30, 2019, the Company amortized $1,795 in debt financing cost.

 

On August 16, 2019, the CAS Loan and Security Agreement was amended to permit a one-time cash distribution of $1.5 million which was used to partially fund the Company’s repurchase of the SBN Membership Interests.

 

Borrowings under the CAS Revolving Loan bear interest at a rate equal to the ICE LIBOR rate plus 3.00%, which was 5.11% at September 30, 2019.

 

 
22
 
Table of Contents

 

The outstanding principal amount of any borrowings under the CAS Revolving Loan will be due and payable on July 15, 2022, subject to an earlier maturity date upon an event of default. Any unpaid principal and interest shall be due on the maturity date.

 

The CAS Loan and Security Agreement contains usual and customary covenants for financings of this type, including, among other things: (i) requirements to deliver financial statements, other reports and notices; (ii) restrictions on indebtedness; (iii) restrictions on dividends, distributions and redemptions of equity and repayment of subordinated indebtedness; (iv) restrictions on liens; (v) restrictions on making certain payments; (vi) restrictions on investments; (vii) restrictions on asset dispositions and other fundamental changes; and (viii) restrictions on transactions with affiliates.

 

The CAS Loan and Security Agreement contains certain financial covenants, including a cash flow coverage ratio and a tangible net worth requirement covenant. Under the cash flow coverage covenant, commencing with the fiscal quarter ending September 30, 2019, CAS shall maintain a quarterly cash flow coverage ratio of not less than 1.20 to 1.00. Under the tangible net worth covenant, commencing with the fiscal quarter ending December 31, 2019, CAS shall maintain a tangible net worth of no less than $1.0 million, as amended on August 16, 2019. The tangible net worth amount required shall increase annually on each June 30 by 50% of CAS’s prior years undistributed net income. As of September 30, 2019, the Company was in compliance will all covenants under the CAS Loan and Security Agreement.

 

The obligations of CAS under the CAS Loan and Security Agreement are secured by liens and security interests on all assets of CAS. The Company is a secured guarantor of the CAS Loan and Security Agreement, and has pledged its equity in CAS.

 

8. COMMITMENTS AND CONTINGENCIES

 

Litigation

 

The Company is subject to the possibility of claims and lawsuits arising in the normal course of business. In the opinion of management, the Company liability, if any, under existing claims, asserted or unasserted, would not have a material adverse effect on the Company’s unaudited condensed consolidated financial position or results of operations.

 

Employment Agreements

 

On November 10, 2017, John Wachter was appointed Chief Executive Officer of the Company. In connection with his appointment, the Company and Mr. Wachter entered into a written employment agreement (the “Wachter Employment Agreement”) for an initial three-year term, which provides for the following compensation terms for Mr. Wachter. Pursuant to the Wachter Employment Agreement, Mr. Wachter will receive a base salary of $100,000 per year, subject to increase, but not decrease, at the discretion of the Board. Mr. Wachter is eligible for a cash and stock bonus equal to ten to twenty percent of the Company’s pre-tax profits over established pre-tax targets, at the end of each respective annual period.

 

 
23
 
Table of Contents

 

In addition, the Wachter Employment Agreement also provides for certain payments and benefits in the event of a termination of his employment under specific circumstances. If, during the term of the Wachter Employment Agreement, his employment is terminated by the Company other than for “cause,” by Mr. Wachter for “good reason” (each as defined in the Wachter Employment Agreement) or by failure by either party to renew the Wachter Employment Agreement after expiration of the employment term, he would be entitled to (1) a lump sum payment equal to two times his base salary at the rate in effect immediately prior to the termination date, and (2) any unpaid portion of any cash bonus for the annual period preceding the annual period in which such termination occurs that was earned but not paid.

