SCHEDULE OF SEGMENT REPORTING INFORMATION |
SCHEDULE
OF SEGMENT REPORTING INFORMATION
| |
Marine
Technology Business (Products) | | |
Marine
Engineering Business (Services) | | |
Overhead | | |
Total | |
| |
| | |
| | |
| | |
| |
Year
Ended October 31, 2022 | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Net
Revenues | |
$ | 14,724,688 | | |
$ | 7,501,115 | | |
$ | - | | |
$ | 22,225,803 | |
| |
| | | |
| | | |
| | | |
| | |
Cost
of Revenues | |
| 2,941,569 | | |
| 4,093,546 | | |
| - | | |
| 7,035,115 | |
| |
| | | |
| | | |
| | | |
| | |
Gross
Profit | |
| 11,783,119 | | |
| 3,407,569 | | |
| - | | |
| 15,190,688 | |
| |
| | | |
| | | |
| | | |
| | |
Research
& Development | |
| 2,207,500 | | |
| 30,420 | | |
| - | | |
| 2,237,920 | |
Selling,
General & Administrative | |
| 2,563,554 | | |
| 2,654,565 | | |
| 2,730,585 | | |
| 7,948,704 | |
| |
| | | |
| | | |
| | | |
| | |
Total
Operating Expenses | |
| 4,771,054 | | |
| 2,684,985 | | |
| 2,730,585 | | |
| 10,186,624 | |
| |
| | | |
| | | |
| | | |
| | |
Income
(Loss) from Operations | |
| 7,012,065 | | |
| 722,584 | | |
| (2,730,585 | ) | |
| 5,004,064 | |
| |
| | | |
| | | |
| | | |
| | |
Other
Income (Expense) | |
| | | |
| | | |
| | | |
| | |
Other
Income | |
| 55,715 | | |
| 79,204 | | |
| 3,056 | | |
| 137,975 | |
Interest
Expense | |
| (9,233 | ) | |
| (71 | ) | |
| (400 | ) | |
| (9,704 | ) |
| |
| | | |
| | | |
| | | |
| | |
Total
Other Income | |
| 46,482 | | |
| 79,133 | | |
| 2,656 | | |
| 128,271 | |
| |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Income
Tax (Expense) Benefit | |
| | | |
| | | |
| | | |
| | |
Current
Tax (Expense) Benefit | |
| (868,162 | ) | |
| 39,422 | | |
| (176,400 | ) | |
| (1,005,140 | ) |
Deferred
Tax Benefit (Expense) | |
| 31,907 | | |
| (41,657 | ) | |
| 183,776 | | |
| 174,026 | |
| |
| | | |
| | | |
| | | |
| | |
Total
Income Tax (Expense) Benefit | |
| (836,255 | ) | |
| (2,235 | ) | |
| 7,376 | | |
| (831,114 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net
Income (Loss) | |
$ | 6,222,292 | | |
$ | 799,482 | | |
$ | (2,720,553 | ) | |
$ | 4,301,221 | |
| |
| | | |
| | | |
| | | |
| | |
Supplemental
Disclosures | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Total
Assets | |
$ | 33,348,805 | | |
$ | 12,662,109 | | |
$ | 916,544 | | |
$ | 46,927,458 | |
| |
| | | |
| | | |
| | | |
| | |
Total
Liabilities | |
$ | 2,432,750 | | |
$ | 526,195 | | |
$ | 585,704 | | |
$ | 3,544,649 | |
| |
| | | |
| | | |
| | | |
| | |
Revenues
from Intercompany Sales - eliminated from sales above | |
$ | 2,406,717 | | |
$ | 396,015 | | |
$ | 2,720,000 | | |
$ | 5,522,732 | |
| |
| | | |
| | | |
| | | |
| | |
Depreciation
and Amortization | |
$ | 602,583 | | |
$ | 96,776 | | |
$ | 39,370 | | |
$ | 738,729 | |
| |
| | | |
| | | |
| | | |
| | |
Purchases
of Long-lived Assets | |
$ | 1,123,475 | | |
$ | 36,862 | | |
$ | 90,887 | | |
$ | 1,251,224 | |
CODA
OCTOPUS GROUP, INC.
