SEGMENT ANALYSIS | NOTE 14 - SEGMENT ANALYSIS Based on the fundamental difference in the types of offering products versus services, we operate two distinct reportable segments which are managed separately. Coda Octopus Products (“Marine Technology Business” or “Products Segment”) operations are comprised primarily of sale of underwater technology sonar solutions, products for underwater operations including hardware and software; diver management system; and rental of solutions and products to the underwater market. Coda Octopus Martech and Coda Octopus Colmek (“Marine Engineering Business” or “Services Segment”) provides engineering services primarily as sub-contractors to prime defense contractors. Segment operating income is total segment revenue reduced by operating expenses identifiable with the business segment. Corporate includes general corporate administrative costs (“Overhead”). The Company evaluates performance and allocates resources based upon segment operating income. There are inter-segment sales which have been eliminated in our financial statements but are disclosed in the tables below for information purposes. The following table summarizes segment asset and operating balances by reportable segment as of and for the three months ended January 31, 2022, and 2021, respectively. The Company’s reportable business segments sell their goods and services in four geographic locations: ● Americas ● Europe ● Australia/Asia ● Middle East/Africa CODA OCTOPUS GROUP, INC. Notes to the Consolidated Financial Statements January 31, 2022 and October 31, 20 21 NOTE 14 -SEGMENT ANALYSIS (Continued) SCHEDULE OF SEGMENT REPORTING INFORMATION Marine Marine Overhead Total Three Months Ended January 31, 2022 Net Revenues $ 3,823,748 $ 2,014,460 $ - $ 5,838,208 Cost of Revenues 572,292 1,105,982 - 1,678,274 Gross Profit 3,251,456 908,478 - 4,159,934 Research & Development 529,375 143,515 - 672,890 Selling, General & Administrative 753,614 651,149 706,349 2,111,112 Total Operating Expenses 1,282,989 794,664 706,349 2,784,002 Income (Loss) from Operations 1,968,467 113,814 (706,349 ) 1,375,932 Other Income (Expense) Other Income 9,049 70,945 - 79,994 Interest Expense (4,882 ) (5,026 ) (1,370 ) (11,278 ) Total Other Income (Expense) 4,167 65,919 (1,370 ) 68,716 Income (Loss) before Income Taxes 1,972,634 179,733 (707,719 ) 1,444,648 Income Tax (Expense) Benefit Current Tax (Expense) Benefit (266,520 ) 24,036 (43,125 ) (285,609 ) Deferred Tax Benefit 6,708 204 51,297 58,209 Total Income Tax (Expense) Benefit (259,812 ) 24,240 8,172 (227,400 ) Net Income (Loss) $ 1,712,822 $ 203,973 $ (699,547 ) $ 1,217,248 Supplemental Disclosures Total Assets $ 30,847,114 $ 13,893,382 $ 658,735 $ 45,399,231 Total Liabilities $ 1,635,666 $ 501,339 $ 429,580 $ 2,566,585 Revenues from Intercompany Sales - eliminated from sales above $ 389,395 $ 115,823 $ 600,000 $ 1,105,218 Depreciation and Amortization $ 135,658 $ 16,657 $ 9,151 $ 161,466 Purchases of Long-lived Assets $ 986,093 $ 1,000 $ 14,871 $ 1,001,964 CODA OCTOPUS GROUP, INC. Notes to the Consolidated Financial Statements January 31, 2022 and October 31, 20 21 NOTE 14 -SEGMENT ANALYSIS (Continued) Marine Marine Overhead Total Three Months Ended January 31, 2021 Net Revenues $ 3,748,279 $ 1,302,180 $ - $ 5,050,459 Cost of Revenues 894,275 841,262 - 1,735,537 Gross Profit 2,854,004 460,918 - 3,314,922 Research & Development 441,744 141,395 - 583,139 Selling, General & Administrative 733,825 567,559 511,982 1,813,366 Total Operating Expenses 1,175,569 708,954 511,982 2,396,505 Income (Loss) from Operations 1,678,435 (248,036 ) (511,982 ) 918,417 Other Income (Expense) Other Income 2,036 18 - 92,025 Interest Expense (2,253 ) (5,151 ) (7,110 ) (14,514 ) Total Other Income (Expense) (217 ) (5,133 ) (7,110 ) 77,511 Income (Loss) before Income Taxes 1,678,218 (253,169 ) (519,092 ) 995,928 Income Tax (Expense) Benefit Current Tax (Expense) Benefit 12,653 - 12,072 24,725 Deferred Tax (Expense) Benefit (11,155 ) 152,086 (32,740 ) 108,191 Total Income Tax (Expense) Benefit 1,498 152,086 (20,668 ) 132,916 Net Income (Loss) $ 1,679,716 $ (101,083 ) $ (539,760 ) $ 1,128,844 Supplemental Disclosures Total Assets $ 24,767,757 $ 14,362,811 $ 1,224,954 $ 40,355,522 Total Liabilities $ 1,573,260 $ 1,436,624 $ 720,466 $ 3,730,350 Revenues from Intercompany Sales - eliminated from sales above $ 370,629 $ 49,201 $ 675,000 $ 1,094,830 Depreciation and Amortization $ 312,122 $ 47,645 $ 6,416 $ 366,183 Purchases of Long-lived Assets $ 399,975 $ 4,177 $ 4,992 $ 409,144 CODA OCTOPUS GROUP, INC. Notes to the Consolidated Financial Statements January 31, 2022 and October 31, 20 21 |