UNITED STATES SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

 

Form 10-Q

 

x   Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the quarterly period ended June 30, 2016 or

 

¨   Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Commission File Number:   000-28383

 

Table Trac, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

Nevada		88-0336568
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification Number)

 

6101 Baker Road, Suite 206, Minnetonka, Minnesota 55345

(Address of Principal Executive Offices) (Zip Code)

 

Registrant’s telephone number, including area code: (952) 548-8877

 

N/A 

 

 

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x  No ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes x No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ¨	Accelerated filer ¨
Non-accelerated filer ¨ (Do not check if a smaller reporting company)	Smaller reporting company x

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ¨ No x

 

As of August 11, 2016, the registrant had outstanding 4,510,265 shares of common stock, $.001 par value per share.

 

 

Table Trac, Inc.

 

Index

 

	Page
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements	3
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	11
Item 4. Controls and Procedures	15
PART II. OTHER INFORMATION
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds	16
Item 6. Exhibits	16
SIGNATURES	17

 

 

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

TABLE TRAC, INC.

 

CONTENTS

 

	Page
CONDENSED FINANCIAL STATEMENTS
Condensed Balance Sheets	4
Condensed Statements of Operations	5
Condensed Statements of Cash Flows	6
Notes to Condensed Financial Statements	7

 

 

TABLE TRAC, INC.

CONDENSED BALANCE SHEETS

 

		June 30, 2016				December 31, 2015
		(Unaudited)
ASSETS
CURRENT ASSETS
Cash		$	36,238			$	289,105
Accounts receivable, net of allowance for doubtful accounts of $185,397 at June 30, 2016 and December 31, 2015			2,772,011				2,494,930
Inventory			871,695				656,137
Prepaid expenses and other current assets			125,597				88,180
Income taxes receivable			68,101				68,101
TOTAL CURRENT ASSETS			3,873,642				3,596,453
LONG-TERM ASSETS
Patent, net			956				1,638
Property and equipment, net			43,980				54,534
Other long-term assets			1,516,073				1,289,786
Deferred tax asset			337,000				331,000
Long-term accounts receivable – financed contracts			2,506,919				1,569,285
TOTAL LONG-TERM ASSETS			4,404,928				3,246,243
TOTAL ASSETS		$	8,278,570			$	6,842,696
LIABILITIES AND  STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses		$	689,856			$	413,235
Payroll liabilities			40,560				29,444
Current portion of note payable			7,096				7,096
Deferred revenue - short-term			15,410				37,810
Deferred tax liability			847,000				797,000
TOTAL CURRENT LIABILITIES			1,599,922				1,284,585
LONG-TERM LIABILITIES
Note payable, net of current portion			22,832				26,215
Deferred revenue - long-term			3,949,364				2,890,467
TOTAL LIABILITIES			5,572,118				4,201,267
STOCKHOLDERS' EQUITY
Common stock, $0.001 par value; 25,000,000 shares authorized:  4,656,734 shares issued, and 4,520,265 and 4,533,265 shares outstanding at June 30, 2016 and December 31, 2015, respectively			4,521				4,534
Additional paid-in capital			1,806,143				1,806,526
Retained earnings			1,032,209				953,911
			2,842,873				2,764,971
Treasury stock, 136,469 shares (at cost) at June 30, 2016 and 123,469 at December 31, 2015			(136,421	)			(123,542	)
TOTAL STOCKHOLDERS’ EQUITY			2,706,452				2,641,429
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY		$	8,278,570			$	6,842,696

 

See notes to condensed unaudited financial statements.

 

 

TABLE TRAC, INC.

CONDENSED STATEMENTS OF OPERATIONS (Unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2016				2015				2016				2015
Revenues		$	1,921,800			$	726,135			$	2,861,171			$	2,073,619
Cost of sales			658,899				250,322				758,486				650,846
Gross profit			1,262,901				475,813				2,102,685				1,422,773
Operating Expenses:
Selling, general and administrative			954,488				795,011				2,006,035				1,614,397
Income (loss) from operations			308,413				(319,198	)			96,650				(191,624	)
Loss on currency exchange			(3,060	)			0				(16,754	)			0
Interest income			22,851				9,416				42,402				17,004
Income (loss) before taxes			328,204				(309,782	)			122,298				(174,620	)
Income tax expense (benefit)			113,000				(115,000	)			44,000				(67,000	)
Net income (loss)		$	215,204			$	(194,782	)		$	78,298			$	(107,620	)
Net income (loss) per share - basic and diluted		$	0.05			$	(0.04	)		$	0.02			$	(0.02	)
Weighted-average shares outstanding - basic and diluted			4,525,457				4,614,517				4,525,584				4,637,187

 

See notes to condensed unaudited financial statements.

