Notes
to the Consolidated Financial Statements
(Unaudited)
Seasonality
Our
business is subject to seasonal fluctuations annually. Significant portions of our verification and certification service revenue are
typically realized during late May through early October when the calf marketings and the growing seasons are at their peak.
Additionally,
the cattle industry is cyclical by nature based on factors impacting current and future supplies such as drought-induced feedlot placements,
higher cow and heifer slaughter, and lower auction receipts. The production lags inherent to this industry lead to long-lasting impacts
of production decisions. For example, increased liquidation implies tighter supplies for next year. Similarly, times of herd expansion
are typically a multi-year period. These cycles typically last roughly 10 years. The beginning of 2023 marks the ninth year of the current
cycle that began in 2014. We are currently in the contraction phase of the cycle after peaking in 2018-2019. How long we continue to
contract will be directly impacted by drought and pasture conditions.
Because
of the seasonality of the business and cyclical nature of our industry, results for any quarter are not necessarily indicative of
the results that may be achieved for any other quarter or for the full fiscal year.
Recent
Accounting Pronouncements
The
Financial Accounting Standards Board (FASB) Accounting Standards Codification is the sole source of authoritative GAAP other than SEC
issued rules and regulations that apply only to SEC registrants. The FASB issues an Accounting Standards Update (ASU) to communicate
changes to the codification. The Company considers the applicability and impact of all ASU’s. ASU’s were assessed and determined
to be either not applicable or are not expected to have a material impact on the consolidated financial statements.
Note
2 – Basic and Diluted Net Income per Share
Basic
net income per share was computed by dividing income available to common shareholders by the weighted average number of common shares
outstanding during the period. Diluted net income per share is based on the assumption that all dilutive convertible shares and stock
options were converted or exercised. Dilution is computed by applying the treasury stock method. Under this method, options and restricted
stock awards are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained
thereby were used to purchase common stock at the average market price during the period.
The
following is a reconciliation of the share data used in the basic and diluted income per share computations (amounts in thousands):
Schedule of Reconciliation of Basic and Diluted Income Per Share Computations
| |
2023 | | |
2022 | |
| |
Three months ended March 31, | |
| |
2023 | | |
2022 | |
Basic: | |
| | |
| |
Weighted average shares outstanding | |
| 5,730 | | |
| 6,067 | |
| |
| | | |
| | |
Diluted: | |
| | | |
| | |
Weighted average shares outstanding | |
| 5,730 | | |
| 6,067 | |
Weighted average effects of dilutive securities | |
| 69 | | |
| 83 | |
Total | |
| 5,799 | | |
| 6,150 | |
| |
| | | |
| | |
Antidilutive securities: | |
| 17 | | |
| 17 | |
The
effect of the inclusion of the antidilutive shares would have resulted in an increase in earnings per share. Accordingly, the weighted
average shares outstanding have not been adjusted for antidilutive shares.
Where
Food Comes From, Inc.
Notes
to the Consolidated Financial Statements
(Unaudited)
Note
3 – Equity Investments
For
the three months ended March 31, 2023 and 2022, the Company received dividend income from Progressive Beef of $50,000, representing a
distribution of their earnings. The income is reflected within the “Other income/(expense)” section of the Company’s
Consolidated Statement of Operations for the three months ended March 31, 2023 and 2022.
On
March 29, 2023, the Company made an equity investment of $0.2 million in a private placement of ShellFish Solutions, Inc. dba BlueTrace,
Inc. (“BlueTrace”) Series Seed 2 Preferred Stock. The Company will account for its investment in BlueTrace at cost, in accordance
with Accounting Standard Update (“ASU”) 2016-01: Financial Instruments – Overall (Subtopic 825-10): Recognition
and Measurement of Financial Assets and Financial Liabilities.
