Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
You should read the following discussion and analysis together with our consolidated financial statements and the notes to our consolidated financial statements, which appear elsewhere in this report.
Special Note Regarding Forward-Looking Statements
Certain information set forth in this Annual Report on Form 10-K contains “forward-looking statements” within the meaning of federal securities laws. Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, financing needs, plans or intentions, including, without limitation, our expected orders, new products, production levels and sales in 2023, the expected effects of the COVID-19 pandemic, and other information that is not historical information. When used in this report, the words “estimates,” “expects,” “anticipates,” “forecasts,” “plans,” “intends,” “believes,” “predicts,” “potential,” “may,” “continue” or “should,” and variations of such words or similar expressions are intended to identify forward-looking statements. We may make additional forward-looking statements from time to time. We caution readers that these forward-looking statements speak only as of the date hereof. The Company hereby expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any such statements to reflect any change in the Company’s expectations or any change in events, conditions or circumstances on which such statements are based. All forward-looking statements, whether written or oral and whether made by us or on our behalf, are expressly qualified by this special note.
Any expectations based on these forward-looking statements are subject to risks and uncertainties. These risks and other factors include, but are not limited to, those listed below and under “Risk Factors,” and elsewhere in this report. These and many other factors could affect the Company’s future operating results and financial condition and could cause actual results to differ materially from expectations based on forward-looking statements made in this document or elsewhere by the Company or on its behalf.
Special Note Regarding Smaller Reporting Company Status
We are filing this Annual Report on Form 10-K as a “smaller reporting company” (as defined in Rule 12b-2 of the Securities Exchange Act of 1934, as amended) based on our public float (the aggregate market value of our common equity held by non-affiliates of the Company) as of the last business day of our second fiscal quarter of 2022. As a result of being a smaller reporting company, we are allowed and have elected to omit certain information from this Management’s Discussion and Analysis of Financial Condition and Results of Operations; however, we have provided all information for the periods presented that we believe to be appropriate and necessary to aid in an understanding of the current consolidated financial position, changes in financial position and results of operations of the Company.
Critical Accounting Policies and Estimates
The preparation of our financial statements in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”) requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of net sales and expenses during the periods reported. We base estimates on past experience and on various other assumptions that are believed to be reasonable under the circumstances. The application of these accounting policies on a consistent basis enables us to provide timely and reliable financial information. Our significant accounting policies and estimates are more fully described in Note 3 – “Summary of Significant Accounting Policies” in the notes to our consolidated financial statements in Item 8. Our critical accounting policies and estimates include the following:
Accounts Receivable: Accounts receivable are recorded at the invoice amount and do not bear interest. The general terms for receivables is net 30 days. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable; however, changes in circumstances relating to accounts receivable may result in a requirement for additional allowances in the future. The Company determines the allowance based upon historical write-off experience and known conditions about customers’ current ability to pay. Account balances are charged against the allowance when the potential for recovery is considered remote. For new customers with no order history with the Company we may require advance payments to reduce our credit risk. In 2022 and 2021, we recorded approximately $3,000 and $0, respectively, in charge-offs against the allowance.
Inventories: Inventories include freight-in, materials, labor and overhead costs and are stated at the lower of cost or net realizable value. Allowances are recorded for slow-moving, obsolete or unusable inventory. We assess our inventory for estimated obsolescence or unmarketable inventory and write down the difference between the cost of inventory and the estimated net realizable value based upon assumptions about future sales and supply on-hand, if necessary. If actual market conditions are less favorable than those projected by management, additional inventory write-downs may be required. In 2022 and 2021, we recorded approximately $152,000 and $376,000, respectively, in write-downs of inventory.
Foreign currency translation: Our unconsolidated affiliate operations are in India, so U.S. GAAP requires the Company to adjust the value of its investment for changes in foreign currency exchange rates. We determine the functional currency of our joint venture based upon the primary currency used to generate and expend cash, which is the currency of the country in which the joint venture is located. For joint ventures with functional currencies other than the U.S. dollar, our investment in that joint venture is translated into U.S. dollars using period-end exchange rates. The resulting foreign currency translation gains or losses are deferred as AOCL and reclassified to earnings only upon sale or liquidation of that business.
Leases: We determine if an arrangement is a lease at its inception. Operating leases are included as right-of-use (“ROU”) assets and lease liabilities on our consolidated balance sheet. ROU assets and lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at the commencement date. Our leases do not provide an implicit interest rate, and, therefore, we estimate our collateralized borrowing rate under similar terms based on the information available at the commencement date in determining the present value of future minimum lease payments. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise such options. We do not record leases on our consolidated balance sheet with a term of one year or less. We elected a package of transition practical expedients permitted under the standards of the Financial Accounting Standards Board (“FASB”), which included not reassessing whether any expired or existing contracts are or contain leases, not reassessing the lease classification of expired or existing leases, and not reassessing initial direct costs for existing leases. We also elected a practical expedient to not separate lease and non-lease components. We did not elect the practical expedient to use hindsight in determining our lease terms or assessing impairment of our ROU assets. As of December 31, 2022, we had $1.7 million in ROU assets and $1.8 million in lease liabilities.
Revenue Recognition: Net sales includes revenue from products and shipping and handling charges, net of estimates for product returns and any related sales incentives. Our customer contracts have a single performance obligation: transfer control of products to customers. Revenue is measured as the amount of consideration that we expect to receive in exchange for transferring control of products. All revenue is recognized when we satisfy our performance obligations under the applicable contract. We recognize revenue in connection with transferring control of the promised products to the customer, with revenue being recognized at the point in time when the customer obtains control of the products, which is generally when title passes to the customer upon delivery to a third party carrier for FOB shipping point arrangements and to the customer for FOB destination arrangements, at which time a receivable is created for the invoice sent to the customer. Shipping and handling activities are performed prior to the customer obtaining control of the goods, and are accounted for as fulfillment activities and are not a promised good or service. Shipping and handling charges billed to customers are included in revenue. Shipping and handling costs, associated with the distribution of the Company’s product to the customers, are recorded in cost of goods sold and are recognized when control of the product is transferred to the customer, which is at the time products are delivered to the third party carrier for FOB shipping point arrangements and to the customer for FOB destination arrangements. We estimate product returns based on historical return rates and estimate rebates based on contractual agreements. Using probability assessments, we estimate sales incentives expected to be paid over the term of the contract. Sales taxes and value added taxes in foreign and domestic jurisdictions that are collected from customers and remitted to governmental authorities are accounted for on a net basis and, therefore, are excluded from net sales. The Company manufactures certain private label goods for customers and has determined that control does not pass to the customer at the time of manufacture, based upon the nature of the private labelling. The Company has determined that, as of December 31, 2022, it had no material contract assets, and concluded that its contract liabilities (primarily rebates) had the right of offset against customer receivables.
Sales Returns, Rebates and Allowances: Sales revenues are reduced for any anticipated sales returns, rebates and allowances based on historical experience. Since our return policy is only 90 days and our products are not generally susceptible to external factors such as technological obsolescence or significant changes in demand, we are able to make a reasonable estimate for returns. We offer end-user product specific and sales volume rebates to select distributors. Our rebates are based on actual sales and are accrued monthly.
Stock-Based Compensation: The Company accounts for stock-based awards using FASB Accounting Standards Codification (“ASC”) 718, Stock Compensation. ASC 718 requires companies to record compensation expense for the value of all outstanding and unvested share-based payments, including employee stock options and similar awards.
The fair values of stock option grants are determined using the Black-Scholes option-pricing model and are based on the following assumptions: expected stock price volatility based on historical data and management’s expectations of future volatility, risk-free interest rates from published sources, expected term based on historical data, and no dividend yield, as the Board of Directors currently has no plans to pay dividends in the foreseeable future. The Company accounts for option forfeitures as they occur. The Black-Scholes option-pricing model was developed for use in estimating the fair value of traded options that have no vesting restrictions and that are fully transferable. In addition, the option-pricing model requires the input of highly subjective assumptions, including expected stock price volatility. Our stock options have characteristics significantly different from those of traded options, and changes in the subjective input assumptions can materially affect the fair value of such options. In 2022 and 2021, we recorded $147,000 and $315,000, respectively, in compensation expense for share-based awards.
OVERVIEW
Alpha Pro Tech is in the business of protecting people, products and environments. We accomplish this by developing, manufacturing and marketing a line of high-value, disposable protective apparel products for the cleanroom, industrial, pharmaceutical, medical and dental markets. We also manufacture a line of building supply construction weatherization products. Our products are sold under the “Alpha Pro Tech” brand name, as well as under private label.
Our products are grouped into two business segments: (i) the Building Supply segment, consisting of construction weatherization products, such as housewrap and synthetic roof underlayment as well as other woven material; and (ii) the Disposable Protective Apparel segment, consisting of disposable protective garments (including shoecovers, bouffant caps, coveralls, gowns, frocks and lab coats), face masks and face shields.
Our target markets include pharmaceutical manufacturing, bio-pharmaceutical manufacturing and medical device manufacturing, lab animal research, high technology electronics manufacturing (which includes the semi-conductor market), medical and dental distributors, and construction, building supply and roofing distributors.
Our products are used primarily in cleanrooms, industrial safety manufacturing environments, health care facilities, such as hospitals, laboratories and dental offices, and building and re-roofing sites. Our products are distributed principally in the United States through a network consisting of purchasing groups, national distributors, local distributors, independent sales representatives and our own sales and marketing force.
Impact of the Novel Coronavirus (COVID-19)
After the start of the COVID-19 pandemic in early 2020, we experienced a significant surge in customer demand for our proprietary N-95 Particulate Respirator face mask product and other personal protective equipment (“PPE”) products as a result of COVID-19. We experienced a dramatic increase in revenue from sales of PPE products during 2020 and to a lesser extent during 2021 and 2022, especially with respect to face masks and disposable protective garments, including shoecovers, coveralls, gowns, lab coats and bouffant caps.
In an effort to meet the unprecedented demand, and to aid communities around the world in responding to the healthcare crisis, the Company ramped up production during the first quarter of 2020 of our PPE products, in particular our N-95 face mask, which is manufactured by the Company in the United States. We addressed the growing customer demand for PPE products by increasing and improving the human, mechanical, and supply chain components behind production, but even with these increases and improvements, customer demand for PPE products exceeded industry supply from time to time.
Since 2020, we have encountered a number of constraints within our supply chain due to government-mandated shutdowns, raw materials shortages and shipping delays. Although we continue to work to alleviate these supply chain issues by securing additional supply sources, in the event of subsequent shutdowns, shortages or delays, our production and sales could be further impacted. Further, we have experienced increases in the costs of raw materials, and if the prices of raw materials continue to rise more rapidly than our sales prices, our profits may be impacted negatively.
Global shortages in important components and logistics challenges have resulted in, and will continue to cause, inflationary cost pressure in the Company’s supply chain. To date, the inflationary cost pressure has been more pronounced in the Company’s logistics costs, but these supply chain challenges have had an impact on the Company’s results of operations and ability to deliver products and services to its customers. If shortages in important supply chain materials or logistics challenges continue, the Company could fail to meet product demand. Additionally, if inflationary pressures in logistics or component costs persist, we may not be able to quickly or easily adjust pricing, reduce costs, or implement countermeasures, all of which would adversely impact our business, financial condition, results of operations, or cash flows. In addition, the war in Ukraine has further increased existing global supply chain, logistics, and inflationary challenges.
COVID-19 and other factors have resulted in a downturn in the global financial markets and a slowdown in the global economy. This economic environment may impact some of our customers’ ability to pay or lead them to request extended payment terms, and we have experienced cost increases from some of our suppliers. Additionally, we expect that demand for our Building Supply segment products could be negatively impacted as the overall market for housing starts has decreased and there is increased uncertainty in the housing market and the economy in general, although to date the negative impact on our Building Supply segment has been limited.
Overall, the increase in sales of our PPE products resulting from the pandemic had a positive impact on our 2021 and, to a lesser extent, 2022 financial results, relative to pre-pandemic periods
Management will continue to carefully monitor the current dynamic market conditions and work to respond to them swiftly and effectively.