 

On November 10, 2017, William J. Golden was appointed Chief Financial Officer of the Company. Mr. Golden remains the Company’s General Counsel. In connection with his appointment, the Company and Mr. Golden entered into a written employment agreement (the “Golden Employment Agreement”) for an initial three-year term, which provides for the following compensation terms for Mr. Golden. Pursuant to the Golden Employment Agreement, Mr. Golden will receive a base salary of $100,000 per year, subject to increase, but not decrease, at the discretion of the Board. Mr. Golden is eligible for a cash and stock bonus equal to ten to twenty percent of the Company’s pre-tax profits over established pre-tax targets, at the end of each respective annual period.

 

In addition, the Golden Employment Agreement also provides for certain payments and benefits in the event of a termination of his employment under specific circumstances. If, during the term of the Golden Employment Agreement, his employment is terminated by the Company other than for “cause,” by Mr. Golden for “good reason” (each as defined in the Golden Employment Agreement) or by failure by either party to renew the Golden Employment Agreement after expiration of the employment term, he would be entitled to (1) a lump sum payment equal to two times his base salary at the rate in effect immediately prior to the termination date, and (2) any unpaid portion of any cash bonus for the annual period preceding the annual period in which such termination occurs that was earned but not paid.

 

The Compensation Committee adopted a 2017-2019 Amerinac Holding Corp. Executive Bonus Plan (the “Executive Bonus Plan”), which is subject to and governed by the terms of the 2017 Amerinac Holding Corp. 2017 Equity Incentive Plan. Certain key employees will participate in the Executive Bonus Plan. The Executive Bonus Plan is designed to (i) offer variable compensation primarily in equity of the Company if executives achieve annual target growth amounts and (ii) align the incentives of executives and shareholders.

 

The Company will fund the annual corporate bonus pool with no more than 20% of the excess, if any, of the Company’s yearly earnings before taxes minus a threshold amount. For 2019, the threshold amount will be $1,750,000.

 

Pursuant to the Executive Bonus Plan, awards are paid out in a mix of cash and equity, with no less than 60% of corporate bonus pool to be in the form of newly issued restricted common stock, subject to the discretion of the Compensation Committee of the Board. All awards will be subject to threshold performance and high-water marks.

 

 
24
 
Table of Contents

 

As of December, 31, 2018, the Company had accrued $103,000 in bonus for Mssrs. Wachter and Golden. On March 25, 2019, the Board authorized the payment of these bonuses to be in cash and the bonuses were paid on April 12, 2019.

 

For the nine months ended September 30, 2019, the Company accrued an additional $200,000 for bonuses. At September 30, 2019, the Company had accrued $200,000 for bonuses to executives.

 

In addition, the Company issued 625 shares to both Mr. Lamb and Mr. Garruto at the conclusion of their first year of service on the Board of Directors on December 31, 2018 pursuant to their independent director agreements, valued at $25,000 each. On December 21, 2018, Mssrs. Lamb and Garruto were re-elected to the Board for an additional 1-year term. At the end of the 2019 term, they will each receive $25,000 in stock.

 

9. SEGMENT RESULTS

 

The Company manages its operations in two business segments which are defined as follows:

 

 

·

The Company’s Creative Assembly subsidiary, which includes all distribution of proprietary and specialty fasteners primarily serving the heavy truck, automotive, transportation, and infrastructure industries.

  

 

·

The Company’s PMAL subsidiary, which includes all our manufacturing of specialty ingot, electrode products, shot products, and master alloys in addition to toll conversion melting services.