We
determine the fair value of our investments on a quarterly basis in accordance with ASC 820, Fair Value Measurement, based on
a qualitative assessment (Level 2 inputs). We perform an analysis each quarter to identify whether significant events or changes in circumstances,
indicate that it is more likely than not that our investments are permanently impaired. In determining if an impairment has occurred,
we consider the following:
| ● | investment’s
earnings performance, credit rating, asset quality, or business prospects of the investee; |
| ● | has
there been significant adverse changes in the regulatory, economic, or technological environment
of the investee; |
| ● | has
there been a significant adverse in the general market condition of either the geographical
area or the industry in which the investee operates; and, |
| ● | has
there been a bona fide offer to purchase or sell, or a completed auction process for the
same or similar investment for an amount less than the carrying amount of our investment. |
If
the current carrying value of each individual investment significantly exceeds the fair value so determined, a permanent impairment loss
has occurred with respect to the individual investment in the amount equal to the difference between the carrying value and the price
determined.
Impairment
losses are recognized within the Other income/(expense) section in the consolidated statements of operations in the period in which the
impairment is identified. The impaired investment is written down to the fair value at the time of impairment and this new cost basis
will not be adjusted upward for any subsequent increase in fair value. Gains are not recorded until realized upon sale(s), at which point
they are presented net of any impairment losses for the same investment held within Other income/(expense). In determining the gain to
be recognized upon sale, we calculate the difference between the sales price and carrying value of the investment sold immediately prior
to sale.
Where
Food Comes From, Inc.
Notes
to the Consolidated Financial Statements
(Unaudited)
Note
4 – Intangible and Other Assets
The
following table summarizes our intangible and other assets (amounts in thousands, except useful life):
Schedule of Intangible and Other Assets
| |
March 31, 2023 | | |
December 31, 2022 | | |
Estimated Useful Life |
Intangible assets subject to amortization: | |
| | | |
| | | |
|
Tradenames and trademarks | |
$ | 417 | | |
$ | 417 | | |
2.5 - 8.0 years |
Accreditations | |
| 75 | | |
| 75 | | |
5.0 years |
Customer relationships | |
| 3,664 | | |
| 3,664 | | |
3.0 - 15.0 years |
Patents | |
| 970 | | |
| 970 | | |
4.0 years |
Non-compete agreements | |
| 121 | | |
| 121 | | |
5.0 years |
Intangible and other assets, gross | |
| 5,247 | | |
| 5,247 | | |
|
Less accumulated amortization | |
| 3,593 | | |
| 3,511 | | |
|
Intangible and other assets, Net | |
| 1,654 | | |
| 1,736 | | |
|
Cryptocurrency (not subject to amortization) | |
| 116 | | |
| 116 | | |
|
Tradenames/trademarks (not subject to amortization) | |
| 465 | | |
| 465 | | |
|
Intangible assets | |
| 2,235 | | |
| 2,317 | | |
|
Other assets | |
| 22 | | |
| 23 | | |
|
Intangible and other assets: | |
$ | 2,257 | | |
$ | 2,340 | | |
|
For
the three months ended March 31, 2023 and 2022, we have not sold any digital assets and have not recognized any impairment losses. As
of March 31, 2023 and December 31, 2022, the carrying value of our digital assets held was $116,000.
Note
5 – Accrued Expenses and Other Current Liabilities
The
following table summarizes our accrued expenses and other current liabilities as of (amounts in thousands):
Schedule of Accrued Expenses and Other Current Liabilities
| |
March 31, 2023 | | |
December 31, 2022 | |
| |
| | |
| |
Income and sales taxes payable | |
$ | 80 | | |
$ | 14 | |
Payroll related accruals | |
| 469 | | |
| 326 | |
Customer deposits | |
| 121 | | |
| 35 | |
Professional fees and other expenses | |
| 262 | | |
| 394 | |
Accrued expenses and
other current liabilities | |
$ | 932 | | |
$ | 769 | |
Note
6 – Notes Payable
Unison
Revolving Line of Credit
The
Company has a revolving line of credit (“LOC”) agreement which matures April 12, 2025. The LOC provides for $75,080 in working
capital. The interest rate is at the Wall Street Journal prime rate plus 1.50% and is adjusted daily. Principal and interest are payable
upon demand, but if demand is not made, then annual payments of accrued interest only are due, with the principal balance due on maturity.