RESULTS OF OPERATIONS
The following table sets forth certain operational data as a percentage of sales for the years indicated:
|
|
2022
|
|
|
2021
|
|
Net sales
|
|
|
100.0 |
% |
|
|
100.0 |
% |
Gross profit
|
|
|
35.0 |
% |
|
|
36.9 |
% |
Selling, general and administrative expenses
|
|
|
26.2 |
% |
|
|
24.1 |
% |
Income from operations
|
|
|
7.5 |
% |
|
|
11.5 |
% |
Income before provision for income taxes
|
|
|
7.1 |
% |
|
|
12.4 |
% |
Net income
|
|
|
5.3 |
% |
|
|
9.8 |
% |
Year ended December 31, 2022 compared to year ended December 31, 2021
Sales. Consolidated sales for the year ended December 31, 2022 decreased to $61,981,000, from $68,637,000 for the year ended December 31, 2021, representing a decrease of $6,656,000, or 9.7%. This decrease consisted of decreased sales in the Disposable Protective Apparel segment of $6,704,000, partially offset by increased sales in the Building Supply segment of $48,000.
Building Supply Segment
Building Supply segment sales for the year ended December 31, 2022 increased by $48,000, or 0.1%, to $36,937,000, compared to $36,889,000 for the year ended December 31, 2021. The Building Supply segment increase during the year ended December 31, 2022 was primarily due to a 1.3% increase in sales of housewrap and a 37.4% increase in sales of other woven material, partially offset by a decrease in sales of synthetic roof underlayment of 3.6% and an increase in rebates compared to the same period of 2021.
The sales mix of the Building Supply segment for the year ended December 31, 2022 was approximately 47% for synthetic roof underlayment, 43% for housewrap and 10% for other woven material. This compared to approximately 50% for synthetic roof underlayment, 43% for housewrap and 7% for other woven material for the year ended December 31, 2021. Our synthetic roof underlayment product line primarily includes REX SynFelt®, REX TECHNOply® and TECHNO SB®, and our housewrap product line primarily consists of REX Wrap®, REX Wrap Plus® and REX™ Wrap Fortis.
The Building Supply segment sales only increased marginally in 2022 compared to 2021, as the lower level of growth was due to softening in the building industry since the third quarter of 2022, resulting from a slowdown in new home construction starts, re-roofing expenditures and inventory stockpiles on the dealer side. The segment was up 8.7% year to date at the end of the third quarter of 2022. We have experienced the five highest quarters on record for the Building Supply segment over the past seven quarters: the first, second and third quarters of 2022 and the second and third quarters of 2021. We have also experienced record quarters for the Building Supply segment in seven of the past nine quarters, as compared to each respective prior year comparative quarter. The significant growth in the first three quarters of 2022 was offset by the slowdown in the fourth quarter.
Although we experienced only a modest increase in our housewrap product category in 2022, we also experienced a more significant 9.2% increase in sales of our high-end FORTIS products as well as increased traction in sales of our line of flashing products. Our line of wall products and flashings is showing a positive market response as we expand into the multi-family and commercial construction sectors. One of our housewrap growth strategies is to pursue additional market share of the multi-family building market, through the education of architects and introducing new products, which are currently in development, to meet the needs of ever changing building code requirements and customers’ needs. Our roofing products experienced a decrease in revenue, partly due to a shift in product mix toward our lower price point products compared to 2021. The market has seen a transition to more economical products throughout 2022, and we expect this to continue as the slowdown in new home construction continues in parts of the country. To bolster our Building Supply segment sales, we are preparing to launch our line of self-adhered roofing products which we expect will bring additional revenue to our current synthetic roof underlayment line of products. Other woven material sales increased in 2022 compared to the same period of 2021 by 37.4% due to increased sales to our major customer, as well as a new customer.
The Company has committed to increasing production capacity in our Building Supply segment by investing approximately $4.0 million in new equipment, a part of which became operational in the latter part of the third quarter of 2021. The remaining equipment was delivered in January 2023 and is expected to be operational at some point during the first quarter of 2023.
We believe there is a potential for continued growth in 2023. However, there is uncertainty in the economy in relation to interest rates and a possible recession and the continued slowdown in building that could impact the Building Supply segment.
Disposable Protective Apparel Segment
Sales for the Disposable Protective Apparel segment for the year ended December 31, 2022 decreased by $6,704,000, or 21.1%, to $25,044,000, compared to $31,748,000 for 2021. This segment decrease was due to a 10.7% decrease in sales of disposable protective garments, a 43.8% decrease in sales of face masks and a 25.6% decrease in sales of face shields.
The sales mix of the Disposable Protective Apparel segment for the year ended December 31, 2022 was approximately 71% for disposable protective garments, 19% for face masks and 10% for face shields. This sales mix is compared to approximately 63% for disposable protective garments, 26% for face masks and 11% for face shields for the year ended December 31, 2021.
The decrease in sales of disposable protective garments in 2022 was a result of record sales in the first half of 2021, which resulted from continued strong shipments in response to COVID-19. Sales of disposable protective garments in the second half of 2022 increased by approximately 27% as compared to the same period of 2021. In addition, disposable protective garment sales in 2022 were up approximately 14% as compared to pre-pandemic levels. Sales in 2022 were negatively affected by excess inventories within our distributor and end-customer base as a result of the pandemic. Contributing to the challenging sales environment in 2022, many of our end-customers in the pharmaceutical and medical device segments continued with their closed-door policies for outside, non-company personnel.
In 2023, we expect to see reversing and positive trends with respect to the aforementioned challenges. In the first quarter of 2023, our sales and marketing team is presenting at many national trade conferences and distributor meetings for the first time in three years. Moreover, the feedback from some early first quarter 2023 national meetings is that our mutual end-customers are also relaxing their protocols and allowing for face-to-face meetings, product demonstrations and product evaluations. We are starting to see more consistent ordering patterns from our distributor customers, which is a strong indication of more balanced inventories in the marketplace. We plan to develop some new products to add to our portfolio based on end-customer feedback and expect to have more in-person meetings with our customers throughout 2023. As a result, our expectations for disposable protective garments sales in 2023 are cautiously optimistic.
Sales of face masks in 2022 were down as compared to 2021, which was still aided by COVID-19-related demand. Sales of face masks in the second half of 2022 were more in line with pre-pandemic levels but are expected to be negatively affected in the coming months as the market is saturated with face masks. Sales of face shields in 2022 were down compared to 2021, but sales in the second half of the year were in line with pre-pandemic levels
Gross Profit. Gross profit decreased by $3,615,000, or 14.3%, to $21,683,000 for the year ended December 31, 2022, from $25,298,000 for the year ended December 31, 2021. The gross profit margin was 35.0% for the year ended December 31, 2022, compared to 36.9% for the year ended December 31, 2021.
The gross profit margin was negatively affected in 2022 by significant increases in ocean freight and other transportation costs. Ocean freight rates have recently come down but not to pre-pandemic levels. Additionally, our portfolio of products was affected by much higher than normal raw material costs and increased labor costs. The Company increased prices on many products during the latter part of the third quarter of 2022, which has recently had a positive effect in gross profit margin. Management expects the gross profit margin to improve in 2023, although continuing inflationary pressures could affect such improvements.
Selling, General and Administrative Expenses. Selling, general and administrative expenses decreased by $335,000, or 2.0%, to $16,219,000 for the year ended December 31, 2022, from $16,554,000 for the year ended December 31, 2021. As a percentage of net sales, selling, general and administrative expenses increased to 26.2% for the year ended December 31, 2022, from 24.1% for 2021, primarily as a result of lower net sales.
The change in expenses by segment for the year ended December 31, 2022 was as follows: Disposable Protective Apparel was down $709,000, or 13.0%; Building Supply was up $810,000, or 14.4%; and corporate unallocated expenses were down $582,000, or 10.5%. The decrease in the Disposable Protective Apparel segment expenses was primarily related to decreased employee compensation and general factory and office expenses, partially offset by increased rent and utilities. The increase in the Building Supply segment expenses was related to increased employee compensation, marketing, insurance, travel and to a lesser extent general office expenses, partially offset by decreased commission expense. The decrease in corporate unallocated expenses was primarily due to decreased employee compensation, accrued bonuses, stock option and restricted stock expenses and public company expenses, partially offset by increased insurance expenses.
In accordance with the terms of his employment agreement, the Company’s current President and Chief Executive Officer is entitled to an annual bonus equal to 5% of the pre-tax profits of the Company, excluding bonus expense, up to a maximum of $1.0 million. A bonus amount of $231,000 was accrued for the year ended December 31, 2022, compared to $447,000 for the year ended December 31, 2021.
Depreciation and Amortization. Depreciation and amortization expense decreased by $3,000, or 0.4%, to $814,000 for the year ended December 31, 2022, from $817,000 for the year ended December 31, 2021. The increase was primarily attributable to increased depreciation for machinery and equipment in the Building Supply segment.
Income from Operations. Income from operations decreased by $3,277,000, or 41.3%, to $4,650,000 for the year ended December 31, 2022, compared to $7,927,000 for the year ended December 31, 2021. The decreased income from operations was primarily due to a decrease in gross profit of $3,615,000, partially offset by a decrease in selling, general and administrative expenses of $335,000 and a decrease in depreciation and amortization expense of $3,000. Income from operations as a percentage of net sales for the year ended December 31, 2022 was 7.5%, compared to 11.5% for 2021.
Other Income. Other income decreased by $828,000 to a loss of $255,000 for the year ended December 31, 2022, from other income of $573,000 for 2021. The decrease was primarily due an impairment on deposit of $490,000, and a decrease in equity in income of unconsolidated affiliate of $484,000, partially offset by an increase in interest income of $146,000. The impairment on deposit was due to equipment for the Disposable Protective Apparel segment that was not delivered and the Company has filed a lawsuit (the “Lawsuit”) in this matter. See Part I, Item 3, “Legal Proceedings,” for more information on the Lawsuit.
Income before Provision for Income Taxes. Income before provision for income taxes for the year ended December 31, 2022 was $4,395,000, compared to income before provision for income taxes of $8,500,000 for 2021, representing a decrease of $4,105,000, or 48.3%. This decrease in income before provision for income taxes was due to a decrease in income from operations of $3,277,000 and a decrease in other income of $828,000.
Provision for Income Taxes. The provision for income taxes for the year ended December 31, 2022 was $1,113,000, compared to $1,744,000 for 2021. The estimated effective tax rate was 25.3% for the year ended December 31, 2022, compared to 20.5% for the year ended December 31, 2021. The Company does not record a tax provision on equity in income of unconsolidated affiliate, which reduces the effective tax rate.
Net Income. Net income for the year ended December 31, 2022 was $3,282,000, compared to net income of $6,756,000 for 2021, representing a decrease of $3,474,000, or 51.4%. The net income decrease comparing the 2022 and 2021 periods was due to a decrease in income from operations of $3,277,000 and a decrease in other income of $828,000, resulting in a decrease in income before provision for income taxes of $4,105,000, partially offset by a decrease in provision for income taxes of $631,000. As mentioned above, the $490,000 loss on assets negatively impacted our net income in 2022. The decrease in net income was largely associated with decreased sales, lower gross margin as a result of increased freight and increased raw material costs and a decrease in equity in income of unconsolidated affiliate, partially offset by decreased selling, general and administrative costs. Net income as a percentage of net sales for the year ended December 31, 2022 was 5.3%, and net income as a percentage of net sales for 2021 was 9.8%. Basic earnings per common share for the years ended December 31, 2022 and 2021 were $0.26 and $0.51, respectively. Diluted earnings per common share for the years ended December 31, 2022 and 2021 were $0.26 and $0.50, respectively.
LIQUIDITY AND CAPITAL RESOURCES
As of December 31, 2022, the Company had cash and cash equivalents (“cash”) of $16,290,000 and working capital of $50,156,000. As of December 31, 2022, the Company’s current ratio (current assets/current liabilities) was 22:1, compared to a current ratio of 20:1 as of December 31, 2021. Cash decreased by 0.1%, or $17,000, to $16,290,000 as of December 31, 2022, compared to $16,307,000 as of December 31, 2021, and working capital decreased by $182,000 from $50,338,000 as of December 31, 2021. The decrease in cash from December 31, 2021 was due to cash used in investing activities of $492,000 and cash used in financing activities of $3,802,000, partially offset by cash provided by operating activities of $4,277,000.
Net cash provided by operating activities of $4,277,000 for the year ended December 31, 2022 was due to net income of $3,282,000, as adjusted primarily by the following: stock-based compensation expense of $147,000, depreciation and amortization expense of $814,000, equity in income of unconsolidated affiliate of $87,000, operating lease expense net of accretion of $923,000, an increase in accounts receivable of $2,193,000, a decrease in prepaid expenses of $2,043,000, a decrease in inventory of $572,000, a decrease in accounts payable and accrued liabilities of $271,000, and a decrease in lease liabilities of $926,000, all compared to December 31, 2021.