 

Segment information for the nine months ended September 30, 2019 is as follows:

 

 

 

CAS

 

 

PMAL

 

Net revenue

 

$12,751,909

 

 

$21,938,356

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

10,449,862

 

 

 

17,496,875

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

2,302,047

 

 

 

4,441,481

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

1,353,878

 

 

 

2,026,957

 

Professional and consulting fees

 

 

61,039

 

 

 

168,120

 

Total operating expenses

 

 

1,414,917

 

 

 

2,195,077

 

 

 

 

 

 

 

 

 

 

Income before other income (expense)

 

$887,130

 

 

$2,246,404

 

 

Below is the Segment reconciliation to total net income

 

Income from segments above

 

$3,133,534

 

 

 

 

 

 

Non-allocated expenses

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(377,098)

General and administrative expenses

 

 

(366,966)

Professional and consulting fees

 

 

(29,855)

Total non-allocated expenses

 

 

(773,919)

 

 

 

 

 

Income before provision for income taxes

 

$2,359,615

 

 

 
25
 
Table of Contents

 

Segment information for the three months ended September 30, 2019 is as follows:

 

 

 

CAS

 

 

PMAL

 

Net revenue

 

$4,257,862

 

 

$6,370,076

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

3,464,840

 

 

 

5,312,448

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

793,022

 

 

 

1,057,628

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

395,205

 

 

 

583,931

 

Professional and consulting fees

 

 

22,113

 

 

 

37,134

 

Total operating expenses

 

 

417,318

 

 

 

621,065

 

 

 

 

 

 

 

 

 

 

Income before other income (expense)

 

$375,704

 

 

$436,563

 

 

Below is the Segment reconciliation to total net income

 

Income from segments above

 

$812,267

 

 

 

 

 

 

Non-allocated expenses

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(136,668)

General and administrative expenses

 

 

(99,239)

Professional and consulting fees

 

 

(9,063)

Total non-allocated expenses

 

 

(244,970)

 

 

 

 

 

Income before provision for income taxes

 

$567,297

 

 

Segment information for the nine months ended September 30, 2018 is as follows:

 

 

 

CAS

 

 

PMAL

 

Net Revenue

 

$8,312,577

 

 

$24,673,494

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

6,547,851

 

 

 

20,195,956

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

1,764,726

 

 

 

4,477,538

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

1,271,145

 

 

 

1,577,183

 

Professional and consulting fees

 

 

54,427

 

 

 

154,251

 

Total operating expenses

 

 

1,325,572

 

 

 

1,731,434

 

 

 

 

 

 

 

 

 

 

Income before other income (expense)

 

$439,154

 

 

$2,746,104

 

 

 
26
 
Table of Contents

 

Below is the Segment reconciliation to total net income

 

Income from segments above

 

$3,185,258

 

 

 

 

 

 

Non-allocated expenses

 

 

 

 

Interest expense

 

 

(1,036,934)

General and administrative expenses

 

 

(373,664)

Other income (expense)

 

 

84,882

 

Total non-allocated expenses

 

 

(1,325,716)

 

 

 

 

 

Income before provision for income taxes

 

$1,859,542

 

 

Segment information for the three months ended September 30, 2018 is as follows:

 

 

 

CAS

 

 

PMAL

 

Net Revenue

 

$3,113,042

 

 

$7,859,348

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

2,447,111

 

 

 

6,405,241

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

665,931

 

 

 

1,454,107

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

420,522

 

 

 

558,271

 

Professional and consulting fees

 

 

13,750

 

 

 

49,667

 

Total operating expenses

 

 

434,272

 

 

 

607,938

 

 

 

 

 

 

 

 

 

 

Income before other income (expense)

 

$231,659

 

 

$846,169

 

 

Below is the Segment reconciliation to total net income

 

Income from segments above

 

$1,077,828

 

 

 

 

 

 

Non-allocated expenses

 

 

 

 

 

 

 

 

 

Interest expense - net

 

 

(308,009)

General and administrative expenses

 

 

(114,369)

Other income

 

 

(203,714)

Total

 

 

(626,092)

 

 

 

 

 

Income before provision for income taxes

 

$451,736

 

 

Segment asset information for the Company is as follows:

 

 

 

September 30,

2019

 

 

December 31,

2018

 

PMAL assets

 

$14,060,079

 

 

$12,982,588

 

CAS assets

 

 

6,417,972

 

 

 

4,526,530

 

Corporate assets

 

 

139,677

 

 

 

763,121

 

Total assets

 

$20,617,728

 

 

$18,272,239

 

  

 
27
 
Table of Contents

 

10. INCOME TAXES

 

Income taxes are provided for the tax effects of transactions reported in the unaudited condensed consolidated financial statements and consist of taxes currently due. For 2018, our current effective tax rate is lower than the Federal and state effect rate primarily to the release of a portion of the valuation allowance.