As of March 31, 2023 and December 31, 2022, the effective interest rate was 9.5% and 9.0%, respectively. The LOC is collateralized by
all the business assets of Where Food Comes From Organic, Inc. (“WFCFO”). As of March 31, 2023, and December 31, 2022, there
were no amounts outstanding under this LOC.
Where
Food Comes From, Inc.
Notes
to the Consolidated Financial Statements
(Unaudited)
Note
7 – Stock-Based Compensation
In
addition to cash compensation, the Company may compensate certain service providers, including employees, directors, consultants, and
other advisors, with equity-based compensation in the form of stock options, stock awards and restricted stock awards. The Company recognizes
all equity-based compensation as stock-based compensation expense based on the fair value of the compensation measured at the grant date.
For stock options, fair value is calculated at the date of grant using the Black-Scholes-Merton option pricing model. For stock awards
and restricted stock awards, fair value is the closing stock price for the Company’s common stock on the grant date. The expense
is recognized over the vesting period of the grant. For the periods presented, all stock-based compensation expense was classified as
a component within selling, general and administrative expense in the Company’s consolidated statements of operations.
The
amount of stock-based compensation expense is as follows (amounts in thousands):
Schedule of Stock-based Compensation Expense
| |
2023 | | |
2022 | |
| |
Three months ended March 31, | |
| |
2023 | | |
2022 | |
Stock options | |
$ | 15 | | |
$ | 31 | |
Stock awards | |
| - | | |
| 20 | |
Total | |
$ | 15 | | |
$ | 51 | |
Stock-based compensation expense | |
$ | 15 | | |
$ | 51 | |
During
the three months ended March 31, 2023 and 2022, no stock options were awarded.
During
the three months ended March 31, 2023, no common stock was awarded. During the three months ended March 31, 2022, the Company awarded
1,500 shares of the Company’s common stock at a fair market value price of $13.45 per share to an employee of the Company.
The
estimated unrecognized compensation cost from unvested awards which will be recognized ratably over the remaining vesting phase is as
follows (amounts in thousands):
Schedule of Unrecognized Compensation Cost from Unvested Awards
Years ended December 31st: | |
Unvested stock options | | |
Unvested restricted stock awards | | |
Total unrecognized compensation expense | |
2023 (remaining nine months) | |
$ | 25 | | |
$ | - | | |
$ | 25 | |
2024 | |
| 11 | | |
| - | | |
| 11 | |
2025 | |
| - | | |
| - | | |
| - | |
| |
$ | 36 | | |
$ | - | | |
$ | 36 | |
Equity
Incentive Plans
Our
2006 Equity Incentive Plan (the “2006 Plan”) and 2016 Equity Incentive Plan (the “2016 Plan,” and together with
the 2006 Plan, the “Plans”) provide for the issuance of stock-based awards to employees, officers, directors and consultants.
The Plans permit the granting of stock awards and stock options. The vesting of stock-based awards is generally subject to the passage
of time and continued employment through the vesting period.
Where
Food Comes From, Inc.