Accounts receivable increased by $2,193,000, or 45.9%, to $6,973,000 as of December 31, 2022, from $4,780,000 as of December 31, 2021. The increase in accounts receivable was primarily related to increased payment terms to our major international channel partner. The number of days that sales remained outstanding as of December 31, 2022, calculated by using an average of accounts receivable outstanding and annual revenue, was 35 days, compared to 24 days as of December 31, 2021.
Inventory decreased by $572,000, or 2.3%, to $24,397,000 as of December 31, 2022, from $24,969,000 as of December 31, 2021. The decrease was due to a decrease in inventory for the Disposable Protective Apparel segment of $1,850,000, or 11.4%, to $14,385,000, partially offset by an increase in inventory for the Building Supply segment of $1,278,000, or 14.6%, to $10,012,000.
Prepaid expenses decreased by $2,041,000, or 29.4%, to $4,902,000 as of December 31, 2022, from $6,943,000 as of December 31, 2021. The decrease was primarily due to decreased prepaid inventory and equipment, partially offset by increased prepayments for insurance.
Right-of-use assets as of December 31, 2022 decreased by $923,000 to $1,725,000 from $2,648,000 as of December 31, 2021 as a result of amortization of the balance.
Lease liabilities as of December 31, 2022 decreased by $926,000 to $1,774,000 from $2,700,000 as of December 31, 2021. The recording of the lease liabilities was the result of adopting ASC 842, Leases in 2019. The decrease in the lease liabilities was the result of lease payments made during the year.
Accounts payable and accrued liabilities as of December 31, 2022 decreased by $271,000, or 15.2%, to $1,507,000, from $1,778,000 as of December 31, 2021. The decrease was primarily due to a decrease in accrued bonuses and payroll, partially offset by an increase in trade accounts payable.
Net cash used in investing activities was $492,000 for the year ended December 31, 2022, compared to net cash used in investing activities of $2,524,000 for 2021. Investing activities for the year ended December 31, 2022 consisted of the purchase of property and equipment of $492,000. Investing activities for the year ended December 31, 2021 consisted of the purchase of property and equipment of $2,524,000.
Net cash used in financing activities was $3,802,000 for the year ended December 31, 2022, compared to net cash used in financing activities of $3,981,000 for 2021. Net cash used in financing activities for the year ended December 31, 2022 resulted from the payment of $3,882,000 for the repurchase of common stock, partially offset by the proceeds of $80,000 from the exercise of stock options. Net cash used in financing activities for the year ended December 31, 2021 resulted from the payment of $4,408,000 for the repurchase of common stock partially offset by the proceeds of $427,000 from the exercise of stock options.
As of December 31, 2022, we had $2,195,000 available for additional stock purchases under our stock repurchase program. During the year ended December 31, 2022, we repurchased 910,700 shares of common stock at a cost of $3,882,000. As of December 31, 2022, we had repurchased a total of 19,460,617 shares of common stock at a cost of approximately $46,324,000 through our repurchase program which commenced in 1999. We retire all stock upon repurchase. Future repurchases are expected to be funded from cash on hand and cash flows from operating activities.
As has been previously stated, we have committed to increasing production capacity in our Building Supply segment by investing approximately $4.0 million in new equipment, a part of which became operational in the third quarter of 2021. As a result of delays in the supply chain the most expensive piece of equipment, for which an approximately $900,000 balance remains outstanding, was delayed. This equipment has been delivered and is expected to be operational in the first quarter of 2023, at which time the balance outstanding will be paid. The Company expects to fund the remaining balance from cash flow from operations.
We believe that our current cash balance and expected cash flow from operations will be sufficient to satisfy our projected working capital and planned capital expenditures for the foreseeable future.
Related Parties
During 2022 and 2021, the Company had no related party transactions, other than the Company’s transactions with its non-consolidated affiliate, Harmony. See Note 7 – “Equity Investments in Unconsolidated Affiliate” in the notes to our consolidated financial statements in Item 8 for more information on our relationship with our non-consolidated affiliate Harmony Plastics Private Limited.
New Accounting Standards
Management periodically reviews new accounting standards that are issued. Management has not identified any new standards that it believes merit further discussion at this time.
Item 8. Financial Statements and Supplementary Data.
|
Page |
|
|
Management’s Annual Report on Internal Control over Financial Reporting
|
23
|
|
|
Report of Independent Registered Public Accounting Firm (PCAOB ID 270)
|
24
|
|
|
Consolidated Financial Statements:
|
|
|
|
Consolidated Balance Sheets as of December 31, 2022 and 2021
|
26
|
|
|
Consolidated Statements of Income for the Years Ended December 31, 2022 and 2021
|
27
|
|
|
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2022 and 2021
|
28
|
|
|
Consolidated Statements of Shareholders’ Equity for the Years Ended December 31, 2022 and 2021
|
29
|
|
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2022 and 2021 |
30 |
|
|
Notes to Consolidated Financial Statements |
31 |
All schedules are omitted because they are not applicable or the required information is shown in the consolidated financial statements or notes thereto.
Management’s Report on Internal Control over Financial Reporting
Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rule 13a-15(f) and Rule 15d-15(f) under the Securities Exchange Act of 1934 as a process designed by, or under the supervision of, our principal executive and principal financial officers, and effected by our Board of Directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles and includes those policies and procedures that:
• pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect our transactions and dispositions of our assets;
• provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of management and directors; and
• provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Under the supervision and with the participation of our management, including our principal executive and principal financial officers, we assessed, as of December 31, 2022, the effectiveness of our internal control over financial reporting. This assessment was based on criteria established in accordance with the Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework). Based on this assessment, our management concluded that our internal control over financial reporting was ineffective as of December 31, 2022 as a result of the material weakness discussed below.
A “material weakness” is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. Management has determined that the Company had a material weakness in its internal control over financial reporting as described below.
The Company owns an equity investment in an unconsolidated affiliate that is based in India. U.S. generally accepted accounting principles (“U.S. GAAP”) requires that the investment be adjusted each period to reflect changes in its value in dollars due to fluctuation in the exchange rate with the Indian rupee, with an offsetting entry to other comprehensive income. Since the inception of the investment in 2005 through 2021, these required adjustments erroneously were not recorded. In the periods prior to January 1, 2021, the Company should have recognized approximately $773,000 loss in AOCL related to changes in foreign currency exchange rates and, for 2021, the Company should have recognized approximately $96,000 loss in AOCL.
We have identified and begun to implement steps designed to remediate the material weakness described in this report and to enhance our overall control environment. The Company has revised its procedures to provide that the Company will adjust the value of its investment for changes in foreign currency exchange rates. For any joint ventures with functional currencies other than the U.S. dollar, our investment in that joint venture will be translated into U.S. dollars using period-end exchange rates. The resulting foreign currency translation gains or losses will be deferred as AOCL and reclassified to earnings only upon sale or liquidation of that business.
This annual report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Our internal control over financial reporting is not subject to attestation by our registered public accounting firm pursuant to the rules of the Securities and Exchange Commission that permit us, as a non-accelerated filer, to provide only management’s report on internal control over financial reporting.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and the Board of Directors of Alpha Pro Tech, Ltd.
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Alpha Pro Tech, Ltd. and subsidiaries (collectively, the Company) as of December 31, 2022 and 2021, the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2022, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2022 and 2021, and the consolidated results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risk of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as
evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which they relate.
Valuation of Equity Investment in Unconsolidated Affiliate
As more fully described in Notes 3 and 7 to the consolidated financial statements, the Company holds a noncontrolling equity investment in a foreign entity which produces and sales certain products to the Company. As a global organization with an international affiliate, the Company needs to address the use of foreign currency.
Auditing the Company’s noncontrolling equity investment in a foreign entity was complex and required significant auditor judgement due to the complexities inherent with a foreign domiciled investment with related party transactions and foreign currency translation adjustments as well as the judgement required in determining the extent of out of period differences and their impact on current and prior period financial statements.
Our testing of the Company's noncontrolling equity investment in a foreign entity included, among other procedures, testing the data for the foreign entity, evaluating the significant assumptions and operating data used to eliminate intercompany transactions, and evaluating managements method for accounting for the foreign currency transactions. We also evaluated management’s judgement regarding their assessment of a material weakness related to the controls over accounting for the foreign currency transactions and the differences identified as a result of the material weakness
Provision for Income Taxes
As more fully described in Note 11 to the consolidated financial statements, the Company’s net deferred income tax liabilities were $764,000 as of December 31, 2022, and income tax expense was $1,113,000 for the year ended December 31, 2022. As a global organization, the Company files income tax returns in the U.S. federal jurisdiction and various state and foreign jurisdictions.
Auditing the Company’s provision for income taxes was complex and required a high degree of auditor judgment, subjectivity and effort in performing procedures and evaluating audit evidence relating to (i) management's assessment of complex tax laws and regulations as it relates to determining the provision for income taxes, (ii) management's assessment of the realizability of deferred tax assets, specifically related to available tax planning strategies and (iii) evaluating whether the data utilized in the calculations of the provision for income taxes, and deferred tax assets and liabilities were appropriate and consistent with evidence obtained in other areas of the audit.
Our testing of the Company’s provision for income taxes included, among others (i) testing the accuracy of the provision for income taxes, which included the effective tax rate reconciliation and permanent and temporary differences, (ii) evaluating whether the data utilized in the calculations of the provision for income taxes and deferred tax assets and liabilities were appropriate and consistent with evidence obtained in other areas of the audit, (iii) evaluating the identification of accruals for unrecognized tax benefits and the reasonableness of the more likely than not determination in consideration of court decisions, legislative actions, statutes of limitations, and developments in tax examinations by jurisdiction, and (iv) evaluating the reasonableness of management’s assessment of the realizability of its deferred tax assets based on expectations of the ability to utilize its tax attributes through testing of historical and estimated future taxable income.
/s/ Tanner LLC
Lehi, Utah
March 16, 2023
We have served as the Company’s auditors since 2011.
(PCAOB ID 270)
Alpha Pro Tech, Ltd.
Consolidated Balance Sheets
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2022
|
|
|
2021
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
16,290,000 |
|
|
$ |
16,307,000 |
|
Accounts receivable, net of allowance for doubtful accounts of $45,000 as of December 31, 2022 and $64,000 as of December 31, 2021
|
|
|
5,382,000 |
|
|
|
3,397,000 |
|
Accounts receivable, related party
|
|
|
1,591,000 |
|
|
|
1,383,000 |
|
Inventories
|
|
|
24,397,000 |
|
|
|
24,969,000 |
|
Prepaid expenses
|
|
|
4,902,000 |
|
|
|
6,943,000 |
|
Total current assets
|
|
|
52,562,000 |
|
|
|
52,999,000 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
5,742,000 |
|
|
|
6,064,000 |
|
Goodwill
|
|
|
55,000 |
|
|
|
55,000 |
|
Definite-lived intangible assets, net
|
|
|
1,000 |
|
|
|
3,000 |
|
Right-of-use assets
|
|
|
1,725,000 |
|
|
|
2,648,000 |
|
Equity investment in unconsolidated affiliate
|
|
|
4,718,000 |
|
|
|
5,251,000 |
|
Total assets
|
|
$ |
64,803,000 |
|
|
$ |
67,020,000 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
674,000 |
|
|
$ |
528,000 |
|
Accrued liabilities
|
|
|
833,000 |
|
|
|
1,250,000 |
|
Lease liabilities
|
|
|
899,000 |
|
|
|
883,000 |
|
Total current liabilities
|
|
|
2,406,000 |
|
|
|
2,661,000 |
|
|
|
|
|
|
|
|
|
|
Lease liabilities, net of current portion
|
|
|
875,000 |
|
|
|
1,817,000 |
|
Deferred income tax liabilities, net
|
|
|
764,000 |
|
|
|
791,000 |
|
Total liabilities
|
|
|
4,045,000 |
|
|
|
5,269,000 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
|
|
Common stock, $.01 par value: 50,000,000 shares authorized; 12,226,306 and 13,115,341 shares outstanding as of December 31, 2022 and December 31, 2021, respectively
|
|
|
123,000 |
|
|
|
132,000 |
|
Retained earnings
|
|
|
62,124,000 |
|
|
|
62,488,000 |
|
Accumulated other comprehensive loss
|
|
|
(1,489,000 |
) |
|
|
(869,000 |
) |
Total shareholders' equity
|
|
|
60,758,000 |
|
|
|
61,751,000 |
|
Total liabilities and shareholders' equity
|
|
$ |
64,803,000 |
|
|
$ |
67,020,000 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Alpha Pro Tech, Ltd.
