SCHEDULE OF SEGMENT REPORTING INFORMATION |
SCHEDULE OF SEGMENT REPORTING INFORMATION
| |
Marine Technology Business | | |
Acoustic Sensors and Materials Business | | |
Marine Engineering
Business | | |
Overhead | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Three Months Ended April 30, 2025 | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net Revenues | |
$ | 3,878,090 | | |
$ | 1,299,069 | | |
$ | 1,840,300 | | |
$ | - | | |
$ | 7,017,459 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Cost of Revenues | |
| 1,251,417 | | |
| 449,664 | | |
| 819,097 | | |
| - | | |
| 2,520,178 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Gross Profit | |
| 2,626,673 | | |
| 849,405 | | |
| 1,021,203 | | |
| - | | |
| 4,497,281 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Research & Development | |
| 565,385 | | |
| 95,266 | | |
| 29,344 | | |
| | | |
| 689,995 | |
Selling, General & Administrative | |
| 1,097,358 | | |
| 608,923 | | |
| 540,091 | | |
| 473,230 | | |
| 2,719,602 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Operating Expenses | |
| 1,662,743 | | |
| 704,189 | | |
| 569,435 | | |
| 473,230 | | |
| 3,409,597 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Income (Loss) from Operations | |
| 963,930 | | |
| 145,216 | | |
| 451,768 | | |
| (473,230 | ) | |
| 1,087,684 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Other Income | |
| | | |
| | | |
| | | |
| | | |
| | |
Other Income | |
| 4,967 | | |
| 27,365 | | |
| - | | |
| - | | |
| 32,332 | |
Interest Income | |
| 86,358 | | |
| 1,290 | | |
| 25,954 | | |
| 31,992 | | |
| 145,594 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Other Income | |
| 91,325 | | |
| 28,655 | | |
| 25,954 | | |
| 31,992 | | |
| 177,926 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Income Tax (Expense) Benefit | |
| | | |
| | | |
| | | |
| | | |
| | |
Current Tax (Expense) | |
| (32,658 | ) | |
| (167,083 | ) | |
| - | | |
| (174,960 | ) | |
| (374,701 | ) |
Deferred Tax Benefit | |
| - | | |
| - | | |
| - | | |
| 17,853 | | |
| 17,853 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Income Tax (Expense) Benefit | |
| (32,658 | ) | |
| (167,083 | ) | |
| - | | |
| (157,107 | ) | |
| (356,848 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net Income (Loss) | |
$ | 1,022,597 | | |
$ | 6,788 | | |
$ | 477,722 | | |
$ | (598,345 | ) | |
$ | 908,762 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Supplemental Disclosures | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Assets | |
$ | 37,175,601 | | |
$ | 7,036,570 | | |
$ | 13,538,446 | | |
$ | 2,839,527 | | |
$ | 60,590,144 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Liabilities | |
$ | 2,689,882 | | |
$ | 1,241,450 | | |
$ | 609,333 | | |
$ | 160,982 | | |
$ | 4,701,647 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Revenues from Intercompany Sales - eliminated from sales above | |
$ | 2,189,543 | | |
$ | 19,339 | | |
$ | 83,921 | | |
$ | 300,000 | | |
$ | 2,592,803 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and Amortization | |
$ | 134,486 | | |
$ | 173,022 | | |
$ | 15,823 | | |
$ | 12,336 | | |
$ | 335,667 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Purchases of Long-lived Assets | |
$ | 4,997 | | |
$ | 6,635 | | |
$ | 12,579 | | |
$ | - | | |
$ | 24,211 | |
CODA
OCTOPUS GROUP, INC.
Notes
to the Unaudited Consolidated Financial Statements
April
30, 2025 and October 31, 2024
NOTE
15 – SEGMENT ANALYSIS (Continued)
In
the Segment Analysis information presented for the Previous Quarter, there is no comparative information for the Acoustics Sensors
and Material Business (“PAL”) as this business unit was acquired by the Company on October 29, 2024.