Notes
to the Consolidated Financial Statements
(Unaudited)
Stock
Option Activity
Stock
option activity under our Equity Incentive Plans is summarized as follows:
Schedule of Stock Option Activity
| |
| | |
| | |
| | |
Weighted avg. | | |
| |
| |
| | |
Weighted avg. | | |
Weighted avg. | | |
remaining | | |
| |
| |
Number of | | |
exercise price | | |
grant date fair | | |
contractual life | | |
Aggregate | |
| |
awards | | |
per share | | |
value per share | | |
(in years) | | |
intrinsic value | |
| |
| | |
| | |
| | |
| | |
| |
Outstanding, December 31, 2022 | |
| 92,347 | | |
$ | 8.67 | | |
$ | 7.77 | | |
| 5.31 | | |
$ | 502,688 | |
Granted | |
| - | | |
$ | - | | |
$ | - | | |
| - | | |
| | |
Exercised | |
| - | | |
$ | - | | |
$ | - | | |
| - | | |
| | |
Expired/Forfeited | |
| (6,250 | ) | |
$ | - | | |
$ | - | | |
| - | | |
| | |
Outstanding, March 31, 2023 | |
| 86,097 | | |
$ | 8.56 | | |
$ | 7.60 | | |
| 5.07 | | |
$ | 436,285 | |
Exercisable, March 31, 2023 | |
| 74,104 | | |
$ | 7.11 | | |
$ | 7.63 | | |
| 4.56 | | |
$ | 432,251 | |
Unvested, March 31, 2023 | |
| 11,993 | | |
$ | 14.36 | | |
$ | 10.63 | | |
| 8.20 | | |
$ | 4,034 | |
The
aggregate intrinsic value represents the total pre-tax intrinsic value (the aggregate difference between the closing price of our common
stock on March 31, 2023 and the exercise price for the in-the-money options) that would have been received by the option holders if all
the in-the-money options had been exercised on March 31, 2023.
Stock
Activity
There
has not been any non-vested stock award activity under our Equity Incentive Plans for the three months ended March 31, 2023 and 2022.
Note
8 – Income Taxes
Deferred
tax assets and liabilities have been determined based upon the differences between the financial statement amounts and the tax bases
of assets and liabilities as measured by enacted tax rates expected to be in effect when these differences are expected to reverse. In
assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all
of the deferred tax assets will not be realized.
The
provision or benefit for income taxes is recorded at the end of each interim period based on the Company’s best estimate of its
effective income tax rate expected to be applicable for the full fiscal year. For the three months ended March 31, 2023 we recorded an
income tax expense of approximately $90,000, compared to income tax expense of $163,000 for the same 2022 period.
Note
9 - Revenue Recognition
Disaggregation
of Revenue
We
have identified three material revenue categories in our business: (i) verification and certification service revenue, (ii) product sales,
(iii) software and related consulting revenue.
Where
Food Comes From, Inc.
Notes
to the Consolidated Financial Statements
(Unaudited)
Revenue
attributable to each of our identified revenue categories is disaggregated in the table below (amounts in thousands).
Schedule of Revenue Attributable to Each of Our Identified Revenue Categories
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Three months ended March 31, 2023 | | |
Three months ended March 31, 2022 | |
| |
Verification and Certification Segment | | |
Software Sales and Related Consulting Segment | | |
Eliminations and Other | | |
Consolidated Totals | | |
Verification and Certification Segment | | |
Software Sales and Related Consulting Segment | | |
Eliminations and Other | | |
Consolidated Totals | |
Revenues: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Verification and certification service revenue | |
$ | 3,806 | | |
$ | - | | |
$ | - | | |
$ | 3,806 | | |
$ | 3,784 | | |
$ | - | | |
$ | - | | |
$ | 3,784 | |
Product sales | |
| 971 | | |
| - | | |
| - | | |
| 971 | | |
| 1,007 | | |
| - | | |
| - | | |
| 1,007 | |
Software and related consulting revenue | |
| - | | |
| 490 | | |
| - | | |
| 490 | | |
| - | | |
| 1,365 | | |
| - | | |
| 1,365 | |
Total revenues | |
$ | 4,777 | | |
$ | 490 | | |
$ | - | | |
$ | 5,267 | | |
$ | 4,791 | | |
$ | 1,365 | | |
$ | - | | |
$ | 6,156 | |
Contract
Balances
As
of March 31, 2023 and December 31, 2022, accounts receivable from contracts with customers, net of allowance for doubtful accounts, was
approximately $2.1 and $2.2 million, respectively.
