XML 36 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Reporting (Tables)
6 Months Ended
Jul. 31, 2018
Segment Reporting [Abstract]  
Schedule of geographic revenue
   Three Months Ended
July 31,
  Six Months Ended
July 31,
   2018  2017  2018  2017
                         
 Domestic   $13.36    52.16%  $12.63    52.83%  $25.71    51.47%  $25.33    54.05%
 International    12.26    47.84%   11.28    47.17%   24.25    48.53%   21.54    45.95%
 Total   $25.62    100.00%  $23.91    100.00%  $49.96    100.00%  $46.87    100.00%
Segment information
    Three Months Ended
July 31,
(in millions of dollars)
  Six Months Ended
July 31,
(in millions of dollars)
    2018   2017   2018   2017
Net Sales:                                
USA   $ 14.76     $ 13.90     $ 28.07     $ 27.30  
Other foreign     5.86       4.68       10.97       8.73  
Europe (UK)     2.56       2.08       5.13       4.21  
Mexico     1.21       0.95       2.68       1.87  
China     13.66       12.89       27.50       23.41  
Corporate     0.39       0.11       0.75       0.53  
Less intersegment sales     (12.82 )     (10.70 )     (25.14 )     (19.18 )
Consolidated sales   $ 25.62     $ 23.91     $ 49.96     $ 46.87  
External Sales:                                
USA   $ 13.36     $ 12.63     $ 25.71     $ 25.33  
Other foreign     4.84       4.38       9.20       8.08  
Europe (UK)     2.56       2.08       5.13       4.17  
Mexico     0.82       0.58       1.93       1.15  
China     4.04       4.24       7.99       8.14  
Consolidated external sales   $ 25.62     $ 23.91     $ 49.96     $ 46.87  
Intersegment Sales:                                
USA   $ 1.40     $ 1.27     $ 2.36     $ 1.97  
Other foreign     1.02       0.30       1.77       0.65  
Europe (UK)     -----       -----       -----       0.04  
Mexico     0.39       0.37       0.75       0.72  
China     9.62       8.65       19.51       15.27  
Corporate     0.39       0.11       0.75       0.53  
Consolidated intersegment sales   $ 12.82     $ 10.70     $ 25.14     $ 19.18  
Operating Profit (Loss):                                
USA   $ 2.15     $ 2.52     $ 4.78     $ 4.78  
Other foreign     0.06       0.67       .62       1.10  
Europe (UK)     0.09       0.04       0.18       0.11  
Mexico     0.08       0.01       0.21       0.04  
China     0.93       0.58       1.51       1.55  
Corporate     (1.56 )     (1.72 )     (3.35 )     (3.10 )
Less intersegment profit (loss)     (0.10 )     0.08       0.11       0.17  
Consolidated operating profit   $ 1.65     $ 2.18     $ 4.06     $ 4.65  
Depreciation and Amortization Expense:                                
USA   $ 0.03     $ 0.03     $ 0.06     $ 0.06  
Other foreign     0.07       0.03       0.11       0.07  
Europe (UK)     -----       -----       0.01       -----  
Mexico     0.03       0.03       0.06       0.06  
China     0.07       0.07       0.12       0.13  
Corporate     0.05       0.05       0.10       0.09  
Less intersegment     (0.01 )     (0.01 )     (0.03 )     (0.02 )
Consolidated depreciation & amortization expense   $ 0.24     $ 0.20     $ 0.43     $ 0.39  
Interest Expense:                                
Other foreign   $ 0.02     $ 0.01       0.03       0.03  
China     -----       -----       -----       -----  
Corporate     0.02       0.02       0.04       0.08  
Consolidated interest expense   $ 0.04     $ 0.03     $ 0.07     $ 0.11  
Income Tax Expense:                                
Other foreign   $ 0.12     $ 0.21     $ 0.21     $ 0.26  
Europe (UK)     0.02       0.03       0.04       0.04  
China     0.36       0.09       0.51       0.38  
Corporate     0.15       (0.04 )     0.34       0.28  
Less intersegment     (0.03 )     0.02       0.04       0.04  
Consolidated income tax expense   $ 0.62     $ 0.31     $ 1.14     $ 1.00  

 

    Six Months Ended
July 31,
(in millions of dollars)
Capital Expenditures:   2018   2017
USA   $ 0.02     $ 0.01  
Other Foreign     0.71       -----  
Mexico     0.11       0.03  
China     0.03       0.06  
India     0.06       0.02  
Corporate     0.29       0.33  
Consolidated capital expenditures   $ 1.22     $ 0.45  

  

    July 31, 2018
(in millions of dollars)
  January 31, 2018
(in millions of dollars)
Total Assets:*                
USA   $ 71.37     $ 67.02  
Other foreign     23.34       20.30  
Europe (UK)     4.49       4.63  
Mexico     5.22       4.69  
China     34.71       31.59  
India     (0.78 )     (0.85 )
Corporate     17.76       22.27  
Less intersegment     (57.71 )     (55.12 )
Consolidated assets   $ 98.40     $ 94.53  
Total Assets Less Intersegment:*                
USA   $ 34.53     $ 33.16  
Other foreign     15.71       12.61  
Europe (UK)     4.49       4.63  
Mexico     5.31       4.84  
China     20.27       16.97  
India     1.14       0.98  
Corporate     16.95       21.34  
Consolidated assets   $ 98.40     $ 94.53  
Property and Equipment (excluding assets held for sale at $0.2 million):                
USA   $ 1.95     $ 1.99  
Other foreign     2.06       1.50  
Europe (UK)     0.02       0.03  
Mexico     2.04       1.99  
China     1.81       1.92  
India     0.18       0.15  
Corporate     1.40       1.18  
Less intersegment     0.06       0.03  
Consolidated property and equipment   $ 9.52     $ 8.79  
Goodwill:                
USA   $ 0.87     $ 0.87  
Consolidated goodwill   $ 0.87     $ 0.87  

 

*Negative assets reflect intersegment amounts eliminated in consolidation