 

Tax information for the nine-months ended September 30, 2019 and 2018 is as follows:

 

 

 

For the nine months

ended September 30,

 

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

Current income tax

 

 

 

 

 

 

Federal

 

$66,985

 

 

$-

 

State

 

 

321,466

 

 

 

103,751

 

City

 

 

-

 

 

 

-

 

Total current income tax

 

$388,451

 

 

$103,751

 

 

 

 

 

 

 

 

 

 

Deferred income tax

 

 

 

 

 

 

 

 

Federal

 

$438,120

 

 

$-

 

State

 

 

170,380

 

 

 

-

 

City

 

 

-

 

 

 

-

 

Total deferred income tax

 

$608,500

 

 

$-

 

 

 

 

 

 

 

 

 

 

Total income tax expense

 

$996,951

 

 

$103,751

 

  

The Company’s deferred tax assets and liability relates mainly to a temporary timing difference in long-term assets. There were no significant uncertain tax positions taken, or expected to be taken, in a tax return that would be determined to be an unrecognized tax benefit that should have been recorded in the Company’s unaudited condensed consolidated financial statements for the nine months ended September 30, 2019 or 2018. Additionally, there were no interest or penalties outstanding as of or for each of the nine months ended September 30, 2019 and 2018.

 

The federal and state tax returns for the years ending December 31, 2016, 2017 and 2018 have been filed, but are still open to examination.

 

 
28
 
Table of Contents

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

FORWARD-LOOKING STATEMENTS

 

This Form 10-Q contains “forward-looking statements” relating to Amerinac Holding Corp. (the “Company”) which represent the Company’s current expectations or beliefs including, but not limited to, statements concerning the Company’s operations, performance, financial condition and growth. For this purpose, any statements contained in this Form 10-Q that are not statements of historical fact are forward-looking statements. Without limiting the generality of the foregoing, words such as “may”, “anticipate”, “intend”, “could”, “estimate” or “continue” or the negative or other comparable terminology are intended to identify forward-looking statements. These statements by their nature involve substantial risks and uncertainties, such as credit losses, dependence on management and key personnel, variability of quarterly results, and the ability of the Company to continue its growth strategy and the Company’s competition, certain of which are beyond the Company’s control. Should one or more of these risks or uncertainties materialize or should the underlying assumptions prove incorrect, or any of the other risks set out under the caption “Risk Factors” in the Company’s 10-K report for the year ended December 31, 2018 occur, actual outcomes and results could differ materially from those indicated in the forward-looking statements.

 

Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to update any forward-looking statement or statements to reflect events or circumstances after the date on which such statement is made or to reflect the occurrence of unanticipated events. New factors emerge from time to time and it is not possible for management to predict all of such factors, nor can it assess the impact of each such factor on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

 

General

 

The following discussion and analysis should be read in conjunction with the unaudited condensed consolidated financial statements, and the notes thereto, included herein. The information contained below includes statements of the Company’s or management’s beliefs, expectations, hopes, goals and plans that, if not historical, are forward-looking statements subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated in the forward-looking statements. For a discussion of forward-looking statements, see the information set forth in the Introductory Note to this Quarterly Report under the caption “Forward Looking Statements” which information is incorporated herein by reference.