As
of March 31, 2023 and December 31, 2022, deferred revenue from contracts with customers was approximately $1.3 million. The balance of
the contract liabilities at March 31, 2023 and December 31, 2022 are expected to be recognized as revenue within one year or less of
the invoice date.
The
following table reflects the changes in our contract liabilities during the three month period ended March 31, 2023 (amounts in thousands):
Schedule of Changes in Contract Liabilities
Deferred revenue: | |
| |
Unearned revenue December 31, 2022 | |
$ | 1,278 | |
Unearned billings | |
| 648 | |
Revenue recognized | |
| (670 | ) |
Unearned revenue March 31, 2023 | |
$ | 1,256 | |
Note
10 – Leases
The
components of lease expense were as follows (amounts in thousands):
Schedule of Lease Expense
| |
2023 | | |
2022 | |
| |
Three months ended March 31, | |
| |
2023 | | |
2022 | |
Operating lease cost | |
$ | 123 | | |
$ | 123 | |
Finance lease cost | |
| | | |
| | |
Amortization of assets | |
| 4 | | |
| 2 | |
Interest on finance lease obligations | |
| 1 | | |
| 1 | |
Variable lease cost | |
| - | | |
| - | |
Total net lease cost | |
$ | 128 | | |
$ | 126 | |
Included
in the table above, for the three months ended March 31, 2023 and 2022, is $0.1 million of operating lease cost for our corporate headquarters.
This space is being leased from The Move, LLC. Our CEO
and President, each a related party to WFCF, have a 24.3% jointly-held ownership interest in The Move, LLC.
Where
Food Comes From, Inc.
Notes
to the Consolidated Financial Statements
(Unaudited)
Supplemental
balance sheet information related to leases was as follows (amounts in thousands):
Schedule of Supplemental Balance Sheet Information Related to Leases
| |
| | |
| | |
| | |
| | |
| | |
| |
| |
March 31, 2023 | | |
December 31, 2022 | |
Operating leases: | |
Related Party | | |
Other | | |
Total | | |
Related Party | | |
Other | | |
Total | |
Operating lease ROU assets | |
$ | 2,317 | | |
$ | 165 | | |
$ | 2,482 | | |
$ | 2,369 | | |
$ | 193 | | |
$ | 2,562 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Current operating lease liabilities | |
$ | 230 | | |
$ | 108 | | |
$ | 338 | | |
$ | 224 | | |
$ | 117 | | |
$ | 341 | |
Noncurrent operating lease liabilities | |
| 2,596 | | |
| 67 | | |
| 2,663 | | |
| 2,656 | | |
| 89 | | |
| 2,745 | |
Total operating lease liabilities | |
$ | 2,826 | | |
$ | 175 | | |
$ | 3,001 | | |
$ | 2,880 | | |
$ | 206 | | |
$ | 3,086 | |
Finance leases: | |
March 31, 2023 | | |
December 31, 2022 | |
Right of use asset, at cost | |
$ | 75 | | |
$ | 70 | |
Accumulated amortization | |
| (14 | ) | |
| (25 | ) |
Property and equipment, net | |
$ | 61 | | |
$ | 45 | |
| |
| | | |
| | |
Current obligations of finance leases | |
$ | 12 | | |
$ | 9 | |
Finance leases, net of current obligations | |
| 51 | | |
| 37 | |
Total finance lease liabilities | |
$ | 63 | | |
$ | 46 | |
| |
| | | |
| | |
Weighted average remaining lease term (in years): | |
| | | |
| | |
Operating leases | |
| 8.0 | | |
| 8.2 | |
Finance leases | |
| 4.4 | | |
| 4.4 | |
| |
| | | |
| | |
Weighted average discount rate: | |
| | | |
| | |
Operating leases | |
| 5.8 | % | |
| 5.8 | % |
Finance leases | |
| 8.2 | % | |
| 7.8 | % |
Supplemental
cash flow and other information related to leases was as follows (amounts in thousands):
Schedule of Supplemental Cash Flow Information Related to Leases
| |
2023 | | |
2022 | |
| |
Three months ended March 31, | |
| |
2023 | | |
2022 | |
Cash paid for amounts included in the measurement of lease liabilities: | |
| | |
| |
Operating cash flows from operating leases | |
$ | 128 | | |
$ | 125 | |
Operating cash flows from finance leases | |
$ | 1 | | |
$ | 1 | |
Financing cash flows from finance leases | |
$ | 3 | | |
$ | 3 | |
| |
| | | |
| | |
ROU assets obtained in exchange for lease liabilities: | |
| | | |
| | |
Operating leases | |
$ | - | | |
$ | - | |
Where
Food Comes From, Inc.