 

 

TABLE TRAC, INC.

CONDENSED STATEMENTS OF CASH FLOW (Unaudited)

  

		For the Six Months Ended June 30,
		2016				2015
OPERATING ACTIVITIES
Net income (loss)		$	78,298			$	(107,620	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization			11,236				3,087
Deferred income taxes			44,000				(59,947	)
Stock issued for services			6,375				0
Changes in operating assets and liabilities:
Accounts receivable			(1,214,715	)			(1,605,372	)
Inventory			(215,558	)			56,345
Prepaid expenses and other assets			(263,704	)			(422,224	)
Accounts payable and accrued expenses			276,621				282,065
Payroll liabilities			11,116				16,881
Deferred revenue			1,036,497				1,540,028
Income taxes receivable / payable			0				(176,458	)
Net cash used in operating activities			(229,834	)			(473,215	)
INVESTING ACTIVITIES
Capital expenditures			0				(17,207	)
Net cash used in investing activities			0				(17,207	)
FINANCING ACTIVITIES
Payments on note payable			(3,383	)			0
Repurchase of common stock			(19,650	)			(116,494	)
Net cash used in financing activities			(23,033	)			(116,494	)
NET DECREASE IN CASH			(252,867	)			(606,916	)
CASH
Beginning of year			289,105				1,208,201
End of Period		$	36,238			$	601,285
Supplemental disclosure of cash flow information:
Cash paid for income taxes		$	0			$	(150,000	)

 

See notes to condensed unaudited financial statements.

 

 

TABLE TRAC, INC.

 

NOTES TO CONDENSED FINANCIAL STATEMENTS

 

1. Nature of Business and Summary of Significant Accounting Policies –

 

Basis of Presentation

 

The accompanying unaudited condensed financial statements of Table Trac, Inc. (the “Company,” or “Table Trac”) have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. The balance sheet as of June 30, 2016 and the statements of operations for the three and six months ended June 30, 2016 and 2015, and the statement of cash flows for the six months ending June 30, 2016 and 2015 are unaudited but include all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial position at such date and the operating results and cash flows for those periods. Certain information normally included in financial statements and related footnotes prepared in accordance with generally accepted accounting principles has been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. The accompanying financial statements should be read in conjunction with the financial statements and notes included in the Table Trac Annual Report on Form 10-K for the year ended December 31, 2015.

 

Nature of Business

 

Table Trac was formed under the laws of the State of Nevada in June 1995. The Company has its offices in Minnetonka, Minnesota. The Company has developed and sells an information and management system that automates and monitors various aspects of the operations of casinos.

 

Table Trac provides system sales and technical support to casinos. System sales include installation, custom casino system configuration, and training. In addition, license and technical support are provided under separate license and service contracts.

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. The Company uses estimates and assumptions in accounting for the following significant matters, among others: revenue recognition, realizability of accounts receivable, the valuation of deferred tax assets and liabilities, deferred revenue and costs, and other contingencies. Actual results could differ from those estimates.

 

Revenue Recognition

 

The Company derives revenues from the sales of systems, licenses and maintenance fees, and services, and rental agreements.

 

System Sales

 

Revenue from systems that have been demonstrated to meet customer specifications during installation is recognized when evidence of an arrangement exists, the product has been delivered, title and risk of loss have transferred to the customer and collection of the resulting receivable is reasonably assured. System sales, which are accounted for as multiple-element arrangements, include multiple products and/or services. For multiple-element arrangements, the Company allocates the revenue to each element based on the hierarchy of estimated selling price for the deliverables. The selling price for each deliverable will be based on vendor specific objective evidence (VSOE), Third Party Evidence (“TPE”) if VSOE is not available, or estimated selling price if neither VSOE nor TPE is available. The Company recognizes the associated revenue when all revenue recognition criteria have been met for each element. If there are contracts the Company does not have VSOE or TPE of all elements, the Company would follow the selling price hierarchy to allocate arrangement consideration.