Consolidated Statements of Income
|
|
Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$ |
61,981,000 |
|
|
$ |
68,637,000 |
|
|
|
|
|
|
|
|
|
|
Cost of goods sold, excluding depreciation and amortization
|
|
|
40,298,000 |
|
|
|
43,339,000 |
|
Gross profit
|
|
|
21,683,000 |
|
|
|
25,298,000 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
16,219,000 |
|
|
|
16,554,000 |
|
Depreciation and amortization
|
|
|
814,000 |
|
|
|
817,000 |
|
Total operating expenses
|
|
|
17,033,000 |
|
|
|
17,371,000 |
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
4,650,000 |
|
|
|
7,927,000 |
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
Equity in income of unconsolidated affiliate
|
|
|
87,000 |
|
|
|
571,000 |
|
Impairment on deposit
|
|
|
(490,000 |
) |
|
|
- |
|
Interest income, net
|
|
|
148,000 |
|
|
|
2,000 |
|
Total other income (expense), net
|
|
|
(255,000 |
) |
|
|
573,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
4,395,000 |
|
|
|
8,500,000 |
|
Provision for income taxes
|
|
|
1,113,000 |
|
|
|
1,744,000 |
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
3,282,000 |
|
|
$ |
6,756,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$ |
0.26 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$ |
0.26 |
|
|
$ |
0.50 |
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding
|
|
|
12,713,533 |
|
|
|
13,225,628 |
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding
|
|
|
12,781,004 |
|
|
|
13,499,442 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Alpha Pro Tech, Ltd.
Consolidated Statements of Comprehensive Income
|
|
Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
3,282,000 |
|
|
$ |
6,756,000 |
|
Other comprehensive loss- foreign currency translation loss
|
|
|
(620,000 |
) |
|
|
(96,000 |
) |
Comprehensive Income
|
|
$ |
2,662,000 |
|
|
$ |
6,660,000 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Alpha Pro Tech, Ltd.
Consolidated Statements of Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
Common Stock
|
|
|
Paid-in
|
|
|
Retained
|
|
|
Comprehensive
|
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Earnings
|
|
|
Loss
|
|
|
Total
|
|
Balance as of December 31, 2020
|
|
|
13,419,847 |
|
|
$ |
135,000 |
|
|
$ |
409,000 |
|
|
$ |
58,986,000 |
|
|
$ |
(773,000 |
) |
|
$ |
58,757,000 |
|
Common stock repurchased and retired
|
|
|
(439,000 |
) |
|
|
(4,000 |
) |
|
|
(1,150,000 |
) |
|
|
(3,254,000 |
) |
|
|
- |
|
|
|
(4,408,000 |
) |
Options exercised
|
|
|
134,494 |
|
|
|
1,000 |
|
|
|
426,000 |
|
|
|
- |
|
|
|
- |
|
|
|
427,000 |
|
Share-based compensation expense
|
|
|
- |
|
|
|
- |
|
|
|
315,000 |
|
|
|
- |
|
|
|
- |
|
|
|
315,000 |
|
Total comprehensive income (loss)
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,756,000 |
|
|
|
(96,000 |
) |
|
|
6,660,000 |
|
Balance as of December 31, 2021
|
|
|
13,115,341 |
|
|
|
132,000 |
|
|
|
- |
|
|
|
62,488,000 |
|
|
|
(869,000 |
) |
|
|
61,751,000 |
|
Common stock repurchased and retired
|
|
|
(910,700 |
) |
|
|
(9,000 |
) |
|
|
(227,000 |
) |
|
|
(3,646,000 |
) |
|
|
- |
|
|
|
(3,882,000 |
) |
Options exercised
|
|
|
21,665 |
|
|
|
- |
|
|
|
80,000 |
|
|
|
- |
|
|
|
- |
|
|
|
80,000 |
|
Share-based compensation expense
|
|
|
- |
|
|
|
- |
|
|
|
147,000 |
|
|
|
- |
|
|
|
- |
|
|
|
147,000 |
|
Total comprehensive income (loss)
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,282,000 |
|
|
|
(620,000 |
) |
|
|
2,662,000 |
|
Balance as of December 31, 2022
|
|
|
12,226,306 |
|
|
$ |
123,000 |
|
|
$ |
- |
|
|
$ |
62,124,000 |
|
|
$ |
(1,489,000 |
) |
|
$ |
60,758,000 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Alpha Pro Tech, Ltd.
Consolidated Statements of Cash Flows
|
|
Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
Cash Flows From Operating Activities: |
|
|
|
|
|
|
|
|
Net income
|
|
$ |
3,282,000 |
|
|
$ |
6,756,000 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Share-based compensation
|
|
|
147,000 |
|
|
|
315,000 |
|
Depreciation and amortization
|
|
|
814,000 |
|
|
|
817,000 |
|
Equity in income of unconsolidated affiliate
|
|
|
(87,000 |
) |
|
|
(571,000 |
) |
Operating lease expense, net of accretion
|
|
|
923,000 |
|
|
|
887,000 |
|
Deferred income taxes
|
|
|
(27,000 |
) |
|
|
228,000 |
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
(1,985,000 |
) |
|
|
4,735,000 |
|
Accounts receivable, related party
|
|
|
(208,000 |
) |
|
|
(478,000 |
) |
Inventories
|
|
|
572,000 |
|
|
|
(8,220,000 |
) |
Prepaid expenses
|
|
|
2,043,000 |
|
|
|
(856,000 |
) |
Accounts payable and accrued liabilities
|
|
|
(271,000 |
) |
|
|
(2,998,000 |
) |
Customer advance payments of orders
|
|
|
- |
|
|
|
(209,000 |
) |
Lease liabilities
|
|
|
(926,000 |
) |
|
|
(886,000 |
) |
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
4,277,000 |
|
|
|
(480,000 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(492,000 |
) |
|
|
(2,524,000 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities: |
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options
|
|
|
80,000 |
|
|
|
427,000 |
|
Repurchase of common stock
|
|
|
(3,882,000 |
) |
|
|
(4,408,000 |
) |
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(3,802,000 |
) |
|
|
(3,981,000 |
) |
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
|
(17,000 |
) |
|
|
(6,985,000 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of the year
|
|
|
16,307,000 |
|
|
|
23,292,000 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of the year
|
|
$ |
16,290,000 |
|
|
$ |
16,307,000 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$ |
443,000 |
|
|
$ |
1,824,000 |
|
The accompanying notes are an integral part of these consolidated financial statements.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Alpha Pro Tech, Ltd. (“Alpha Pro Tech,” the “Company,” “we”, “us” or “our”) is in the business of protecting people, products and environments. The Company accomplishes this by developing, manufacturing and marketing a line of building supply products for the new home and re-roofing markets and a line of disposable protective apparel for the cleanroom, industrial, pharmaceutical, medical and dental markets.
The Building Supply segment consists of construction weatherization products, such as housewrap, housewrap accessories, namely tape and flashing, and synthetic roof underlayment, as well as other woven material.
The Disposable Protective Apparel segment consists of a complete line of disposable protective garments (shoecovers, bouffant caps, coveralls, gowns, frocks and lab coats), face masks and face shields. All of our disposable protective apparel products, including face masks and face shields, are sold through similar distribution channels, are single-use and disposable, have the purpose of protecting people, products and environments, and have to be produced in Food and Drug Administration (“FDA”) approved facilities, regardless of the market served.
The Company’s products are sold under the "Alpha Pro Tech" brand name as well as under private label, and are predominantly sold in the United States of America (“U.S.”).
The novel coronavirus (COVID-19) pandemic has adversely affected global economies, financial markets and the overall environment in which we do business. Overall, the increase in sales of our Disposable Protective Apparel segment products resulting from the pandemic has had a positive impact on our year-to-date results, but the positive impact in 2022 is less than in 2021, as the effects of COVID-19 are normalizing. The extent of the pandemic’s effect on our future operational and financial performance will depend in large part on future developments, which cannot be predicted with confidence at this time. Future developments include the duration, scope and severity of the pandemic and new variants, including the Omicron variant, the actions taken to contain or mitigate its impact, the impact on governmental programs and budgets, the development of treatments or vaccines, and the efficacy of mass vaccinations, and the resumption of widespread economic activity in certain sectors. We are unable to predict with any certainty the likely impact of any future pandemics on our future operations.
2.
|
Revised Prior Period Financial Statements
|
During the financial close for the fiscal year ended December 31, 2022, the Company discovered certain errors related to foreign currency translation in relation to our unconsolidated affiliate operations in India. In periods prior to January 1, 2021, the Company should have recognized approximately $773,000 loss in accumulated other comprehensive income (“AOCI”) related to changes in foreign currency exchange rates as our unconsolidated affiliate operation are in India. For the year ended December 31, 2021, the Company should have recognized an additional loss of approximately $96,000 for a total loss in AOCI of approximately $869,000. As a result, the Company adjusted its value in equity investment in unconsolidated affiliate in total assets and accumulated other comprehensive loss (“AOCL”) in shareholders’ equity on the balance sheet, and on the consolidated statements of shareholder’s equity. As the resulting foreign currency translation gains or losses are deferred as AOCL and reclassified to earnings only upon sale or liquidation of that business, the Company has included the adjustments in the consolidated statements of comprehensive income (loss). There was no impact on retained earnings because, as stated above, the effect on earnings is only recorded upon sale or liquidation of our unconsolidated affiliate.
These revisions resulted in a decrease in equity investment of unconsolidated affiliate, an increase in accumulated other comprehensive loss and a decrease in total shareholders’ equity, but no effect on net income, earnings per share or cash flows. Management has determined that this revision was not material on a quantitative or qualitative basis to the prior period financial statements based on our analysis performed in accordance with the guidance provided by SEC Staff Accounting Bulletins No. 99 – Materiality and No. 108 – Considering the Effects of Prior Year Misstatements. However, management has determined that the cumulative effect of the errors was material on the current year balance sheet.
As discussed at Note 7, the Company owns an equity investment in an unconsolidated affiliate that is based in India. U.S. generally accepted accounting principles (“U.S. GAAP”) requires that the investment be adjusted each period to reflect changes in its value in dollars due to fluctuation in the exchange rate with the Indian rupee, with an offsetting entry to other comprehensive loss. Since the inception of the investment in 2005 through 2021, these required adjustments erroneously were not recorded.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
The Company has determined that the impact of adjustments relating to the corrections of this accounting error is not material to previously issued annual audited and unaudited financial statements and as such no restatement was necessary. Correcting prior year financial statements for immaterial errors would not require previously filed reports to be amended. Such correction may be made the next time the registrant files the prior year financial statements. However, correcting the cumulative error in the current year would be material to the current year. Accordingly, these misstatements were corrected and the adjustments are reflected in the related periods as noted below. The correction of these errors and the adjustments for these changes to the Company’s previously issued audited annual consolidated financial statements are shown in the table below, and the correction of these errors and the adjustments to the previously issued unaudited quarterly consolidated financial statements are shown in Note 19 to the financial statements.
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
(1) |
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
As of December 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
16,307,000 |
|
|
$ |
- |
|
|
$ |
16,307,000 |
|
Accounts receivable, net of allowance for doubtful accounts of $64,000 as of December 31, 2021 and $71,000 as of December 31, 2020
|
|
|
3,397,000 |
|
|
|
- |
|
|
|
3,397,000 |
|
Accounts receivable, related party
|
|
|
1,383,000 |
|
|
|
- |
|
|
|
1,383,000 |
|
Inventories
|
|
|
24,969,000 |
|
|
|
- |
|
|
|
24,969,000 |
|
Prepaid expenses
|
|
|
6,943,000 |
|
|
|
- |
|
|
|
6,943,000 |
|
Total current assets
|
|
|
52,999,000 |
|
|
|
- |
|
|
|
52,999,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
6,064,000 |
|
|
|
- |
|
|
|
6,064,000 |
|
Goodwill
|
|
|
55,000 |
|
|
|
- |
|
|
|
55,000 |
|
Definite-lived intangible assets, net
|
|
|
3,000 |
|
|
|
- |
|
|
|
3,000 |
|
Right-of-use assets
|
|
|
2,648,000 |
|
|
|
- |
|
|
|
2,648,000 |
|
Equity investment in unconsolidated affiliate
|
|
|
6,120,000 |
|
|
|
(869,000 |
) |
|
|
5,251,000 |
|
Total assets
|
|
$ |
67,889,000 |
|
|
$ |
(869,000 |
) |
|
$ |
67,020,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
528,000 |
|
|
$ |
- |
|
|
$ |
528,000 |
|
Accrued liabilities
|
|
|
1,250,000 |
|
|
|
- |
|
|
|
1,250,000 |
|
Lease liabilities
|
|
|
883,000 |
|
|
|
- |
|
|
|
883,000 |
|
Total current liabilities
|
|
|
2,661,000 |
|
|
|
- |
|
|
|
2,661,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease liabilities, net of current portion
|
|
|
1,817,000 |
|
|
|
- |
|
|
|
1,817,000 |
|
Deferred income tax liabilities, net
|
|
|
791,000 |
|
|
|
- |
|
|
|
791,000 |
|
Total liabilities
|
|
|
5,269,000 |
|
|
|
- |
|
|
|
5,269,000 |
|
Commitments and contingincies
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value: 50,000,000 shares authorized; 13,115,341 shares outstanding as of December 31, 2021
|
|
|
132,000 |
|
|
|
- |
|
|
|
132,000 |
|
Retained earnings
|
|
|
62,488,000 |
|
|
|
- |
|
|
|
62,488,000 |
|
Accumulated other comprehensive loss
|
|
|
- |
|
|
|
(869,000 |
) |
|
|
(869,000 |
) |
Total shareholders' equity
|
|
|
62,620,000 |
|
|
|
(869,000 |
) |
|
|
61,751,000 |
|
Total liabilities and shareholders' equity
|
|
$ |
67,889,000 |
|
|
$ |
(869,000 |
) |
|
$ |
67,020,000 |
|
|
(1)
|
Equity investment in unconsolidated affiliate and accumulated other comprehensive loss have been adjusted by a total of $869,000, of which $773,000 pertains to periods prior to 2021 and $96,000 pertains to 2021.