Notes
to the Consolidated Financial Statements
(Unaudited)
Maturities
of lease liabilities were as follows (amounts in thousands):
Schedule of Maturities of Operating Lease and Finance Lease Liabilities
Years Ending December 31st, | |
Operating Leases | | |
Finance Leases | |
2023 (nine remaining months) | |
$ | 379 | | |
$ | 13 | |
2024 | |
| 446 | | |
| 18 | |
2025 | |
| 435 | | |
| 19 | |
2026 | |
| 430 | | |
| 14 | |
2027 | |
| 430 | | |
| 12 | |
Thereafter | |
| 1,648 | | |
| - | |
Total lease payments | |
| 3,768 | | |
| 76 | |
Less amount representing interest | |
| (767 | ) | |
| (13 | ) |
Total lease obligations | |
| 3,001 | | |
| 63 | |
Less current portion | |
| (338 | ) | |
| (12 | ) |
Long-term lease obligations | |
$ | 2,663 | | |
$ | 51 | |
Note
11 – Commitments and Contingencies
Legal
proceedings
From
time to time, we may become involved in various legal actions, administrative proceedings and claims in the ordinary course of business.
We generally record losses for claims in excess of the limits of purchased insurance in earnings at the time and to the extent they are
probable and estimable.
Note
12 - Segments
With
each acquisition, we assess the need to disclose discrete information related to our operating segments. Because of the similarities
of certain of our acquisitions that provide certification and verification services, we aggregate operations into one verification and
certification reportable segment. The operating segments included in the aggregated verification and certification segment include IMI
Global, WFCFO and Validus. The factors considered in determining this aggregated reporting segment include the economic similarity of
the businesses, the nature of services provided, production processes, types of customers and distribution methods.
The
Company also determined that it has a software and related consulting reportable segment. SureHarvest, which includes Postelsia, is the
sole operating unit under the software and related consulting reportable segment. This segment includes software and related consulting
service revenues.
The
Company’s chief operating decision maker (the Company’s CEO) allocates resources and assesses the performance of its operating
segments. Segment management makes decisions, measures performance, and manages the business utilizing internal reporting operating segment
information. Performance of operating segments are based on net sales, gross profit, selling, general and administrative expenses and
most importantly, operating income.
Where
Food Comes From, Inc.