 

The Company does offer its customers contracts with extended payment terms.  The Company must evaluate if any extended payment terms in the contract is an indicator of the revenue not being fixed or determinable.  Provided all other revenue recognition criteria have been satisfied, the Company recognizes the revenue if payment of a significant portion of the systems sales is due within 12 months of the delivery of the product.  The Company also analyzes its standard business practice of using long-term contracts and the history of collecting on extended payment term contracts without making concessions for determining if revenue should be recognized.  Revenue and associated costs of sales are deferred if contract terms exceed historical collection results or if a substantial portion of the contract is not due within 12 months after delivery of the product.  The Company analyzes each contract for proper revenue recognition based on that contract’s facts and circumstances.  Interest is recorded upon receipt to “other income” on the statements of operations. 

 

 

Maintenance revenue

 

Maintenance revenue is recognized ratably over the contract period. The VSOE for maintenance is based upon the renewal rate for contracted services.

 

Service revenue

 

Service revenue is recognized after the services are performed and collection of the resulting receivable is reasonably assured. The VSOE for service revenue is established based upon actual selling prices for the services.

 

Rental revenue

 

The Company may offer customers a rental contract.  Revenues are billed monthly on a per-game per-day basis. There is an option to purchase the system after the rental contract expires at a pre-determined residual value.

 

Deferred System Sales Costs

 

Deferred system sales costs consist of installed system costs incurred on participation-based contracts. These costs are recognized on a straight-line basis over the term of the contract which is generally 18-48 months beginning when revenues are generated. At the end of the contract period, the customer will usually receive title to the system. These costs are included in other long-term assets on the balance sheet and are $1,514,014 as of June 30, 2016.

 

Accounts Receivable / Allowance for Doubtful Accounts

 

Accounts receivable are recorded at the invoiced amount. Accounts receivable are recorded at net realizable value, which includes foreign currency translation as of each balance sheet date. Accounts receivable include unsecured regular customer receivables and unsecured amounts from financed contracts coming due within 12 months. Amounts from financed contracts due beyond 12 months are recorded as "Long-term accounts receivable – financed contracts."  Interest is recorded upon receipt to other income on the statements of operations. An allowance for doubtful accounts is recorded when the Company believes the amounts may not be collected. Management believes that receivables, net of the allowance for doubtful accounts, are fully collectible. Accounts receivable are written off when management determines collection is no longer likely. While the ultimate result may differ, management believes that any write-off not allowed for will not have a material impact on the Company's financial position.

 

Major Customers

 

The following tables summarize major customer information for the six months ended June 30, 2016 and 2015:

 

		For the Six Months Ended June 30
		2016								2015
		% Revenues				% AR				% Revenues				% AR
A			5.8	%			2.4	%			37.1	%			14.6	%
B			6.1	%			7.7	%			9.6	%			3.6	%
C			11.2	%			21.2	%			1.5	%			36.9	%
D			0.3	%			0.0	%			4.6	%			2.0	%
E			27.3	%			11.0	%			0.0	%			0.0	%
All Others			49.3	%			57.7	%			47.2	%			42.9	%
Total			100.0	%			100.0	%			100.0	%			100.0	%

 

 

The Company derives a portion of its revenue from foreign customers. For the six month period ending June 30, 2016 and 2015, sales to customers in South America represent 8.0% and 5.9% of total revenues, respectively.

 

		For the Three Months Ended June 30
		2016				2015
		% Revenues				% Revenues
A			4.6	%			10.2	%
B			4.1	%			14.4	%
C			7.6	%			4.4	%
D			0.2	%			13.0	%
E			40.7	%			0.0	%
All Others			42.8	%			58.0	%
Total			100.0	%			100.0	%

 

For the three month period ending June 30, 2016 and 2015, sales to customers in South America represent 5.2% and 8.3% of total revenues, respectively.