 

The unaudited condensed consolidated interim financial statements included herein have been prepared, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. The unaudited condensed consolidated financial statements and notes are presented as permitted on Form 10-Q and do not contain information included in the Company’s annual consolidated statements and notes. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading. The results for the nine months ended September 30, 2019 may not be indicative of the results for the entire year.

 

These statements reflect all adjustments, consisting of normal recurring adjustments, which in the opinion of management, are necessary for fair presentation of the information contained herein.

 

 
29
 
Table of Contents

 

Plan of Operation and Discussion of Operations

 

Through its Creative Assembly Systems, Inc. (“Creative Assembly”) segment, the Company distributes high-quality, predominantly domestically-manufactured, technically complex, nut and bolt products and a proprietary locking washer product that are used primarily for industrial/commercial applications that require a high level of certified and assured quality.

  

Creative Assembly is a value-added distributor of proprietary and specialty fasteners for production, primarily serving the heavy truck, automotive, appliance, and material handling industries.

 

The Company is a niche player in the North American fastener industry. The fastener distribution industry is highly fragmented with no single company holding a dominant position. The Company competes with numerous distributors who serve as authorized stocking distributors for the fastener manufacturers in the Company’s supplier base.

 

The Company is a one-stop source for standard, self-locking, semi-special and special nuts, bolts and washers manufactured to several industrial specifications. The Company maintains an inventory of approximately 4,000 SKUs comprised of approximately 19 million parts of premium quality, brand name fastener products.

 

The Company sells its products pursuant to written purchase orders from its customers. All products are shipped from the Company’s warehouses via common carrier.

 

Through its Prime Metals Acquisition LLC (“PMAL”) segment, the Company is a manufacturer of specialty ingot and electrode products which are supplied for investment castings, forging, ring rolling, and plate production. The Company also manufactures shot products and master alloys which are sold to other melt shops, and provides manufacturing support services. The flexible manufacturing operations at PMAL enable the Company to offer a wide range of product grades in customer specific order quantities. The primary grade types include stainless steels, tool steels, nickel-based grades, cobalt based grades and some nonferrous alloys. The Company also offers toll conversion melting services.

 

The Company’s products are manufactured, by others, to exacting specifications and are made from materials that provide the strength and reliability required for their industrial applications.

 

At September 30, 2019, AMG-Vanadium, Eastham Forge, PACCAR, Remelt Sources, Inc. and Drive Automotive receivables were 17.5%, 13.9%, 13.7%, 13.1% and 11.1% of total receivables, respectively. At December 31, 2018, Remelt Sources, Inc., AMG-Vanadium, PACCAR, and Universal Stainless & Alloy Products receivables were 20.9%, 15.0%, 14.0%, and 13.0% of total receivables, respectively.

 

For the nine-month period ending September 30, 2019, Remelt Sources, Inc., AMG-Vanadium, and PACCAR accounted for 20.1%, 17.4%, and 16.6% of sales, respectively. For the three-month period ending September 30, 2019, Remelt Sources, Inc., AMG-Vanadium and PACCAR accounted for 19.5%, 18.6% and 18.2% of sales, respectively. For the nine-month period ending September 30, 2018, Remelt Sources, Inc., Ametek, AMG-Vanadium, PACCAR and Universal Stainless & Alloy Products accounted for 18.2%, 16.1%, 15.6%, 14.0% and 12.5% of sales, respectively. For the three-month period ending September 30, 2018, Ametek, Remelt Sources, Inc., PACCAR, AMG-Vanadium and Universal Stainless & Alloy Products accounted for 18.3%, 15.6%, 14.6%, 14.1% and 11.0% of sales, respectively.

 

 
30
 
Table of Contents

 

For the nine-month period ending September 30, 2019, no supplier represented more than 10% of purchases. For the three-month period ending September 30, 2019, AVK represented 10.1% of purchases. For the nine-month period ending September 30, 2018, no supplier represented more than 10% of purchases. For the three-month period ending September 30, 2018, no supplier represented more than 10% of purchases. At September 30, 2019, AVK represented approximately 15.8% of accounts payable. At December 31, 2018, AVK represented approximately 11.8% of accounts payable.