| |
Marine Technology Business | | |
Marine Engineering Business | | |
Overhead | | |
Total | |
| |
| | |
| | |
| | |
| |
Three Months Ended April 30, 2024 | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Net Revenues | |
$ | 3,524,714 | | |
$ | 1,798,464 | | |
$ | - | | |
$ | 5,323,178 | |
| |
| | | |
| | | |
| | | |
| | |
Cost of Revenues | |
| 697,464 | | |
| 887,280 | | |
| - | | |
| 1,584,744 | |
| |
| | | |
| | | |
| | | |
| | |
Gross Profit | |
| 2,827,250 | | |
| 911,184 | | |
| - | | |
| 3,738,434 | |
| |
| | | |
| | | |
| | | |
| | |
Research & Development | |
| 485,061 | | |
| 57,420 | | |
| - | | |
| 542,481 | |
Selling, General & Administrative | |
| 792,820 | | |
| 596,451 | | |
| 456,299 | | |
| 1,845,570 | |
| |
| | | |
| | | |
| | | |
| | |
Total Operating Expenses | |
| 1,277,881 | | |
| 653,871 | | |
| 456,299 | | |
| 2,388,051 | |
| |
| | | |
| | | |
| | | |
| | |
Income (Loss) from Operations | |
| 1,549,369 | | |
| 257,313 | | |
| (456,299 | ) | |
| 1,350,383 | |
| |
| | | |
| | | |
| | | |
| | |
Other Income | |
| | | |
| | | |
| | | |
| | |
Other Income | |
| (14,616 | ) | |
| 11,980 | | |
| - | | |
| (2,636 | ) |
Interest Income | |
| 202,157 | | |
| 52,067 | | |
| 39,244 | | |
| 293,468 | |
| |
| | | |
| | | |
| | | |
| | |
Total Other Income | |
| 187,541 | | |
| 64,047 | | |
| 39,244 | | |
| 290,832 | |
| |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Income Tax (Expense) | |
| | | |
| | | |
| | | |
| | |
Current Tax (Expense) | |
| (43,900 | ) | |
| - | | |
| (147,173 | ) | |
| (191,073 | ) |
Deferred Tax (Expense) | |
| (10,975 | ) | |
| - | | |
| (23,929 | ) | |
| (34,904 | ) |
| |
| | | |
| | | |
| | | |
| | |
Total Income Tax (Expense) | |
| (54,875 | ) | |
| - | | |
| (171,102 | ) | |
| (225,977 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net Income (Loss) | |
$ | 1,682,035 | | |
$ | 321,360 | | |
$ | (588,157 | ) | |
$ | 1,415,238 | |
| |
| | | |
| | | |
| | | |
| | |
Supplemental Disclosures | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Total Assets | |
$ | 37,040,637 | | |
$ | 13,945,102 | | |
$ | 3,011,417 | | |
$ | 53,997,156 | |
| |
| | | |
| | | |
| | | |
| | |
Total Liabilities | |
$ | 1,807,318 | | |
$ | 912,679 | | |
$ | 210,789 | | |
$ | 2,930,786 | |
| |
| | | |
| | | |
| | | |
| | |
Revenues from Intercompany Sales - eliminated from sales above | |
$ | 474,742 | | |
$ | 104,263 | | |
$ | 318,000 | | |
$ | 897,005 | |
| |
| | | |
| | | |
| | | |
| | |
Depreciation and Amortization | |
$ | 158,112 | | |
$ | 24,343 | | |
$ | 11,658 | | |
$ | 194,113 | |
| |
| | | |
| | | |
| | | |
| | |
Purchases of Long-lived Assets | |
$ | 153,339 | | |
$ | 1,185 | | |
$ | 42,818 | | |
$ | 197,342 | |
CODA
OCTOPUS GROUP, INC.
Notes
to the Unaudited Consolidated Financial Statements
April
30, 2025 and October 31, 2024
| |
Marine Technology Business | | |
Acoustic Sensors and Materials Business | | |
Marine Engineering
Business | | |
Overhead | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Six Months Ended April 30, 2025 | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net Revenues | |
$ | 6,153,899 | | |
$ | 2,611,330 | | |
$ | 3,461,945 | | |
$ | - | | |
$ | 12,227,174 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Cost of Revenues | |
| 1,863,585 | | |
| 951,781 | | |
| 1,486,057 | | |
| - | | |
| 4,301,423 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Gross Profit | |
| 4,290,314 | | |
| 1,659,549 | | |
| 1,975,888 | | |
| - | | |
| 7,925,751 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Research & Development | |
| 971,197 | | |
| 186,230 | | |
| 75,694 | | |
| - | | |
| 1,233,121 | |
Selling, General & Administrative | |
| 1,663,222 | | |
| 847,177 | | |
| 1,177,987 | | |
| 1,254,538 | | |
| 4,942,924 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Operating Expenses | |
| 2,634,419 | | |
| 1,033,407 | | |
| 1,253,681 | | |
| 1,254,538 | | |
| 6,176,045 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Income (Loss) from Operations | |
| 1,655,895 | | |
| 626,142 | | |
| 722,207 | | |
| (1,254,538 | ) | |
| 1,749,706 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Other Income | |
| | | |
| | | |
| | | |
| | | |
| | |
Other Income | |
| 10,813 | | |
| 100,186 | | |
| - | | |
| - | | |
| 110,999 | |
Interest Income | |
| 241,671 | | |
| 3,592 | | |
| 53,310 | | |
| 41,192 | | |
| 339,765 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Other Income | |
| 252,484 | | |
| 103,778 | | |
| 53,310 | | |
| 41,192 | | |
| 450,764 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Income Tax (Expense) Benefit | |
| | | |
| | | |
| | | |
| | | |
| | |
Current Tax (Expense) | |
| (81,532 | ) | |
| (167,083 | ) | |
| - | | |
| (174,960 | ) | |
| (423,575 | ) |
Deferred Tax Benefit | |
| - | | |
| - | | |
| - | | |
| 44,842 | | |
| 44,842 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Income Tax (Expense) | |
| (81,532 | ) | |
| (167,083 | ) | |
| - | | |
| (130,118 | ) | |
| (378,733 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Net Income (Loss) | |
$ | 1,826,847 | | |
$ | 562,837 | | |
$ | 775,517 | | |
$ | (1,343,464 | ) | |
$ | 1,821,737 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Supplemental Disclosures | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Assets | |
$ | 37,175,601 | | |
$ | 7,036,570 | | |
$ | 13,538,446 | | |
$ | 2,839,527 | | |
$ | 60,590,144 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total Liabilities | |
$ | 2,689,882 | | |
$ | 1,241,450 | | |
$ | 609,333 | | |
$ | 160,982 | | |
$ | 4,701,647 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Revenues from inter-company sales - eliminated from sales above | |
$ | 3,111,874 | | |
$ | 22,091 | | |
$ | 102,734 | | |
$ | 612,000 | | |
$ | 3,848,699 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and Amortization | |
$ | 281,817 | | |
$ | 329,392 | | |
$ | 32,527 | | |
$ | 25,336 | | |
$ | 669,072 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Purchases of Long-lived Assets | |
$ | 23,295 | | |
$ | 113,977 | | |
$ | 15,047 | | |
$ | - | | |
$ | 152,319 | |
CODA
OCTOPUS GROUP, INC.