 

Inventory

 

Inventory, consisting of finished goods, is stated at the lower of cost or market. The average cost method, which approximates the first in, first out method, is used to value inventory. Inventory is reviewed annually for the lower of cost or market and obsolescence. Any material cost found to be above market value or considered obsolete is written down accordingly. The inventory value as of June 30, 2016 was $871,695, which included work-in-process of $174,738. The Company had no obsolescence reserve at June 30, 2016 or December 31, 2015.

 

Research and Development

 

The Company expenses all costs related to research and development as incurred. Research and development expense was $18,274 and $1,278 for the three months ended June 30, 2016 and 2015, and $22,139 and $12,559 for the six months ended June 30, 2016 and 2015, respectively. Research and development expenses are included in selling, general and administrative expenses on the statements of operations.

  

2.

Accounts Receivable –

 

Accounts receivable consisted of the following at:

 

		June 30, 2016				December 31, 2015
Accounts receivable under normal 30 day terms		$	701,659			$	664,938
Financed contracts:
Current portion of long-term			2,255,749				2,015,389
Long-term, net of current portion			2,506,919				1,569,285
Total accounts receivable			5,464,327				4,249,612
Less allowance for doubtful accounts			(185,397	)			(185,397	)
Accounts receivable, net		$	5,278,930			$	4,064,215
Presented on the balance sheet as:
Accounts receivable, net		$	2,772,011			$	2,494,930
Long-term accounts receivable - financed contracts			2,506,919				1,569,285

 

The allowance for financed and trade receivable represents management’s estimate of probable losses in our trade and financed receivables as of the date of the financial statements. The allowance provides for probable losses that have been identified with specific customer relationships and for probable losses believed to be inherent of the trade and financed receivables, but that have not been specifically identified.

 

Accounts receivable includes financed contracts at June 30, 2016 and December 31, 2015 which are $4,762,668 and $3,584,674, respectively, offset by deferred revenues on the balance sheets of $3,949,364 and $2,890,467, respectively.

 

 

 

A roll-forward of the Company’s allowance for doubtful accounts is as follows:

 

		June 30, 2016				December 31, 2015
Accounts receivable allowance, beginning of year		$	185,397			$	101,079
Provision adjustment during period			0				84,318
Write-off			0				0
Accounts receivable allowance, end of period		$	185,397			$	185,397

 

The allowance for doubtful accounts is $185,397 for the trade receivables and $0 for the financed contracts at both June 30, 2016 and December 31, 2015.

 

3.

Stockholders’ Equity –

 

Stock Repurchase Program

 

On December 23, 2014, the Company’s Board of Directors approved the repurchase of its outstanding shares of up to $100,000 of its common stock from private unsolicited sellers’ paper certificate blocks (non-street name) in the open market until September 30, 2015, which was subsequently extended by the Board of Directors. On March 17, 2015, the Company’s Board of Directors approved another repurchase of up to $75,000 for the same program. On September 4, 2015, the Company’s Board of Directors approved another repurchase of up to $50,000 for the same program. The remaining amount approved for repurchasing common stock is $13,505 as of June 30, 2016. Company insiders are prohibited from participating in the stock repurchase program. Since the beginning of the program, the Company has repurchased 224,469 shares at an average price of $.94 per share through June 30, 2016.

 

During the six month period ended June 30, 2016, the Company repurchased 20,500 shares totaling $19,650 at an average price of $.96 per share for its treasury. In March 2016, the Company issued 7,500 shares at a price of $.85 per share from its treasury to a director, for services rendered during the period July 1, 2015 through December 31, 2015, for a total expense of $6,375. As of June 30, 2016, the Company holds 136,469 common shares in treasury for future employee issuances for potential bonuses. Such common shares in treasury include shares repurchased pursuant to the stock repurchase program.

 

4.

Income Tax -

 

The Company accounts for income taxes by following the asset and liability approach to accounting for income taxes. Deferred tax assets and liabilities represent the future tax consequences of the differences between the financial statement carrying amounts of assets and liabilities versus the tax basis of assets and liabilities. Under this method, deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards. Deferred tax liabilities are recognized for taxable temporary differences. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The impact of the tax rate changes on deferred tax assets and liabilities is recognized in the year that the change is enacted. Management believes that any write-off not allowed for will not have a material impact on the Company's financial position.