 

Results from Operations for nine months ending September 30, 2019 vs September 30, 2018

 

The Company’s revenues increased 5.2% or $1,704,194 for the nine months ended September 30, 2019 to $34,690,265 from $32,986,071 in the comparable period last year. The primary driver of the increase in sales was increased revenue at our distribution subsidiary. PMAL is our sole manufacturing subsidiary and had $21,938,356 in revenue for the nine months ended September 30, 2019. PMAL revenue was down $2,735,138 or 11.1% for the nine months ended September 30, 2019 versus September 30, 2018 as we eliminated low margin business and increased tolling operations as a percentage of revenue. Tolling revenue naturally has a lower revenue and corresponding lower cost of goods as the Company does not purchase the metal. Our distribution subsidiary was up $4,439,332 or 53.4% in revenue for the nine months ended September 30, 2019 versus September 30, 2018 due to the pick-up in existing customer activity and the addition of new customers.

 

The Company’s gross profit increased approximately 8.0% or $501,264 for the nine months ended September 30, 2019 to $6,743,528 from $6,242,264 in the comparable period last year. From time to time the Company will experience margin mix that will lead to temporarily higher or lower gross profit. For the nine months ended September 30, 2019, gross profit at our distribution subsidiary increased by $537,321 or approximately 30.4% versus 2018 year to date. At our manufacturing subsidiary, our gross profit contribution accounted for approximately 65.9% of the Company’s total gross profit and has a margin of approximately 20.2%.

 

The Company’s total operating expenses increased 16.8% or $576,145 for the nine months ended September 30, 2019 to $4,006,815 from $3,430,670 in the comparable period last year primarily due to increasing sales at the Company.

 

The Company’s accounts receivable have increased by $881,864 to $4,683,030 at September 30, 2019 from $3,801,166 at December 31, 2018; this difference is due to mainly to an increase in sales. The Company’s inventory increased by $1,157,061 from December 31, 2018 to September 30, 2019 due to normal variations in delivery schedules and to support increased sales. The Company has increased inventory to support increased sales at its distribution subsidiary. Going forward, the Company expects to see relatively stable inventory levels in both subsidiaries in the short to medium term.

 

 
31
 
Table of Contents

 

Results from Operations for three months ending September 30, 2019 vs September 30, 2018

 

The Company’s revenues decreased 3.1% or $344,452 for the three months ended September 30, 2019 to $10,627,938 from $10,972,390 in the comparable period last year. PMAL, our sole manufacturing subsidiary, had $6,370,076 in revenue for the three months ended September 30, 2019. PMAL revenue was down $1,489,272 or 18.9% for the three months ended September 30, 2019 versus September 30, 2018, primarily due to an increase in tolling heats versus primary heats. Our distribution subsidiary was up approximately $1,144,820 or 36.8% in revenue for the three months ended September 30, 2019 versus September 30, 2018 due to the pick-up in existing customer activity and the addition of new customers.

 

The Company’s gross profit decreased approximately 12.7% or $269,388 for the three months ended September 30, 2019 to $1,850,650 from $2,120,038 in the comparable period last year. For the three months ended September 30, 2019, gross profit at our distribution subsidiary increased by $127,091 or approximately 19.1% versus the comparable period last year due to increased sales. For the three months ended September 30, 2019, gross profit at our manufacturing subsidiary decreased by $396,479 or approximately 27.3% versus the comparable period last year due to a worse margin mix with our customer base due to marginal tolling heats.

 

The Company’s total operating expenses decreased 0.9% or $9,894 for the three months ending September 30, 2019 to $1,146,685 from $1,156,579 from in the comparable period last year.

 

Liquidity

 

The Company believes that it can meet its financial obligations for a period of 12 months from the date of this report at its presently contemplated operating levels.