Notes
to the Unaudited Consolidated Financial Statements
April
30, 2025 and October 31, 2024
| |
Marine Technology Business | | |
Marine Engineering Business | | |
Overhead | | |
Total | |
| |
| | |
| | |
| | |
| |
Six Months Ended April 30, 2024 | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Net Revenues | |
$ | 7,067,480 | | |
$ | 2,716,889 | | |
$ | - | | |
$ | 9,784,369 | |
| |
| | | |
| | | |
| | | |
| | |
Cost of Revenues | |
| 1,671,344 | | |
| 1,287,855 | | |
| - | | |
| 2,959,199 | |
| |
| | | |
| | | |
| | | |
| | |
Gross Profit | |
| 5,396,136 | | |
| 1,429,034 | | |
| - | | |
| 6,825,170 | |
| |
| | | |
| | | |
| | | |
| | |
Research & Development | |
| 946,436 | | |
| 82,022 | | |
| - | | |
| 1,028,458 | |
Selling, General & Administrative | |
| 1,628,211 | | |
| 1,196,935 | | |
| 1,065,799 | | |
| 3,890,945 | |
| |
| | | |
| | | |
| | | |
| | |
Total Operating Expenses | |
| 2,574,647 | | |
| 1,278,957 | | |
| 1,065,799 | | |
| 4,919,403 | |
| |
| | | |
| | | |
| | | |
| | |
Income (Loss) from Operations | |
| 2,821,489 | | |
| 150,077 | | |
| (1,065,799 | ) | |
| 1,905,767 | |
| |
| | | |
| | | |
| | | |
| | |
Other Income | |
| | | |
| | | |
| | | |
| | |
Other Income | |
| 5,690 | | |
| 26,694 | | |
| - | | |
| 32,384 | |
Interest Income | |
| 337,888 | | |
| 108,876 | | |
| 39,244 | | |
| 486,008 | |
| |
| | | |
| | | |
| | | |
| | |
Total Other Income | |
| 343,578 | | |
| 135,570 | | |
| 39,244 | | |
| 518,392 | |
| |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Income Tax (Expense) Benefit | |
| | | |
| | | |
| | | |
| | |
Current Tax (Expense) | |
| (79,440 | ) | |
| - | | |
| (77,618 | ) | |
| (157,058 | ) |
Deferred Tax Benefit (Expense) | |
| 16,353 | | |
| - | | |
| (238,328 | ) | |
| (221,975 | ) |
| |
| | | |
| | | |
| | | |
| | |
Total Income Tax (Expense) Benefit | |
| (63,087 | ) | |
| - | | |
| (315,946 | ) | |
| (379,033 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net Income (Loss) | |
$ | 3,101,980 | | |
$ | 285,647 | | |
$ | (1,342,501 | ) | |
$ | 2,045,126 | |
| |
| | | |
| | | |
| | | |
| | |
Supplemental Disclosures | |
| | | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | |
Total Assets | |
$ | 37,040,637 | | |
$ | 13,945,102 | | |
$ | 3,011,417 | | |
$ | 53,997,156 | |
| |
| | | |
| | | |
| | | |
| | |
Total Liabilities | |
$ | 1,807,318 | | |
$ | 912,679 | | |
$ | 210,789 | | |
$ | 2,930,786 | |
| |
| | | |
| | | |
| | | |
| | |
Revenues from inter-company sales - eliminated from sales above | |
$ | 1,423,676 | | |
$ | 115,053 | | |
$ | 630,000 | | |
$ | 2,168,729 | |
| |
| | | |
| | | |
| | | |
| | |
Depreciation and Amortization | |
$ | 311,131 | | |
$ | 49,700 | | |
$ | 23,820 | | |
$ | 384,651 | |
| |
| | | |
| | | |
| | | |
| | |
Purchases of Long-lived Assets | |
$ | 285,762 | | |
$ | 3,393 | | |
$ | 70,663 | | |
$ | 359,818 | |
|