 

The Company files income tax returns in the U.S. federal jurisdiction and various state jurisdictions. Based on its evaluation, the Company believes that it has no significant unrecognized tax positions. The Company’s evaluation was performed for the tax years ended December 31, 2012 through 2015, which are the tax years that remain subject to examination by major tax jurisdictions as of June 30, 2016. The Company does not believe there will be any material changes in its unrecognized tax positions over the next 12 months.

 

The Company may from time to time be assessed interest or penalties by major tax jurisdictions, although any such assessments historically have been minimal and immaterial to its financial results. In accordance with current guidance, the Company classifies interest and penalties as income tax expense is incurred.

 

 

5.

Earnings (loss) per share

 

The Company computes earnings (loss) per share under two different methods, basic and diluted, and presents per-share data for all periods in which statements of operations are presented. Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock and common stock equivalents outstanding.

 

The following table provides a reconciliation of the numerators and denominators used in calculating basic and diluted loss per share for the six months ended June 30, 2016 and 2015:

 

		For the Six Months Ended June 30,
		2016				2015
Basic and diluted earnings per share calculation:
Net income (loss) to common stockholders		$	78,298			$	(107,620	)
Weighted average number of common shares outstanding			4,525,584				4,637,187
Basic and diluted net income (loss) per share		$	0.02			$	(0.02	)

 

The Company had no common stock equivalents outstanding for the period ending June 30, 2016 or June 30, 2015.

 

6.

Foreign Currency Exchange Rate Risk

 

The Company is exposed to foreign currency risks that arise from some of its foreign customers in Colombia, transacted in Colombia Pesos. In addition, exchange rate fluctuations may cause our international results to fluctuate when translated into U.S. dollars. These risks may change over time as business practices evolve and could have an impact on the Company’s financial results in the future due to the long term nature of the Company’s accounts receivable in Colombia, which totaled approximately $405,000 at June 30, 2016. The Company monitors its risk associated with the volatility of certain foreign currencies against the U.S. dollar.

 

7.

Commitment and Contingencies

 

During 2015, the Company entered into an agreement with a contractor to design and execute on a sales and marketing strategy for the Company in key Latin American and Caribbean gaming jurisdictions. The agreement expires July 14, 2016 unless terminated earlier in accordance with the terms of the Agreement. The remaining commitment as of June 30, 2016 is approximately $3,000 and the Company is currently in the process of renewing the Agreement under similar terms.

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth below should be read in conjunction with our audited financial statements, and notes thereto, contained in our Form 10-K filed with the SEC on March 30, 2016 relating to our year ended December 31, 2015.

 

Forward-Looking Statements

 

Some of the statements made in this section of our report are forward-looking statements. These forward-looking statements generally relate to and are based upon our current plans, expectations, assumptions and projections about future events.  Our management currently believes that the various plans, expectations, and assumptions reflected in or suggested by these forward-looking statements are reasonable.  Nevertheless, all forward-looking statements involve risks and uncertainties and our actual actions or future results may be materially different from our plans, objectives or expectations, or our assumptions and projections underlying our present plans, objectives and expectations, which are expressed in this report.

 

In light of the foregoing, prospective investors are cautioned that the forward-looking statements included in this filing may ultimately prove to be inaccurate - even materially inaccurate.  Because of the significant uncertainties inherent in such forward-looking statements, the inclusion of such information should not be regarded as a representation or warranty by Table Trac or any other person that our objectives, plans, expectations or projections that are contained in this filing will be achieved in any specified time frame, if ever.

 

 

General Overview

 

Table Trac, Inc. is a Nevada corporation, formed on June 27, 1995, with principal offices in Minnetonka, Minnesota.

 

The Company has developed and patented (U.S. patent # 5,957,776) a proprietary information and management system (called our “Table Trac” system) that automates and monitors the operations of casino table game operations. In addition to its table games management system, Table Trac has been adding functionality to related casino system modules for guest rewards and loyalty club, marketing analysis, guest service, promotions, administration / management, vault / cage management and audit / accounting tasks. Aggregated together, all of these modules have become the “Casino Trac” product, a full-featured Casino Management System (CMS) offering what we believe to be a powerful combination of value, efficiency and reliability for casinos seeking to add or upgrade their casino systems.