|
footnote
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2021
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
6,756,000 |
|
|
$ |
- |
|
|
$ |
6,756,000 |
|
Other comprehensive loss- foreign currency translation loss
|
|
|
- |
|
|
|
(96,000 |
) |
|
|
(96,000 |
) |
Comprehensive income
|
|
$ |
6,756,000 |
|
|
$ |
(96,000 |
) |
|
$ |
6,660,000 |
|
Consolidated Statements of Shareholder's Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
Common Stock
|
|
|
Paid-in
|
|
|
Retained
|
|
|
Comprehensive
|
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Earnings
|
|
|
Loss*
|
|
|
Total
|
|
Balance as of December 31, 2020 as revised
|
|
|
13,419,847 |
|
|
$ |
135,000 |
|
|
$ |
409,000 |
|
|
$ |
58,986,000 |
|
|
$ |
(773,000 |
) |
|
$ |
58,757,000 |
|
Common stock repurchased and retired
|
|
|
(439,000 |
) |
|
|
(4,000 |
) |
|
|
(1,150,000 |
) |
|
|
(3,254,000 |
) |
|
|
- |
|
|
|
(4,408,000 |
) |
Options exercised
|
|
|
134,494 |
|
|
|
1,000 |
|
|
|
426,000 |
|
|
|
- |
|
|
|
- |
|
|
|
427,000 |
|
Share-based compensation expense
|
|
|
- |
|
|
|
- |
|
|
|
315,000 |
|
|
|
- |
|
|
|
- |
|
|
|
315,000 |
|
Total comprehensive income (loss) as revised
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,756,000 |
|
|
|
(96,000 |
) |
|
|
6,660,000 |
|
Balance as of December 31, 2021 as revised
|
|
|
13,115,341 |
|
|
$ |
132,000 |
|
|
$ |
- |
|
|
$ |
62,488,000 |
|
|
$ |
(869,000 |
) |
|
$ |
61,751,000 |
|
* This was previously reported as $0 and the total column has also been updated for this change to AOCL.
The correcting adjustments had no effect on prior year’s Consolidated Statements of Income or Consolidated Statements of Cash Flows.
3.
|
Summary of Significant Accounting Policies
|
Principles of Consolidation
The consolidated financial statements of the Company include the accounts of the Company and its wholly-owned subsidiaries, Alpha Pro Tech, Inc. and Alpha ProTech Engineered Products, Inc. All significant intercompany accounts and transactions have been eliminated in consolidation.
Events that occurred after December 31, 2022 through the date on which these financial statements were filed with the Securities and Exchange Commission (“SEC”) were considered in the preparation of these financial statements.
Use of Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses for the reporting period. Actual results could differ from these estimates.
Periods Presented
All amounts have been rounded to the nearest thousand with the exception of the per share data. The Company qualified as a smaller reporting company at the measurement date for determining such qualification during 2022. According to the disclosure requirements for smaller reporting companies, the Company has included balance sheets as of the end of the two most recent years and statements of income, comprehensive income, shareholders’ equity and cash flows for each of the two most recent years.
Cash and Cash Equivalents
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Investments
Investments are classified as available-for-sale in accordance with U.S. GAAP. The Company does not have any investments in securities that are classified as held-to-maturity or trading. Available-for-sale investments are carried at their fair values using quoted prices in active markets for identical securities, with realized and unrealized gains and losses reported in net income. The cost of securities sold is based on the specific identification method. Investments that the Company intends to hold for more than one year are classified as long-term investments in the accompanying consolidated balance sheets.
Accounts Receivable
Accounts receivable are recorded at the invoice amount and do not bear interest. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable; however, changes in circumstances relating to accounts receivable may result in a requirement for additional allowances in the future. The Company determines the allowance based upon historical write-off experience and known conditions about its customers’ current ability to pay. Account balances are charged against the allowance when management determines that the probability for collection is remote.
Inventories
Inventories include freight-in, materials, labor and overhead costs and are stated at the lower of cost or net realizable value. Allowances are recorded for slow-moving, obsolete or unusable inventories. The Company assesses inventories for estimated obsolescence or unmarketable products and writes down the difference between the cost of the inventories and the estimated net realizable values based upon assumptions about future sales and supplies on-hand.
Property and Equipment
Property and equipment are stated at cost less accumulated depreciation and amortization. Costs to develop internal use software are charged to expense as incurred until the preliminary project stage has been completed and application development begins. The Company discontinues capitalization upon entering the post-implementation stage and expenses ongoing maintenance and support costs. Property and equipment are depreciated or amortized using the straight-line method over the shorter of the respective useful lives of the assets or the related lease terms as follows:
Buildings (in years)
|
|
|
25 |
|
|
Machinery and equipment (in years)
|
|
5 |
- |
15 |
|
Office furniture and equipment (in years)
|
|
2 |
- |
7 |
|
Leasehold improvements (in years)
|
|
4 |
- |
5 |
|
Software (in years)
|
|
|
5 |
|
|
Expenditures for renewals and betterments are capitalized, whereas costs of maintenance and repairs are charged to operations in the period incurred.
Goodwill and Intangible Assets
The Company accounts for goodwill and definite-lived intangible assets in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 350, Intangibles – Goodwill and Other. Goodwill is not amortized, but rather is tested annually for impairment. Intangible assets with finite lives are amortized over their useful lives (see Note 6). The Company’s patents and trademarks are recorded at cost and are amortized using the straight-line method over their estimated useful lives of 5-17 years.
Fair Value of Financial Instruments
The estimated fair values of financial instruments are determined based on relevant market information and cannot be determined with precision. The Company’s financial instruments consist primarily of cash, cash equivalents and marketable securities.
The Company’s marketable securities are classified as available-for-sale and are carried at fair market value based on quoted market prices.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Impairment of Long-Lived Assets
The Company reviews long-lived assets for impairment whenever events or changes in its business circumstances indicate that the carrying amounts of the assets may not be fully recoverable. If it is determined that the undiscounted future net cash flows are not sufficient to recover the carrying values of the assets, an impairment loss is recognized for the excess of the carrying values over the fair values of the assets. The Company believes that the future undiscounted net cash flows to be received from its long-lived assets exceed the assets’ carrying values and, accordingly, the Company has not recognized any impairment losses for the years ended December 31, 2022 and 2021.
Revenue Recognition
Net sales includes revenue from products and shipping and handling charges, net of estimates for product returns and any related sales incentives. Our customer contracts have a single performance obligation: transfer control of products to customers. Revenue is measured as the amount of consideration that we expect to receive in exchange for transferring control of products. All revenue is recognized when we satisfy our performance obligations under the applicable contract. We recognize revenue in connection with transferring control of the promised products to the customer, with revenue being recognized at the point in time when the customer obtains control of the products, which is generally when title passes to the customer upon delivery to a third party carrier for FOB shipping point arrangements and to the customer for FOB destination arrangements, at which time a receivable is created for the invoice sent to the customer. Shipping and handling activities are performed prior to the customer obtaining control of the goods, and are accounted for as fulfillment activities and are not a promised good or service. Shipping and handling charges billed to customers are included in revenue. Shipping and handling costs, associated with the distribution of the Company’s product to the customers, are recorded in cost of goods sold and are recognized when control of the product is transferred to the customer, which is generally when title passes to the customer upon delivery to a third party carrier for FOB shipping point arrangements and to the customer for FOB destination arrangements. We estimate product returns based on historical return rates and estimate rebates based on contractual agreements. Using probability assessments, we estimate sales incentives expected to be paid over the term of the contract. Sales taxes and value added taxes in foreign and domestic jurisdictions that are collected from customers and remitted to governmental authorities are accounted for on a net basis and, therefore, are excluded from net sales. The Company manufactures certain private label goods for customers and has determined that control does not pass to the customer at the time of manufacture, based upon the nature of the private labelling. The Company has determined as of December 31, 2022 that it had no material contract assets, and concluded that its contract liabilities (primarily rebates) had the right of offset against customer receivables. See Note 15 of these Notes to Consolidated Financial Statements for information on revenue disaggregated by type and by geographic region.
Shipping and Handling Costs
The costs of shipping products to distributors are recorded in cost of goods sold.
Stock-Based Compensation
The Company maintains the 2020 Incentive Plan under which the Company may grant incentive stock options, non-qualified stock options, restricted stock, restricted stock units and other equity-based compensation to employees and non-employee directors. Stock options have been granted with exercise prices at or above the fair market value of the underlying shares of common stock on the date of grant. Options vest and expire according to terms established at the grant date. Restricted stock and restricted stock units have been granted, and the fair market value of these awards equals the closing stock price on the date of grant.
The Company accounts for share-based awards in accordance with ASC 718, Stock Compensation. ASC 718 requires companies to record compensation expense for the value of all outstanding and unvested share-based awards, including employee stock options.
For the years ended December 31, 2022 and 2021, there were 19,600 and zero stock options granted, respectively, under the Company’s stock option plan. The Company recognized $43,000 and $185,000 in stock-based compensation expense for the years ended December 31, 2022 and 2021, respectively, related to outstanding options. For the years ended December 31, 2022 and 2021, 21,772 and 15,140 restricted stock equity awards, respectively, were granted under the 2020 Incentive Plan and the compensation expense associated with these awards was $104,000 and $131,000 in 2022 and 2021, respectively.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Income Taxes
The Company accounts for income taxes using the asset and liability method. A valuation allowance is recorded to reduce the carrying amounts of deferred income tax assets unless it is more likely than not that such assets will be realized. The Company’s policy is to record any interest and penalties assessed by the Internal Revenue Service as a component of the provision for income taxes. The Company provides allowances for uncertain income tax positions when it is more likely than not that the position will not be sustained upon examination by the tax authority.
Alpha Pro Tech, Ltd. and its subsidiaries file income tax returns in the U.S. federal jurisdiction, and in various state and foreign jurisdictions.
Earnings Per Common Share
The following table provides a reconciliation of both net income and the number of shares used in the computation of “basic” earnings per common share (“EPS”), which utilizes the weighted average number of common shares outstanding without regard to potential common shares, and “diluted” EPS, which includes all potential common shares which are dilutive for the years ended December 31, 2022 and 2021.
|
|
Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Net income (numerator)
|
|
$ |
3,282,000 |
|
|
$ |
6,756,000 |
|
|
|
|
|
|
|
|
|
|
Shares (denominator): |
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding
|
|
|
12,713,533 |
|
|
|
13,225,628 |
|
Add: Dilutive effect of common stock options
|
|
|
67,471 |
|
|
|
273,814 |
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding
|
|
|
12,781,004 |
|
|
|
13,499,442 |
|
|
|
|
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.26 |
|
|
$ |
0.51 |
|
Diluted
|
|
$ |
0.26 |
|
|
$ |
0.50 |
|
Translation of Foreign Currencies
Transactions in foreign currencies are translated into U.S. dollars at the exchange rate prevailing at the transaction date. Monetary assets and liabilities in foreign currencies at each period end are translated at the exchange rate in effect at that date. Transaction gains or losses on foreign currencies are reflected in selling, general and administrative expenses and were not material for the years ended December 31, 2022 and 2021.
