SEGMENT ANALYSIS | NOTE 12 – SEGMENT ANALYSIS We operate in two reportable segments, “Products Business” and “Service Business” which are managed separately based upon fundamental differences in their operations. Segment operating income is total Segment revenue reduced by cost of revenues and operating expenses (research and development and Selling, General & Administrative) identifiable with the reporting business segment. Overheads include general corporate administrative costs. The Company evaluates performance and allocates resources based upon operating income. The accounting policies of the reportable segments are the same as those described in the critical accounting policies in Item 2 of this Form 10-Q. There are inter-segment sales in the table below which have been eliminated from our financial statements. However, for the purpose of segment reporting, these inter-segment sales are only included in the table below. Coda Octopus Products constitute the Marine Technology Business (“Products Segment”) is a supplier to the underwater/subsea market and selling both hardware and software solutions which includes imaging sonar technology solutions, diving technology, geophysical products, rental equipment, customization, and field operations services. Coda Octopus Colmek, Inc. and Coda Octopus Martech Ltd constitute the Marine Engineering Business (“Services Segment”) and are engineering subcontractors to prime defense contractors. The following tables summarize segment asset and operating balances by reportable segment for the three months ended January 31, 2024 and 2023, 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, 2024 and October 31, 2023 NOTE 12 -SEGMENT ANALYSIS (Continued) SCHEDULE OF SEGMENT REPORTING INFORMATION Marine Technology Business (Products) Marine Engineering Business (Services) Overhead Total Three Months Ended January 31, 2024 Net Revenues $ 3,542,766 $ 918,425 $ - $ 4,461,191 Cost of Revenues 973,880 400,575 - 1,374,455 Gross Profit 2,568,886 517,850 - 3,086,736 Research & Development 461,375 24,602 - 485,977 Selling, General & Administrative 835,391 600,484 609,500 2,045,375 Total Operating Expenses 1,296,766 625,086 609,500 2,531,352 Income (Loss) from Operations 1,272,120 (107,236 ) (609,500 ) 555,384 Other Income Other Income 20,306 14,714 - 35,020 Interest Income 135,731 56,809 - 192,540 Total Other Income 156,037 71,523 - 227,560 Income (Loss) before Income Taxes 1,428,157 (35,713 ) (609,500 ) 782,944 Income Tax (Expense) Benefit Current Tax (Expense) Benefit (35,540 ) - 69,555 34,015 Deferred Tax (Expense) Benefit 27,328 - (214,399 ) (187,071 ) Total Income Tax (Expense) Benefit (8,212 ) - (144,844 ) (153,056 ) Net Income (Loss) $ 1,419,945 $ (35,713 ) $ (754,344 ) $ 629,888 Supplemental Disclosures Total Assets $ 36,685,343 $ 13,298,356 $ 3,029,244 $ 53,012,943 Total Liabilities $ 1,963,391 $ 429,635 $ 470,239 $ 2,863,265 Revenues from Intercompany Sales – eliminated from sales above $ 948,934 $ 10,790 $ 312,000 $ 1,271,724 Depreciation and Amortization $ 153,019 $ 25,357 $ 12,162 $ 190,538 Purchases of Long-lived Assets $ 132,423 $ 2,208 $ 27,845 $ 162,476 CODA OCTOPUS GROUP, INC. Notes to the Consolidated Financial Statements January 31, 2024 and October 31, 2023 NOTE 12 – SEGMENT ANALYSIS (Continued) Marine Technology Business (Products) Marine Engineering Business (Services) Overhead Total Three Months Ended January 31, 2023 Net Revenues $ 3,824,159 $ 1,772,125 $ - $ 5,596,284 Cost of Revenues 1,064,244 779,035 - 1,843,279 Gross Profit 2,759,915 993,090 - 3,753,005 Research & Development 438,308 6,150 - 444,458 Selling, General & Administrative 661,759 646,310 654,382 1,962,451 Total Operating Expenses 1,100,067 652,460 654,382 2,406,909 Income (Loss) from Operations 1,659,848 340,630 (654,382 ) 1,346,096 Other Income (Expense) Other Income 2,904 - - 2,904 Interest Income 12,116 745 - 12,861 Total Other Income (Expense) 15,020 745 - 15,765 Income (Loss) before Income Taxes 1,674,868 341,375 (654,382 ) 1,361,861 Income Tax (Expense) Benefit Current Tax (Expense) Benefit (18,873 ) (19,856 ) 38,718 (11 ) Deferred Tax (Expense) Benefit - - 36,007 36,007 Total Income Tax (Expense) Benefit (18,873 ) (19,856 ) 74,725 35,996 Net Income (Loss) $ 1,655,995 $ 321,519 $ (579,657 ) $ 1,397,857 Supplemental Disclosures Total Assets $ 36,176,835 $ 13,377,560 $ 949,710 $ 50,504,105 Total Liabilities $ 2,694,766 $ 758,160 $ 480,710 $ 3,933,636 Revenues from Intercompany Sales – eliminated from sales above $ 829,674 $ 45,707 $ 680,000 $ 1,555,381 Depreciation and Amortization $ 128,838 $ 24,910 $ 10,259 $ 164,007 Purchases of Long-lived Assets $ 79,642 $ 4,780 $ 21,485 $ 105,907 CODA OCTOPUS GROUP, INC. Notes to the Consolidated Financial Statements January 31, 2024 and October 31, 2023 |