 

The Company sells systems and technical support to casinos. The open architecture of the Table Trac system is designed to provide operators with a scalable and flexible system that can interconnect and operate with most third-party software or hardware. Key products and services include modules designed to drive player tracking programs and kiosk promotions, as well as vault and cage controls. The Company’s systems are designed to meet strict auditing, accounting and regulatory requirements applicable to the gaming industry. The Company has developed a patented, real-time system that automates and monitors the operations of casino gaming tables. The Company continues to increase its market share by expanding its product offerings to include new system features, ancillary products, and plans to pursue opportunities and strategic partnerships.

 

During the second quarter of 2016, the Company delivered five casino management systems with an aggregate value of approximately $1,853,000, and was in the process of delivering one additional system to a new customer. Approximately $867,000 of the revenue for the delivered product will be recognized in future periods, since a substantial amount is not due within 12 months, and will build on the recurring monthly revenues of the Company. At the end of the quarter, the Company had casino management systems, table games management systems and ancillary products installed with on-going support and maintenance contracts at 79 establishments in twelve U.S. states, as well as countries in Central and South America, and the Caribbean. In addition, the Company signed two contracts during the second quarter with a total value of approximately $732,000 for product delivery scheduled in the third quarter of 2016, which the revenues will be recognized in future quarters.

 

Discussion of Critical Accounting Policies

 

There were no changes to our accounting policies for the quarter. For our existing policies, see Note 1 in our financial statements in our Annual Report on Form 10-K for the year ended December 31, 2015.

 

Results of Operations - Three Months Ended June 30, 2016 Compared to Three Months Ended June 30, 2015

 

During the three months ended June 30, 2016, income from operations was $308,413 compared to a loss from operations of $319,198 for the three months ended June 30, 2015. The major components of revenues, cost of sales and selling, general and administrative expenses, and the reasons for changes in each, are discussed below.

 

Revenues

 

Revenues totaled $1,921,800 for the three months ended June 30, 2016 compared to $726,135 for the three months ended June 30, 2015.  The following table summarizes our revenues for the three months ended June 30, 2016 and 2015, respectively:

 

		Three Months Ended June 30,
		2016				2015				2016				2015
										(percent of revenues)
System sales		$	1,378,882			$	312,384				71.7	%			43.0	%
License and maintenance fees			499,020				404,212				26.0	%			55.7	%
Other sales			43,898				9,539				2.3	%			17.0	%
Total revenues		$	1,921,800			$	726,135				100.0	%			100.0	%

 

During the three months ended June 30, 2016, the Company delivered five systems. The revenue for two of the systems was deferred, and will be recognized in future periods, since a substantial amount is not due within 12 months. During the same period in 2015, the Company delivered one system domestically and additional systems in South America. Most of the revenue was deferred for each of those systems delivered.

 

 

Cost of Sales

 

Cost of sales for the three months ended June 30, 2016 increased to $658,899 from $250,322 for the three months ended June 30, 2015.  The following table summarizes our cost of sales for the three months ended June 30, 2016 and 2015, respectively:

 

		Three Months Ended June 30,
		2016				2015				2016				2015
										(percent of revenues)
System sales		$	612,683			$	221,491				31.9	%			30.5	%
License and maintenance fees			26,711				22,068				1.4	%			3.0	%
Other sales			19,505				6,763				1.0	%			0.9	%
Total cost of sales		$	658,899			$	250,322				34.3	%			34.5	%
Gross profit		$	1,262,901			$	475,813				65.7	%			65.5	%

 

The Company's gross profit was 65.7% and 65.5% for the three months ended June 30, 2016 and 2015, respectively and is primarily due to the consistent mix of hardware sold with the systems.

 

Selling, General and Administrative Expenses

 

For the three months ended June 30, 2016, selling, general and administrative expenses were $954,488 compared to $795,011 for the same period in 2015.  Most of the change in operating expenses is related to the costs of the process of attaining state licenses during the second quarter of 2016.

 

Interest Income

 

For the three months ended June 30, 2016, interest income was $22,851 compared to $9,416 for the same period in 2015.  This increase is primarily related to the interest earned on recently signed contracts that have financed payment plans.