The Company does not have a material foreign currency exposure in regards to purchase agreements with companies in Asia and Mexico as the agreements are in U.S. dollars. In addition, all sales transactions are in U.S. dollars. The Company has a foreign currency exposure with respect to its Canadian branch office. The foreign currency exposure is not material due to the fact that the Company does not manufacture products in Canada. The exposure primarily relates to payroll expenses in the Company’s administrative branch office in Canada. The Company also has potentially material foreign currency exposure in regards to its equity in its unconsolidated affiliate in India. The Company’s unconsolidated affiliate operations are in India; therefore, U.S. GAAP requires the Company to adjust the value of its investment for changes in foreign currency exchange rates. The Company determines the functional currency of its joint venture based upon the primary currency used to generate and expend cash, which is the currency of the country in which the joint venture is located. For joint ventures with functional currencies other than the U.S. dollar, the investment in that joint venture is translated into U.S. dollars using period-end exchange rates. The resulting foreign currency translation losses are deferred as AOCL and reclassified to earnings only upon sale or liquidation of that business. The foreign currency translations reduced the equity in unconsolidated affiliated by $1,489,000 and $869,000 as of December 31, 2022 and 2021, respectively, and the loss was recorded in AOCL.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Research and Development Costs
Research and development costs are expensed as incurred and are included in selling, general and administrative expenses. Such costs were not material for the years ended December 31, 2022 and 2021.
Advertising Costs
The Company expenses advertising and promotional costs as incurred. These costs are included in selling, general and administrative expenses and were $102,000 and $27,000 for the years ended December 31, 2022 and 2021, respectively.
Loss Contingencies
The outcomes of legal proceedings and claims brought against the Company are subject to uncertainty. An estimated loss from a loss contingency such as a legal proceeding or claim is accrued if it is probable that an asset has been impaired or a liability has been incurred and the amount of the loss can be reasonably estimated. In determining whether a loss should be accrued, we evaluate, among other factors, the degree of probability of an unfavorable outcome and the ability to make a reasonable estimate of the amount of loss.
Fair Value Measurements
ASC 820, Fair Value Measurements and Disclosures, establishes a framework for measuring fair value in accordance with U.S. GAAP, clarifies the definition of fair value within that framework and expands disclosures about the use of fair value measurements. On a quarterly basis, the Company measures at fair value certain financial assets using a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s own assumptions. The following fair value hierarchy prioritizes the inputs into three broad levels.
This hierarchy requires the Company to minimize the use of unobservable inputs and to use observable market data, if available, when determining fair value. There were no fair values of the Company’s financial assets as of December 31, 2022 and 2021.
New Accounting Standards
Management periodically reviews new accounting standards that are issued. Management has not identified any new standards that it believes merit further discussion at this time.
Inventories consisted of the following:
|
|
December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$ |
13,018,000 |
|
|
$ |
13,545,000 |
|
Work in process
|
|
|
2,225,000 |
|
|
|
3,890,000 |
|
Finished goods
|
|
|
9,154,000 |
|
|
|
7,534,000 |
|
Total inventory
|
|
$ |
24,397,000 |
|
|
$ |
24,969,000 |
|
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
5.
|
Property and Equipment
|
Property and equipment consisted of the following:
|
|
December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Buildings
|
|
$ |
493,000 |
|
|
$ |
493,000 |
|
Machinery and equipment
|
|
|
14,948,000 |
|
|
|
15,273,000 |
|
Office furniture and equipment
|
|
|
2,393,000 |
|
|
|
2,177,000 |
|
Leasehold improvements
|
|
|
606,000 |
|
|
|
553,000 |
|
Software
|
|
|
3,000 |
|
|
|
3,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
18,443,000 |
|
|
|
18,499,000 |
|
Less accumulated depreciation and amortization
|
|
|
(12,701,000 |
) |
|
|
(12,435,000 |
) |
|
|
|
|
|
|
|
|
|
Total net property and equipment
|
|
$ |
5,742,000 |
|
|
$ |
6,064,000 |
|
Depreciation and amortization expense for property and equipment was $814,000 and $817,000 for the years ended December 31, 2022 and 2021, respectively.
6.
|
Goodwill and Intangible Assets
|
Management evaluates goodwill for impairment on an annual basis (fourth quarter), and no impairment charge was identified for the years presented.
Definite-lived intangible assets, consisting of patents and trademarks, are amortized over their useful lives. Intangible assets consisted of the following:
|
|
December 31, 2022
|
|
|
December 31, 2021
|
|
|
|
Weighted Average Amortization Period (Years)
|
|
|
Gross Carrying Amount
|
|
|
Accumulated Amortization
|
|
|
Net Carrying Amount
|
|
|
Weighted Average Amortization Period (Years)
|
|
|
Gross Carrying Amount
|
|
|
Accumulated Amortization
|
|
|
Net Carrying Amount
|
|
Patents and Trademarks
|
|
|
1.0 |
|
|
$ |
474,000 |
|
|
$ |
(473,000 |
) |
|
$ |
1,000 |
|
|
|
2.0 |
|
|
$ |
474,000 |
|
|
$ |
(471,000 |
) |
|
$ |
3,000 |
|
Amortization expense for intangible assets was $2,000 and $4,000 for the years ended December 31, 2022 and 2021, respectively.
Estimated future amortization expense related to definite-lived intangible assets is $1,000 for the year ending December 31, 2023.
7.
|
Equity Investments in Unconsolidated Affiliate
|
In 2005, Alpha ProTech Engineered Products, Inc. (a subsidiary of Alpha Pro Tech, Ltd.) entered into a joint venture with a manufacturer in India, Maple Industries and associates, for the production of building products. Under the terms of the joint venture agreement, a private company, Harmony Plastics Private Limited (“Harmony”), was created with ownership interests of 41.66% owned by Alpha ProTech Engineered Products, Inc. and 58.34% owned by Maple Industries and associates.
This joint venture positions Alpha ProTech Engineered Products, Inc. to respond to current and expected increased product demand for housewrap and synthetic roof underlayment and provides future capacity for sales of specialty roofing component products and custom products for industrial applications requiring high quality extrusion coated fabrics. In addition, the joint venture now supplies products for the Company’s Disposable Protective Apparel segment.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
The capital from the initial funding and a bank loan, which loan is guaranteed exclusively by the individual shareholders of Maple Industries and associates and collateralized by the assets of Harmony, were utilized to purchase the original manufacturing facility in India. Harmony currently has four facilities in India (three owned and one rented), consisting of: (1) a 139,000 square foot building for manufacturing building products; (2) a 121,000 square foot building for manufacturing coated material and sewing proprietary disposable protective apparel; (3) a 23,000 square foot facility for sewing proprietary disposable protective apparel; and (4) a 159,000 square foot facility (rented) for manufacturing Building Supply segment products. All additions have been financed by Harmony with no guarantees from the Company.
In accordance with ASC 810, Consolidation, the Company assesses whether or not related entities are variable interest entities (“VIEs”). For those related entities that qualify as VIEs, ASC 810 requires the Company to determine whether the Company is the primary beneficiary of the VIE, and, if so, to consolidate the VIE. The Company has determined that Harmony is not a VIE and is, therefore, considered to be an unconsolidated affiliate.
The Company records its investment in Harmony as “equity investment in unconsolidated affiliate” in the accompanying consolidated balance sheets. The Company records its equity interest in Harmony’s results of operations as “equity in income of unconsolidated affiliate” in the accompanying consolidated statements of income. The Company periodically reviews its investment in Harmony for impairment. Management has determined that no impairment was required as of December 31, 2022 or December 31, 2021. Under the equity method, since the Company’s reporting currency is different from of Harmony’s reporting currency, the Company is required to translate our proportionate share of equity for effects of translations in foreign currency and adjust the investment accordingly, and accrue the adjustment as a component of AOCI.
For the years ended December 31, 2022 and 2021, the Company purchased $22,877,000 and $26,252,000 of inventories, respectively, from Harmony. For the years ended December 31, 2022 and 2021, the Company recorded equity in income of unconsolidated affiliate of $87,000 and $571,000, respectively. For the years ended December 31, 2022 and 2021, the Company sold $570,000 and $1,931,000 of inventories, respectively, to Harmony.
As of December 31, 2022, the Company’s investment in Harmony was $4,718,000, which consisted of its original $1,450,000 investment and cumulative equity in income of unconsolidated affiliate of $5,776,000, less $942,000 in repayments of an advance, payments of $77,000 in dividends and AOCL on foreign currency translations of $1,489,000.
Accrued liabilities consisted of the following:
|
|
December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Payroll expenses and tax payable
|
|
$ |
138,000 |
|
|
$ |
187,000 |
|
Commission and bonuses payable and general accrued liabilities
|
|
|
695,000 |
|
|
|
1,063,000 |
|
Total accrued liabilities
|
|
$ |
833,000 |
|
|
$ |
1,250,000 |
|
Contract liabilities were $2,598,000 and $2,238,000 as of December 31, 2022 and 2021, respectively, which are netted against the related accounts receivable due to the legal right of offset.
Repurchase Program
During the year ended December 31, 2022, the Company repurchased and retired 910,700 shares of its common stock for $3,882,000. During the year ended December 31, 2021, the Company repurchased and retired 439,000 shares of its common stock for $4,408,000. As of December 31, 2022, the Company had $2,195,000 available to repurchase common shares under the repurchase program.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Option Activity
The 2004 Stock Option Plan (the “2004 Plan”) is an equity compensation plan that provides for grants of stock options to eligible individuals. The 2004 Plan is intended to recognize the contributions made to the Company by key employees of the Company, provide key employees with additional incentive to devote themselves to the future success of the Company and improve the ability of the Company to attract, retain and motivate individuals. The 2004 Plan also is intended as an incentive to certain members of the Board of Directors of the Company to continue to serve on the Board of Directors and to devote themselves to the future success of the Company.
The 2004 Plan provides for a total of 5,000,000 common shares eligible for issuance. Under the 2004 Plan, approximately 5,009,750 options had been granted as of December 31, 2020. Under the 2004 Plan, option grants have a three-year vesting period and, since 2005, expire no later than the fifth anniversary from the date of grant. The exercise price of the options is determined based on the fair market value of the stock on the date of grant.
At the Company’s 2020 Annual Meeting of Shareholders held on June 9, 2020, the Company’s shareholders approved the Alpha Pro Tech, Ltd. 2020 Omnibus Incentive Plan (the “2020 Incentive Plan”). The 2020 Incentive Plan provides for the grant of incentive and nonqualified stock options, stock appreciation rights, awards of restricted stock and restricted stock units, performance share awards, cash awards and other equity-based awards to employees (including officers), consultants and non-employee directors of the Company and its affiliates. A total of 1,800,000 shares of the Company’s common stock are reserved for issuance under the 2020 Incentive Plan, plus the number of shares underlying any award granted under the 2004 Option Plan that expires, terminates or is cancelled or forfeited under the terms of the 2004 Option Plan. As a result of the approval of the 2020 Incentive Plan, no future equity awards will be made pursuant to the 2004 Option Plan. Although no new awards may be granted under the 2004 Option Plan, all previously granted awards under the 2004 Option Plan will continue to be governed by the terms of the 2004 Option Plan. During the years ended December 31, 2022 and 2021, 21,772 and 15,140 restricted stock awards were granted under the 2020 Incentive Plan, respectively. The Company recognized $104,000 and $131,000 in compensation expense associated with outstanding restricted stock awards for the year ended December 31, 2022 and 2021, respectively. As of December 31, 2022, $63,000 of total unrecognized compensation cost related to the restricted stock grants was expected to be recognized over a weighted-average remainder period of 0.87 years.
The following table summarizes option activity for the years ended December 31, 2022 and 2021:
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
Exercise Price
|
|
|
|
Shares
|
|
|
Per Option
|
|
|
|
|
|
|
|
|
|
|
Options outstanding, December 31, 2020
|
|
|
568,740 |
|
|
$ |
3.42 |
|
Granted to employees and directors
|
|
|
- |
|
|
|
- |
|
Exercised
|
|
|
(134,494 |
) |
|
|
3.17 |
|
Canceled/expired/forfeited
|
|
|
(6,666 |
) |
|
|
- |
|
Options outstanding, December 31, 2021
|
|
|
427,580 |
|
|
|
3.50 |
|
Granted to employees and directors
|
|
|
19,600 |
|
|
|
3.99 |
|
Exercised
|
|
|
(21,665 |
) |
|
|
3.70 |
|
Canceled/expired/forfeited
|
|
|
(14,900 |
) |
|
|
3.93 |
|
Options outstanding, December 31, 2022
|
|
|
410,615 |
|
|
|
3.50 |
|
Options exercisable, December 31, 2022
|
|
|
395,915 |
|
|
|
3.48 |
|
Stock options to purchase 410,615 and 427,580 shares of common stock were outstanding as of December 31, 2022 and 2021, respectively. All of the stock options were included in the computation of the weighted-average number of dilutive common shares outstanding for each of the years ended December 31, 2022 and 2021.