 

The Company believes it can expand its business with its present staff numbers. The Company’s PMAL subsidiary has the ability to borrow under its respective revolving credit facility with Berkshire Bank. In addition, the Company’s Creative Assembly subsidiary can utilize borrowings under its new revolving credit facility with Berkshire Bank entered into on July 15, 2019 in an aggregate principal amount of up to $6.0 million to finance an increase in working capital in order to increase the size of the business.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

This item is not required for smaller reporting companies, and, if it were required, is not applicable to the Company’s present operations.

 

 
32
 
Table of Contents

 

ITEM 4. CONTROLS AND PROCEDURES

 

(A) Disclosure Controls and Procedures

 

We carried out an evaluation with the participation of our principal executive officer and principal financial officer, required by Rules 13a-15 and 15d-15 of the Securities Exchange Act of 1934 (the “Exchange Act”) of the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective at September 30, 2019 as to ensure that the information relating to our company required to be disclosed in our SEC reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and (ii) is accumulated and communicated to our management, including our principal executive officer and principal financial officer, to allow timely decisions regarding required disclosures due to the existence of material weaknesses.

 

The material weaknesses are as follows:

 

·

A lack of sufficient resources and an insufficient level of monitoring and oversight, which restricted the Company’s ability to gather, analyze and report information relative to the financial statement assertions in a timely manner, including insufficient documentation and review of selection of generally accepted accounting principles.

 

·

The limited size of the accounting department makes it impractical to achieve an appropriate level of segregation of duties. Specifically, due to lack of personnel, effective controls were not designed and implemented to ensure accounting functions were properly segregated.

 

·

Due to a lack of adequate staffing within the finance department and adequate staffing within operational departments that provide information to the finance department, we did not establish and maintain effective controls over certain of our period-end financial close and reporting processes. Specifically, effective controls were not designed and implemented to ensure that journal entries were properly prepared with sufficient support or documentation or were reviewed and approved to ensure the accuracy and completeness of the journal entries recorded.

 

The Company may add additional personnel and procedures, which we believe will remedy these weaknesses in disclosure controls and procedures in future periods. However, there are no assurances we will be able to devote the necessary capital to hire the additional personnel and institute the additional systems, policies and procedures to the level necessary. In that event, there are no assurances that the material weaknesses described above will be timely remediated or not result in errors in our consolidated financial statements in future periods.

 

Changes in Internal Control Over Financial Reporting

 

There was no change in our internal control over financial reporting (as such term is defined in Rule 13a-15(f) under the Exchange Act) during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 
33
 
Table of Contents

 

PART II

OTHER INFORMATION

 

ITEM 6. EXHIBITS

 

The following exhibits are included herein:

 

Exhibit No.

 

Exhibit

 

31.1

Certification of Chief Executive Officer of the Company required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended

 

31.2

 

Certification of Chief Financial Officer of the Company required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended

 

32.1

 

Certification of Chief Executive Officer and of the Company required by Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended

 

32.2

Certification of Chief Financial Officer of the Company required by Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended

 

101

 

XBRL Interactive Data Files

 

 
34
 
Table of Contents

  

SIGNATURES

 

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

AMERINAC HOLDING CORP.

 

Dated: November 13, 2019

/s/ John Wachter

 

John Wachter

 

Chief Executive Officer

 

 
35
 
Table of Contents

  

EXHIBIT INDEX

 

Exhibit

Number

 

Description

 

31.1

 

Certification of Chief Executive Officer of the Company required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended

 

31.2

 

Certification of Chief Financial Officer of the Company required by Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended

 

32.1

 

Certification of Chief Executive Officer of the Company required by Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended

 

32.2

 

Certification of Chief Financial Officer of the Company required by Rule 13a-14(b) under the Securities Exchange Act of 1934, as amended

 

101

 

XBRL Interactive Data Files

 

 

36