 

Tax Provision

 

The income tax expense for the three months ended June 30, 2016 was $113,000, which was calculated at a 34.4% effective rate, compared to an income tax benefit of $115,000 for the same period in 2015, which was calculated at a 37.1% effective rate.

 

Net Income (Loss)

 

Net income before taxes for the three months ended June 30, 2016, was $328,204 compared to loss before taxes of $309,782 for the same period in 2015. Net Income for the three months ended June 30, 2016 was $215,204 compared to a net loss of $194,782 for the same period in 2015. The basic income per share was $0.05 compared to loss per share of $0.04 for the three months ended June 30, 2016 and 2015, respectively.

 

Results of Operations - Six Months Ended June 30, 2016 Compared to Six Months Ended June 30, 2015

 

During the six months ended June 30, 2016, income from operations was $96,650 compared to a loss from operations of $191,624 for the six months ended June 30, 2015. The major components of revenues, cost of sales and selling, general and administrative expenses are discussed below.

 

Revenues

 

Revenues for the six months ended June 30, 2016 increased to $2,861,171 from $2,073,619 for the six months ended June 30, 2015.  The following table summarizes our revenues for the six months ended June 30, 2016 and 2015, respectively:

 

 

		Six Months Ended June 30,
		2016				2015				2016				2015
										(percent of revenues)
System sales		$	1,842,487			$	1,273,783				64.4	%			61.4	%
License and maintenance fees			962,673				781,429				33.6	%			37.7	%
Other sales			56,011				18,407				2.0	%			17.0	%
Total revenues		$	2,861,171			$	2,073,619				100.0	%			100.0	%

 

During the six months ended June 30, 2016, the Company delivered eight systems. Most of the revenue for five of the installations was deferred, and will be recurring in future periods, since a substantial amount is not due within 12 months. During the same period in 2015, three systems were delivered with most of the revenue deferred to future periods. Other sales, which include third party products, increased over 2015 as a result of hardware items ordered by existing customers during the six months ended June 30, 2016.

 

Cost of Sales

 

Cost of sales for the six months ended June 30, 2016 increased to $758,486 from $650,846 for the six months ended June 30, 2015.  The following table summarizes our cost of sales for the six months ended June 30, 2016 and 2015, respectively:

 

		Six Months Ended June 30,
		2016				2015				2016				2015
										(percent of revenues)
System sales		$	685,063			$	598,068				23.9	%			28.8	%
License and maintenance fees			52,597				44,136				1.8	%			2.1	%
Other sales			20,826				8,642				0.7	%			0.4	%
Total cost of sales		$	758,486			$	650,846				26.5	%			31.4	%
Gross profit		$	2,102,685			$	1,422,773				73.5	%			68.6	%

 

The Company's gross profit was 73.5% and 68.6% for the six months ended June 30, 2016 and 2015, respectively. This increase is primarily due to the mix of hardware sold with our systems.

 

Selling, General and Administrative Expenses

 

For the six months ended June 30, 2016, selling, general and administrative expenses were $2,006,035 compared to $1,614,397 for the same period in 2015.  Our most significant changes in operating expenses are related to the process of attaining state licenses during the first six months of 2016.

 

Interest Income

 

For the six months ended June 30, 2016, interest income was $42,402 compared to $17,004 for the same period in 2015.  This increase is primarily related to more contracts financed through the Company in 2016 compared to the same period in 2015.

 

Tax Provision

 

The income tax expense for the six months ended June 30, 2016 was $44,000, which was calculated at a 36.0% effective rate, compared to a benefit of $67,000 for the same period in 2015, which was calculated at a 38.4% effective rate.

 

Net Income (Loss)

 

Income before taxes for the six months ended June 30, 2016, was $122,298 compared to a loss before taxes of $174,620 for same period in 2015. Net income for the six months ended June 30, 2016 was $78,298 compared to a net loss of $107,620 for the same period in 2015. The basic income per share was $0.02 compared to a loss per share of $0.02 for the six months ended June 30, 2016 and 2015, respectively.

 

 

Backlog

 

The Company’s backlog generally consists of incomplete system installations and expansion of offerings for currently installed and supported systems.

 

The Company had two projects in its backlog at June 30, 2016.