The Company used the Black-Scholes option-pricing model to value the options. The Company uses historical data to estimate the expected term of the options. The risk-free interest rate for periods consistent with the expected term of the award is based on the U.S. Treasury rates in effect at the time of grant. The expected volatility is based on historical volatility. The Company uses an estimated dividend payout ratio of zero, as the Company has not paid dividends in the past and, at this time, does not expect to do so in the foreseeable future. The Company accounts for option forfeitures as they occur.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
The following table summarizes information about stock options as of December 31, 2022:
|
|
|
|
Options Outstanding
|
|
|
Options Exercisable
|
|
Range of Exercise Prices
|
|
Options
|
|
|
Weighted Average Exercise Price
|
|
|
Weighted Average Remaining Contract Life (in years)
|
|
|
Aggregate Intrinsic Value
|
|
|
Options
|
|
|
Weighted Average Exercise Price
|
|
|
Weighted Average Remaining Contract Life (in years)
|
|
|
Aggregate Intrinsic Value
|
|
$3.20 |
- |
$3.99 |
|
|
410,615 |
|
|
$ |
3.50 |
|
|
|
1.09 |
|
|
$ |
214,000 |
|
|
|
395,915 |
|
|
$ |
3.48 |
|
|
|
0.96 |
|
|
$ |
214,000 |
|
The intrinsic value is the amount by which the market value of the underlying common stock exceeds the exercise price of the respective stock options. The aggregate intrinsic value of stock options exercised during the years ended December 31, 2022 and 2021 was $12,000 and $806,000, respectively.
As of December 31, 2022, $37,000 of total unrecognized compensation cost related to stock options was expected to be recognized over a weighted-average remaining period of 4.73 years. Cash received from 21,665 options exercised for the year ended December 31, 2022 was $80,000.
Dividends
The holders of the Company’s common stock are entitled to receive such dividends as may be declared by the Board of Directors of the Company from time to time to the extent that funds are legally available for payment thereof. The Company has never declared or paid any dividends on any of its outstanding shares of common stock. The Board of Directors’ current policy is not to pay dividends but rather to use available funds to repurchase common shares in accordance with the Company’s repurchase program and to fund the continued development and growth of the Company. Consequently, the Company currently has no plans to pay cash dividends in the foreseeable future.
10.
|
Accumulated Other Comprehensive Loss
|
Accumulated other comprehensive loss, a component of shareholders' equity, consists of foreign currency translation adjustments related to foreign currency gains or losses on our unconsolidated affiliate as its functional currency is other than the U.S. dollar. The resulting foreign currency translation gains or losses are deferred as AOCL and reclassified to earnings only upon sale or liquidation of that businesses. The accumulated other comprehensive loss on equity in unconsolidated affiliate was $1,489,000 and $869,000 as of December 31, 2022 and 2021, respectively.
The provision (benefit) for income taxes consisted of the following:
|
|
For the Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
$ |
1,140,000 |
|
|
$ |
1,516,000 |
|
Deferred
|
|
|
(27,000 |
) |
|
|
228,000 |
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
$ |
1,113,000 |
|
|
$ |
1,744,000 |
|
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Deferred income tax assets (liabilities) consisted of the following:
|
|
December 31,
|
|
|
|
2022
|
|
|
2021
|
|
Temporary differences: |
|
|
|
|
|
|
|
|
Property and equipment
|
|
$ |
(920,000 |
) |
|
$ |
(993,000 |
) |
Intangible assets
|
|
|
(11,000 |
) |
|
|
(10,000 |
) |
Inventory reserve
|
|
|
32,000 |
|
|
|
79,000 |
|
Accrued expenses and inventory
|
|
|
191,000 |
|
|
|
216,000 |
|
Basis difference in investments
|
|
|
- |
|
|
|
35,000 |
|
Foreign exchange
|
|
|
12,000 |
|
|
|
11,000 |
|
AMT/Foreign tax credits
|
|
|
128,000 |
|
|
|
42,000 |
|
State income taxes
|
|
|
(196,000 |
) |
|
|
(171,000 |
) |
|
|
|
|
|
|
|
|
|
Net deferred income tax liabilities
|
|
$ |
(764,000 |
) |
|
$ |
(791,000 |
) |
The provision for income taxes differs from the amount that would be obtained by applying the U.S. statutory rate to income before income taxes as a result of the following:
|
|
For the Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
Income taxes based on U.S. statutory rate of 21% and 34%, respectively
|
|
$ |
923,000 |
|
|
$ |
1,785,000 |
|
FDII deduction
|
|
|
(22,000 |
) |
|
|
(49,000 |
) |
Foreign taxes
|
|
|
(23,000 |
) |
|
|
(120,000 |
) |
State taxes
|
|
|
170,000 |
|
|
|
219,000 |
|
Stock Compensation
|
|
|
60,000 |
|
|
|
(106,000 |
) |
Other
|
|
|
5,000 |
|
|
|
15,000 |
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
$ |
1,113,000 |
|
|
$ |
1,744,000 |
|
Operating Lease Commitments: The Company leases its facilities under non-cancelable operating leases expiring on various dates through January 1, 2024. The Company has operating leases for the Company’s corporate office and manufacturing facilities, which expire at various dates through 2024. The Company’s primary operating lease commitments at December 31, 2022 related to the Company’s manufacturing facilities in Valdosta, Georgia, Nogales, Arizona and Salt Lake City, Utah, as well as the Company’s corporate headquarters in Markham, Ontario, Canada.
As of December 31, 2022, the Company had operating lease right-of-use assets of $1,725,000 and operating lease liabilities of $1,774,000. As of December 31, 2022, we did not have any finance leases recorded on the Company’s consolidated balance sheet. Operating lease expense was approximately $1,283,000 and $1,199,000 for the years ended December 31, 2022 and 2021, respectively.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
The aggregate future minimum lease payments and reconciliation to lease liabilities as of December 31, 2022 were as follows:
|
|
December 31,
|
|
|
|
2022
|
|
2023
|
|
$ |
1,017,000 |
|
2024
|
|
|
484,000 |
|
2025
|
|
|
365,000 |
|
Total future minimum lease payments
|
|
|
1,866,000 |
|
Less imputed interest
|
|
|
(92,000 |
) |
Total lease liabilities
|
|
$ |
1,774,000 |
|
As of December 31, 2022, the weighted average remaining lease term of the Company’s operating leases was 2.08 years. During the year ended December 31, 2022, the weighted average discount rate with respect to these leases was 4.17%.
Legal Proceedings:
On June 7, 2022, the Company filed a lawsuit (the “Lawsuit”) in the Fourth Judicial District Court of Utah naming as defendants Mechanized Concepts, LLC, Matthew D. Colledge, Colledge Machine, Engineering, Design, LLC, Joseph Colledge d/b/a/ Colledge Machine, and Justin Staub (collectively, the “Defendants”). The Lawsuit relates to certain equipment ordered from Defendants and paid for by the Company, which Defendants never delivered. In the Lawsuit the Company is seeking the following relief: compensatory damages in the amount $490,000, representing the money the Company paid for the machines it never received, lost profits in the form of mask sales it could have made if Defendants had delivered the machines on the promised date and other monetary and equitable relief. As of December 31, 2022, the Company has written off the $490,000 balance of the deposit paid for the equipment, pending any recovery in the Lawsuit. As of the date hereof, no counterclaims have been asserted against the Company. The Company believes there would not be any meritorious claims against the Company in the Lawsuit. The Lawsuit is in its early stages and the final outcome, including the potential amount of any recovery for the Company’s claims, is uncertain.
The Company is subject to various pending and threatened litigation actions in the ordinary course of business. Although it is not possible to determine with certainty at this point in time what liability, if any, the Company will have as a result of such litigation, based on consultation with legal counsel, management does not anticipate that the ultimate liability, if any, resulting from such litigation will have a material effect on the Company’s financial condition and results of operations.
14.
|
Employee Benefit Plans
|
The Company has certain benefit plans. Under the plans, employees may contribute up to 12% of their gross earnings subject to certain limitations. The Company contributes an additional 0.5% of gross earnings for those employees contributing 1% of their gross earnings and contributes 1% of gross earnings for those employees contributing 2% to 12% of their gross earnings. The amounts contributed to the plans by the Company were $50,000 and $53,000 for the years ended December 31, 2022 and 2021, respectively.
The Company does not have any other significant pension, profit sharing or similar plans established for its employees. Pursuant to his employment agreement with the Company, Lloyd Hoffman, our President and Chief Executive Officer, is contractually entitled to receive from the Company at the conclusion of each fiscal year a cash bonus in an amount equal to 5% pre-tax profits of the Company, excluding bonus expense, as presented in the Company’s audited consolidated statements of income for such fiscal year, subject to a maximum payment of $1,000,000. The Company accrued $231,000 for the year ended December 31, 2022, compared to $447,000 for 2021, in connection with the bonus.
15.
|
Activity of Business Segments
|
The Company operates through two business segments:
(1) Building Supply: consisting of a line of construction supply weatherization products. The construction supply weatherization products consist of housewrap and synthetic roof underlayment, as well as other woven material. The majority of the Company’s equity in income of unconsolidated affiliate (Harmony) is included in the total segment income for the Building Supply segment.
(2) Disposable Protective Apparel: consisting of a complete line of disposable protective garments, including shoecovers (including the Aqua Trak® and spunbond shoecovers), bouffant caps, coveralls, frocks, lab coats, gowns and hoods, as well as face masks and face shields for the pharmaceutical, cleanroom, industrial, medical and dental markets. A portion of the Company’s equity in income of unconsolidated affiliate (Harmony) is included in the total segment income for the Disposable Protective Apparel segment.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Segment data excludes charges allocated to the principal executive office and other unallocated corporate overhead expenses and income tax. The Company evaluates the performance of its segments and allocates resources to them based primarily on net sales.
The accounting policies of the segments are the same as those described previously under Summary of Significant Accounting Policies (see Note 3). Segment data excludes charges allocated to the principal executive office and other corporate unallocated expenses and income taxes. The Company evaluates the performance of its segments and allocates resources to them based primarily on net sales.
The following table presents net sales for each segment:
|
|
Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Building Supply
|
|
$ |
36,937,000 |
|
|
$ |
36,889,000 |
|
Disposable Protective Apparel
|
|
|
25,044,000 |
|
|
|
31,748,000 |
|
|
|
|
|
|
|
|
|
|
Consolidated net sales
|
|
$ |
61,981,000 |
|
|
$ |
68,637,000 |
|
The following table presents the reconciliation of total segment income to total consolidated net income:
|
|
Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Building Supply
|
|
$ |
5,359,000 |
|
|
$ |
7,350,000 |
|
Disposable Protective Apparel
|
|
|
4,010,000 |
|
|
|
6,706,000 |
|
Total segment income
|
|
|
9,369,000 |
|
|
|
14,056,000 |
|
|
|
|
|
|
|
|
|
|
Unallocated corporate overhead expenses
|
|
|
4,974,000 |
|
|
|
5,556,000 |
|
Provision for income taxes
|
|
|
1,113,000 |
|
|
|
1,744,000 |
|
Consolidated net income
|
|
$ |
3,282,000 |
|
|
$ |
6,756,000 |
|
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
The following table presents net sales and long-lived asset information by geographic area:
|
|
Years Ended December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Net sales by geographic region
|
|
|
|
|
|
|
|
|
United States
|
|
$ |
60,489,000 |
|
|
$ |
65,844,000 |
|
International
|
|
|
1,492,000 |
|
|
|
2,793,000 |
|
|
|
|
|
|
|
|
|
|
Consolidated net sales
|
|
$ |
61,981,000 |
|
|
$ |
68,637,000 |
|
|
|
As of December 31,
|
|
|
|
2022
|
|
|
2021
|
|
Long-lived assets by geographic region |
|
|
|
|
|
|
|
|
United States
|
|
$ |
4,380,000 |
|
|
$ |
4,623,000 |
|
International
|
|
|
1,362,000 |
|
|
|
1,441,000 |
|
|
|
|
|
|
|
|
|
|
Consolidated total long-lived assets
|
|
$ |
5,742,000 |
|
|
$ |
6,064,000 |
|
Net sales by geographic region are based on the countries in which our customers are located. For the year ended December 31, 2022, the Company did not generate sales from any single country, except the United States, that were significant to the Company’s consolidated net sales.