Notes
to the Consolidated Financial Statements
October
31, 2022 and 2021
NOTE
13 -SEGMENT ANALYSIS (Continued)
| |
Marine
Technology Business (Products) | | |
Marine
Engineering Business (Services) | | |
Overhead | | |
Total | |
| |
| | |
| | |
| | |
| |
Year
Ended October 31, 2021 | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Net
Revenues | |
$ | 15,804,222 | | |
$ | 5,527,305 | | |
$ | - | | |
$ | 21,331,527 | |
| |
| | | |
| | | |
| | | |
| | |
Cost
of Revenues | |
| 3,169,835 | | |
| 3,391,974 | | |
| - | | |
| 6,561,809 | |
| |
| | | |
| | | |
| | | |
| | |
Gross
Profit | |
| 12,634,387 | | |
| 2,135,331 | | |
| - | | |
| 14,769,718 | |
| |
| | | |
| | | |
| | | |
| | |
Research
& Development | |
| 2,509,107 | | |
| 473,569 | | |
| - | | |
| 2,982,676 | |
Selling,
General & Administrative | |
| 3,231,733 | | |
| 2,304,300 | | |
| 2,413,492 | | |
| 7,949,525 | |
| |
| | | |
| | | |
| | | |
| | |
Total
Operating Expenses | |
| 5,740,840 | | |
| 2,777,869 | | |
| 2,413,492 | | |
| 10,932,201 | |
| |
| | | |
| | | |
| | | |
| | |
Income
(Loss) from Operations | |
| 6,893,547 | | |
| (642,538 | ) | |
| (2,413,492 | ) | |
| 3,837,517 | |
| |
| | | |
| | | |
| | | |
| | |
Other
Income (Expense) | |
| | | |
| | | |
| | | |
| | |
Other
Income | |
| 354,373 | | |
| 1,079,374 | | |
| 1,635 | | |
| 1,435,382 | |
Interest
Expense | |
| (1,738 | ) | |
| (365 | ) | |
| (17,552 | ) | |
| (19,655 | ) |
| |
| | | |
| | | |
| | | |
| | |
Total
Other Income (Expense) | |
| 352,635 | | |
| 1,079,009 | | |
| (15,917 | ) | |
| 1,415,727 | |
| |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Income
Tax (Expense) Benefit | |
| | | |
| | | |
| | | |
| | |
Current
Tax Benefit (Expense) | |
| 35,032 | | |
| (51,624 | ) | |
| - | | |
| (16,592 | ) |
Deferred
Tax (Expense) Benefit | |
| (418,338 | ) | |
| 409,205 | | |
| (279,754 | ) | |
| (288,887 | ) |
| |
| | | |
| | | |
| | | |
| | |
Total
Income Tax (Expense) Benefit | |
| (383,306 | ) | |
| 357,581 | | |
| (279,754 | ) | |
| (305,479 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net
Income (Loss) | |
$ | 6,862,876 | | |
$ | 794,052 | | |
$ | (2,709,163 | ) | |
$ | 4,947,765 | |
| |
| | | |
| | | |
| | | |
| | |
Supplemental
Disclosures | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Total
Assets | |
$ | 30,631,442 | | |
$ | 14,117,747 | | |
$ | 716,230 | | |
$ | 45,465,419 | |
| |
| | | |
| | | |
| | | |
| | |
Total
Liabilities | |
$ | 3,166,999 | | |
$ | 849,306 | | |
$ | 400,041 | | |
$ | 4,416,346 | |
| |
| | | |
| | | |
| | | |
| | |
Revenues
from Intercompany Sales - eliminated from sales above | |
$ | 2,075,387 | | |
$ | 355,608 | | |
$ | 3,470,000 | | |
$ | 5,900,995 | |
| |
| | | |
| | | |
| | | |
| | |
Depreciation
and Amortization | |
$ | 780,434 | | |
$ | 114,022 | | |
$ | 29,617 | | |
$ | 924,073 | |
| |
| | | |
| | | |
| | | |
| | |
Purchases
of Long-lived Assets | |
$ | 793,995 | | |
$ | 51,907 | | |
$ | 118,302 | | |
$ | 964,204 | |
|