 

Liquidity and Capital Resources

 

At June 30, 2016, the Company had cash of $36,238 compared to cash of $601,285 on June 30, 2015. The decrease in cash flows is related primarily to the number of contracts that are financed through the Company, increased inventory purchase, and repurchases of stock.

 

We do not know of any trends, events or uncertainties that are likely to have a material impact on our short or long-term liquidity or our capital resources. We expect that our primary source of liquidity in both the short and long-term will be system sales and the resulting license and maintenance fees generated from existing systems. We anticipate we will be able to manage expenses and cash flow in order to satisfy our monthly expense obligations with cash flow from operations. We believe the Company has adequate cash flows for at least the next 12 months to meet its obligations and continue operations for both existing and future customers as well as ongoing sales efforts and product development.

 

Off-Balance Sheet Arrangements

 

The Company had no off-balance sheet arrangements as of June 30, 2016.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in our reports filed pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

 

As of June 30, 2016, our Chief Executive Officer / Chief Financial Officer carried out an evaluation of the effectiveness of our disclosure controls and procedures as such term is defined in Rule 13a-15(e) under the Securities and Exchange Act of 1934. Based on that evaluation, our Chief Executive Officer / Chief Financial Officer concluded our disclosure controls and procedures were effective as of June 30, 2016.

 

Remediation of Material Weakness in Internal Control over Financial Reporting

 

We have improved our procedures related to the period end financial reporting and designed more effective controls to remediate the material weakness described in Item 9A of our Annual Report on Form 10-K for the year ended December 31, 2015. Specifically, management has implemented new controls related to the financial reporting of a contractor in Colombia that were previously missing. We believe these measures have strengthened our internal controls over financial reporting and should prevent a reoccurrence of the material weakness described in Item 9A of our Annual report on form 10-K for the year ended December 31, 2016.

 

Changes in Internal Control over Financial Reporting

 

Other than the actions taken under Remediation Plan for Material Weakness in Internal Control over Financial Reporting discussed above, there has been no change in our internal control over financial reporting during the quarterly period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

PART II. OTHER INFORMATION

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

Company Repurchases of Registered Common Stock

 

The Company made the following repurchases of registered common stock during the period covered by this report:

 

Period		Total Number of Shares Purchased				Average Price Paid per Share				Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs				Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
Apr-16			5,500			$	0.99				219,469
May-16			0								219,469
Jun-16			5,000			$	1.00				224,469			(a)

 

(a) Maximum number of shares that may yet be purchased is determined by average price per share and amounts approved by the Company's Board of Directors for the repurchase program. In addition, in the future, the Company's Board of Directors may increase or extend its authorization of the stock repurchase program.

 

On December 23, 2014, the Company’s Board of Directors approved the repurchase of its outstanding shares of up to $100,000 of its common stock from private unsolicited sellers’ paper certificate blocks (non-street name) in the open market until September 30, 2015, which was subsequently extended by the Board of Directors. On March 17, 2015, the Company’s Board of Directors approved another repurchase of up to $75,000 for the same program. On September 4, 2015, the Company’s Board of Directors approved another repurchase of up to $50,000 for the same program. The remaining amount approved for repurchasing common stock is $13,505 as of June 30, 2016. Company insiders are prohibited from participating in the stock repurchase program.

 

Item 6. Exhibits

 

Exhibit		Description
3.1		Articles of Incorporation, filed with the Nevada Secretary of State on June 2, 1995 (incorporated by reference to Exhibit 3 to the registrant’s registration statement on Form 10SB-12G filed on December 6, 1999).
3.2		Amendment to Articles of Incorporation, filed with the Nevada Secretary of State on January 26, 2012 (incorporated by reference to Exhibit 3.2 to the registrant’s annual report on Form 10-K filed on June 30, 2011).
3.3		Amended and Restated Bylaws (incorporated by reference to Exhibit 3.3 to the registrant’s annual report on Form 10-K filed on June 30, 2011).
31		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
32		Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith ).
101.INS		XBRL Instance Document
101.SCH		XBRL Taxonomy Extension Schema Document
101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		XBRL Taxonomy Extension Label Linkbase Document
101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Dated: August 11, 2016	Table Trac, Inc.
	(Registrant)
	By:	/s/ Brian Hinchley
		Brian Hinchley (Principal Executive Officer and Principal Financial and Accounting Officer)