The following table presents the consolidated net property, equipment, goodwill and intangible assets by segment:
|
|
As of December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Building Supply
|
|
$ |
3,395,000 |
|
|
$ |
3,600,000 |
|
Disposable Protective Apparel
|
|
|
1,327,000 |
|
|
|
1,419,000 |
|
Total segment assets
|
|
|
4,722,000 |
|
|
|
5,019,000 |
|
|
|
|
|
|
|
|
|
|
Unallocated corporate assets
|
|
|
1,076,000 |
|
|
|
1,103,000 |
|
Total consolidated assets
|
|
$ |
5,798,000 |
|
|
$ |
6,122,000 |
|
16.
|
Concentration of Risk
|
The Company maintains its cash and cash equivalents in various bank accounts, the balances of which at times may exceed federally insured limits. The Company has not experienced any losses related to these accounts, and management does not believe that the Company is exposed to significant credit risk.
Management believes that adequate provision has been made for risk of loss on all credit transactions.
The Company buys a significant amount of its disposable protective apparel products from a limited number of contract manufacturers located in Asia and, to a much lesser extent, a contract manufacturer in Mexico. Management believes that other suppliers could provide similar products at comparable terms. A change in suppliers, however, could cause a delay in shipment and a possible loss of sales, which would affect operating results adversely.
The Building Supply segment buys semi-finished housewrap and synthetic roof underlayment from its joint venture, Harmony, located in India. Although there are a limited number of manufacturers of the particular product, management believes that other suppliers could provide similar products at comparable terms. A change in suppliers, however, could cause a delay in shipment and a possible loss of sales, which would affect operating results adversely.
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
The Company provides products to customers located primarily in the United States. Customers accounting for 10% or more of accounts receivable as of December 31, 2022 and 2021, and 10% or more of net sales for the years ended December 31, 2022 and 2021, were as follows:
|
|
December 31,
|
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
Accounts Receivable:
|
|
|
|
|
|
|
|
|
Customer A |
|
|
47 |
% |
|
|
13 |
% |
Customer B |
|
|
* |
|
|
|
19 |
% |
Customer C |
|
|
17 |
% |
|
|
* |
|
|
|
|
|
|
|
|
|
|
Net sales:
|
|
|
|
|
|
|
|
|
Customer A |
|
|
20 |
% |
|
|
21 |
% |
Customer B |
|
|
15 |
% |
|
|
13 |
% |
Customer C |
|
|
10 |
% |
|
|
* |
|
* Customer’s balance was below the 10% threshold for accounts receivable and/or net sales as of and for the year ended December 31, 2022 or December 31, 2021.
17.
|
Employment Agreements
|
The Company has entered into an employment agreement with its current President and Chief Executive Officer, which has a term of approximately five years and which renews in accordance with its terms. The agreement provides that, if the officer’s employment is terminated without cause, as defined in the agreements, the officer is entitled to receive certain severance payments. If termination occurs due to retirement, the officer will enter into a four-year consulting arrangement with the Company at a specified percentage of the officer’s then current salary. Upon death or disability, the Company will also make certain payments to the officer or the officer’s estate or beneficiary, as applicable.
18.
|
Related Party Transactions
|
During 2022, the Company’s only material related party transactions were the Company’s transactions with its non-consolidated affiliate, Harmony. See Note 7.
19. |
Revisions of Previously Issued Unaudited Consolidated Financial Statements (unaudited)
|
The tables below show the effects of corrections of errors in the Company’s previously issued unaudited quarterly financial statements. The adjustments for the periods presented relate to the same matters discussed in Note 2. Specifically, for each period:
|
-
|
Equity investment in unconsolidated affiliate has been adjusted to record gains or losses due to translations in foreign currency.
|
|
|
|
|
-
|
Total shareholder’s equity has been revised to record the AOCL in relation to gains or losses due to translations in foreign currency.
|
|
|
|
|
-
|
Statements of Comprehensive income has been added to record other comprehensive income due to gains or losses due to translations in foreign currency.
|
The impact on the interim consolidated statement of balance sheets, consolidated statement of comprehensive income and consolidated statement of equity for all periods presented are as follows:
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2022
|
|
|
March 31, 2021
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investment in unconsolidated affiliate
|
|
$ |
6,169,000 |
|
|
$ |
(1,022,000 |
) |
|
$ |
5,147,000 |
|
|
$ |
5,871,000 |
|
|
$ |
(881,000 |
) |
|
$ |
4,990,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
67,769,000 |
|
|
$ |
(1,022,000 |
) |
|
$ |
66,747,000 |
|
|
$ |
68,454,000 |
|
|
$ |
(881,000 |
) |
|
$ |
67,573,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings
|
|
$ |
63,311,000 |
|
|
$ |
- |
|
|
$ |
63,311,000 |
|
|
$ |
61,648,000 |
|
|
$ |
- |
|
|
$ |
61,648,000 |
|
Accumulated other comprehensive loss
|
|
|
- |
|
|
|
(1,022,000 |
) |
|
|
(1,022,000 |
) |
|
|
- |
|
|
|
(881,000 |
) |
|
|
(881,000 |
) |
Total shareholders' equity
|
|
|
63,441,000 |
|
|
|
(1,022,000 |
) |
|
|
62,419,000 |
|
|
|
61,782,000 |
|
|
|
(881,000 |
) |
|
|
60,901,000 |
|
Total liabilities and shareholders' equity
|
|
$ |
67,769,000 |
|
|
$ |
(1,022,000 |
) |
|
$ |
66,747,000 |
|
|
$ |
68,454,000 |
|
|
$ |
(881,000 |
) |
|
$ |
67,573,000 |
|
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended March 31, 2022
|
|
|
Three Months ended March 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
1,522,000 |
|
|
$ |
- |
|
|
$ |
1,522,000 |
|
|
$ |
3,719,000 |
|
|
$ |
- |
|
|
$ |
3,719,000 |
|
Other comprehensive loss- foreign currency translation loss
|
|
|
- |
|
|
|
(152,000 |
) |
|
|
(152,000 |
) |
|
|
- |
|
|
|
(108,000 |
) |
|
|
(108,000 |
) |
Comprehensive income
|
|
$ |
1,522,000 |
|
|
$ |
(152,000 |
) |
|
$ |
1,370,000 |
|
|
$ |
3,719,000 |
|
|
$ |
(108,000 |
) |
|
$ |
3,611,000 |
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2022
|
|
|
June 30, 2021
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investment in unconsolidated affiliate
|
|
$ |
6,219,000 |
|
|
$ |
(1,287,000 |
) |
|
$ |
4,932,000 |
|
|
$ |
6,059,000 |
|
|
$ |
(802,000 |
) |
|
$ |
5,257,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
67,981,000 |
|
|
$ |
(1,287,000 |
) |
|
$ |
66,694,000 |
|
|
$ |
67,606,000 |
|
|
$ |
(802,000 |
) |
|
$ |
66,804,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings
|
|
$ |
63,108,000 |
|
|
$ |
- |
|
|
$ |
63,108,000 |
|
|
$ |
62,130,000 |
|
|
$ |
- |
|
|
$ |
62,130,000 |
|
Accumulated other comprehensive loss
|
|
|
- |
|
|
|
(1,287,000 |
) |
|
|
(1,287,000 |
) |
|
|
- |
|
|
|
(802,000 |
) |
|
|
(802,000 |
) |
Total shareholders' equity
|
|
|
63,236,000 |
|
|
|
(1,287,000 |
) |
|
|
61,949,000 |
|
|
|
62,262,000 |
|
|
|
(802,000 |
) |
|
|
61,460,000 |
|
Total liabilities and shareholders' equity
|
|
$ |
67,981,000 |
|
|
$ |
(1,287,000 |
) |
|
$ |
66,694,000 |
|
|
$ |
67,606,000 |
|
|
$ |
(802,000 |
) |
|
$ |
66,804,000 |
|
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended June 30, 2022
|
|
|
Three Months ended June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
693,000 |
|
|
$ |
- |
|
|
$ |
693,000 |
|
|
$ |
1,671,000 |
|
|
$ |
- |
|
|
$ |
1,671,000 |
|
Other comprehensive income (loss) - foreign currency translation gain (loss)
|
|
|
- |
|
|
|
(265,000 |
) |
|
|
(265,000 |
) |
|
|
- |
|
|
|
79,000 |
|
|
|
79,000 |
|
Comprehensive income
|
|
$ |
693,000 |
|
|
$ |
(265,000 |
) |
|
$ |
428,000 |
|
|
$ |
1,671,000 |
|
|
$ |
79,000 |
|
|
$ |
1,750,000 |
|
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months ended June 30, 2022
|
|
|
Six Months ended June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
2,215,000 |
|
|
$ |
- |
|
|
$ |
2,215,000 |
|
|
$ |
5,390,000 |
|
|
$ |
- |
|
|
$ |
5,390,000 |
|
Other comprehensive loss- foreign currency translation loss
|
|
|
- |
|
|
|
(417,000 |
) |
|
|
(417,000 |
) |
|
|
- |
|
|
|
(29,000 |
) |
|
|
(29,000 |
) |
Comprehensive income
|
|
$ |
2,215,000 |
|
|
$ |
(417,000 |
) |
|
$ |
1,798,000 |
|
|
$ |
5,390,000 |
|
|
$ |
(29,000 |
) |
|
$ |
5,361,000 |
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2022
|
|
|
September 30, 2021
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investment in unconsolidated affiliate
|
|
$ |
6,207,000 |
|
|
$ |
(1,424,000 |
) |
|
$ |
4,783,000 |
|
|
$ |
6,172,000 |
|
|
$ |
(989,000 |
) |
|
$ |
5,183,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
66,505,000 |
|
|
$ |
(1,424,000 |
) |
|
$ |
65,081,000 |
|
|
$ |
68,014,000 |
|
|
$ |
(989,000 |
) |
|
$ |
67,025,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings
|
|
$ |
62,559,000 |
|
|
$ |
- |
|
|
$ |
62,559,000 |
|
|
$ |
62,596,000 |
|
|
$ |
- |
|
|
$ |
62,596,000 |
|
Accumulated other comprehensive loss
|
|
|
- |
|
|
|
(1,424,000 |
) |
|
|
(1,424,000 |
) |
|
|
- |
|
|
|
(989,000 |
) |
|
|
(989,000 |
) |
Total shareholders' equity
|
|
|
62,685,000 |
|
|
|
(1,424,000 |
) |
|
|
61,261,000 |
|
|
|
62,728,000 |
|
|
|
(989,000 |
) |
|
|
61,739,000 |
|
Total liabilities and shareholders' equity
|
|
$ |
66,505,000 |
|
|
$ |
(1,424,000 |
) |
|
$ |
65,081,000 |
|
|
$ |
68,014,000 |
|
|
$ |
(989,000 |
) |
|
$ |
67,025,000 |
|
Alpha Pro Tech, Ltd.
Notes to Consolidated Financial Statements
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended September 30, 2022
|
|
|
Three Months ended September 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
503,000 |
|
|
$ |
- |
|
|
$ |
503,000 |
|
|
$ |
766,000 |
|
|
$ |
- |
|
|
$ |
766,000 |
|
Other comprehensive loss- foreign currency translation loss
|
|
|
- |
|
|
|
(137,000 |
) |
|
|
(137,000 |
) |
|
|
- |
|
|
|
(187,000 |
) |
|
|
(187,000 |
) |
Comprehensive income
|
|
$ |
503,000 |
|
|
$ |
(137,000 |
) |
|
$ |
366,000 |
|
|
$ |
766,000 |
|
|
$ |
(187,000 |
) |
|
$ |
579,000 |
|
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months ended September 30, 2022
|
|
|
Nine Months ended September 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
Previously
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Restated
|
|
|
Reported
|
|
|
Adjustments
|
|
|
Revised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
2,718,000 |
|
|
$ |
- |
|
|
$ |
2,718,000 |
|
|
$ |
6,156,000 |
|
|
$ |
- |
|
|
$ |
6,156,000 |
|
Other comprehensive loss- foreign currency translation loss
|
|
|
- |
|
|
|
(554,000 |
) |
|
|
(554,000 |
) |
|
|
- |
|
|
|
(216,000 |
) |
|
|
(216,000 |
) |
Comprehensive income
|
|
$ |
2,718,000 |
|
|
$ |
(554,000 |
) |
|
$ |
2,164,000 |
|
|
$ |
6,156,000 |
|
|
$ |
(216,000 |
) |
|
$ |
5,940,000 |
|
The Company has reviewed and evaluated whether any additional material subsequent events have occurred from December 31, 2022 through the filing date of the Company’s Annual Report on Form 10-K. All appropriate subsequent event disclosures have been made in the consolidated financial statements.