Notes
to the Consolidated Financial Statements
(Unaudited)
The
Company eliminates intercompany transfers between segments for management reporting purposes. The following table shows information for
reportable operating segments (amounts in thousands):
Schedule of Operating Segments
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
Three months ended March 31, 2023 | | |
Three months ended March 31, 2022 | |
| |
Verification and Certification Segment | | |
Software Sales and Related Consulting Segment | | |
Eliminations and Other | | |
Consolidated Totals | | |
Verification and Certification Segment | | |
Software Sales and Related Consulting Segment | | |
Eliminations and Other | | |
Consolidated Totals | |
Assets: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Goodwill | |
$ | 1,947 | | |
$ | 999 | | |
$ | - | | |
$ | 2,946 | | |
$ | 1,947 | | |
$ | 999 | | |
$ | - | | |
$ | 2,946 | |
All other assets, net | |
| 7,179 | | |
| 2,609 | | |
| 4,568 | | |
| 14,356 | | |
| 14,860 | | |
| 3,815 | | |
| (1,267 | ) | |
| 17,408 | |
Total assets | |
$ | 9,126 | | |
$ | 3,608 | | |
$ | 4,568 | | |
$ | 17,302 | | |
$ | 16,807 | | |
$ | 4,814 | | |
$ | (1,267 | ) | |
$ | 20,354 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Revenues: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Verification and certification service revenue | |
$ | 3,806 | | |
$ | - | | |
$ | - | | |
$ | 3,806 | | |
$ | 3,784 | | |
$ | - | | |
$ | - | | |
$ | 3,784 | |
Product sales | |
| 971 | | |
| - | | |
| - | | |
| 971 | | |
| 1,007 | | |
| - | | |
| - | | |
| 1,007 | |
Software and related consulting revenue | |
| - | | |
| 490 | | |
| - | | |
| 490 | | |
| - | | |
| 1,365 | | |
| - | | |
| 1,365 | |
Total revenues | |
$ | 4,777 | | |
$ | 490 | | |
$ | - | | |
$ | 5,267 | | |
$ | 4,791 | | |
$ | 1,365 | | |
$ | - | | |
$ | 6,156 | |
Costs of revenues: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Costs of verification and certification services | |
| 2,196 | | |
| - | | |
| - | | |
| 2,196 | | |
| 2,036 | | |
| - | | |
| - | | |
| 2,036 | |
Costs of products | |
| 568 | | |
| - | | |
| - | | |
| 568 | | |
| 537 | | |
| - | | |
| - | | |
| 537 | |
Costs of software and related consulting | |
| - | | |
| 360 | | |
| - | | |
| 360 | | |
| - | | |
| 1,186 | | |
| - | | |
| 1,186 | |
Total costs of revenues | |
| 2,764 | | |
| 360 | | |
| - | | |
| 3,124 | | |
| 2,573 | | |
| 1,186 | | |
| - | | |
| 3,759 | |
Gross profit | |
| 2,013 | | |
| 130 | | |
| - | | |
| 2,143 | | |
| 2,218 | | |
| 179 | | |
| - | | |
| 2,397 | |
Depreciation & amortization | |
| 130 | | |
| 42 | | |
| - | | |
| 172 | | |
| 145 | | |
| 50 | | |
| - | | |
| 195 | |
Other operating expenses | |
| 1,746 | | |
| 70 | | |
| - | | |
| 1,816 | | |
| 1,513 | | |
| 66 | | |
| - | | |
| 1,579 | |
Segment operating income/(loss) | |
$ | 137 | | |
$ | 18 | | |
$ | - | | |
$ | 155 | | |
$ | 560 | | |
$ | 63 | | |
$ | - | | |
$ | 623 | |
Other items to reconcile segment operating income (loss) to net income/(loss): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Other income / (expense) | |
| 57 | | |
| (1 | ) | |
| - | | |
| 56 | | |
| 49 | | |
| (12 | ) | |
| - | | |
| 37 | |
Income tax expense | |
| - | | |
| - | | |
| (90 | ) | |
| (90 | ) | |
| - | | |
| - | | |
| (163 | ) | |
| (163 | ) |
Net income/(loss) | |
$ | 194 | | |
$ | 17 | | |
$ | (90 | ) | |
$ | 121 | | |
$ | 609 | | |
$ | 51 | | |
$ | (163 | ) | |
$ | 497 | |
Note
13 – Supplemental Cash Flow Information
Schedule of Supplemental Cash Flow Information
| |
| | |
| |
| |
Three months ended March 31, | |
(Amounts in thousands) | |
2023 | | |
2022 | |
Cash paid during the year: | |
| | | |
| | |
Interest expense | |
$ | - | | |
$ | - | |
Income taxes | |
$ | 3 | | |
$ | - | |
Note
14 – Subsequent Events
The
Company has had no material, significant or unusual transactions or events from the financial statement date through the issuance of
the financial statements.