| ||
| ||
HURCO COMPANIES, INC | ||
|
|
|
Date: August 18, 2004 | By: | /s/ Roger J. Wolf |
Senior Vice President and Chief Financial Officer | ||
Title |
| ||
| ||
Hurco Companies, Inc. | |||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||||||
(In thousands, except per-share data) | |||||||||||||
|
|
|
|
| |||||||||
|
Three Months Ended July 31, |
Nine Months Ended July 31, | |||||||||||
|
|
|
|
| |||||||||
|
|
|
| ||||||||||
|
2004 |
2003 |
2004 |
2003 | |||||||||
|
|
|
|
|
|||||||||
|
(unaudited) |
(unaudited) |
|||||||||||
Sales and service fees |
$ |
23,748 |
$ |
18,354 |
$ |
70,721 |
$ |
51,760 |
|||||
|
|
|
|
|
|||||||||
Cost of sales and service |
16,435 |
13,280 |
49,464 |
37,564 |
|||||||||
|
|
|
|
||||||||||
Gross profit |
7,313 |
5,074 |
21,257 |
14,196 |
|||||||||
|
|
|
|
|
|||||||||
Selling, general and administrative expenses |
5,241 |
4,332 |
15,295 |
13,323 |
|||||||||
|
|
|
|
||||||||||
Operating income |
2,072 |
742 |
5,962 |
873 |
|||||||||
|
|
|
|
|
|||||||||
Interest expense |
113 |
167 |
374 |
476 |
|||||||||
|
|
|
|
|
|||||||||
Variable Option Expense |
- |
- |
322 |
- |
|||||||||
|
|
|
|
|
|||||||||
Other income (expense), net |
28 |
(43 |
) |
(119 |
) |
5 |
|||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Income before taxes |
1,987 |
532 |
5,147 |
402 |
|||||||||
|
|
|
|
|
|||||||||
Provision for income taxes |
405 |
201 |
1,159 |
514 |
|||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
1,582 |
$ |
331 |
$ |
3,988 |
$ |
(112 |
) | ||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Earnings (loss) per common share |
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Basic |
$ |
0.27 |
$ |
0.06 |
$ |
0.70 |
$ |
(0.02 |
) | ||||
|
|
|
|
||||||||||
Diluted |
$ |
0.25 |
$ |
0.06 |
$ |
0.67 |
$ |
(0.02 |
) | ||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Weighted average common shares outstanding |
|
|
|
|
|||||||||
Basic |
5,882 |
5,583 |
5,722 |
5,583 |
|||||||||
|
|
|
|
||||||||||
Diluted |
6,204 |
5,630 |
5,964 |
5,583 |
|||||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
OTHER CONSOLIDATED FINANCIAL DATA |
Three Months Ended July 31, |
Nine Months Ended July 31, |
|||||||||||
|
|
|
|
|
|||||||||
|
|
|
|
||||||||||
Operating Data: |
2004 |
|
|
2003 |
|
|
2004 |
|
|
2003 |
|||
|
|
|
|
||||||||||
|
(unaudited) |
(unaudited ) |
|||||||||||
Gross margin |
30.8 |
% |
27.6 |
% |
30.1 |
% |
27.4 |
% | |||||
|
|
|
|
|
|||||||||
SG&A expense as a percentage of sales |
22.1 |
% |
23.6 |
% |
21.6 |
% |
25.7 |
% | |||||
|
|
|
|
|
|||||||||
Operating income as a percentage of sales |
8.7 |
% |
4.0 |
% |
8.4 |
% |
1.7 |
% | |||||
|
|
|
|
|
|||||||||
Income before taxes as a percentage of sales |
8.4 |
% |
2.9 |
% |
7.3 |
% |
0.8 |
% | |||||
|
|
|
|
|
|||||||||
Depreciation |
291 |
358 |
932 |
1,073 |
|||||||||
|
|
|
|
|
|||||||||
Capital expenditures |
742 |
338 |
1,732 |
835 |
|||||||||
|
|
|
|
|
|||||||||
Balance Sheet Data: |
7/31/2004 |
7/31/2003 |
|
|
|||||||||
|
|
||||||||||||
|
|
|
|
|
|||||||||
Working capital (excluding short term debt) |
$ |
24,698 |
$ |
23,448 |
|
|
|||||||
|
|
|
|
|
|||||||||
Days sales outstanding |
45 |
45 |
|
|
|||||||||
|
|
|
|
|
|||||||||
Inventory turns |
2.5 |
1.9 |
|
|
|||||||||
|
|
|
|
|
|||||||||
Capitalization |
|
|
|
|
|||||||||
Total debt |
$ |
4,953 |
$ |
10,334 |
|
|
|||||||
Shareholders' equity |
35,906 |
27,986 |
|
|
|||||||||
|
|
||||||||||||
Total |
$ |
40,859 |
$ |
38,320 |
|
|
| ||
Hurco Companies, Inc. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEET | |||||||
(In thousands, except per-share data) | |||||||
|
|
| |||||
|
|
| |||||
|
July 31, |
October 31, | |||||
|
2004 |
2003 | |||||
|
|
|
|||||
(unaudited) |
(audited) |
| |||||
ASSETS |
|
|
|||||
Current assets: |
|
|
|||||
Cash and cash equivalents |
$ |
6,564 |
$ |
5,289 |
|||
Cash - restricted |
- |
622 |
|||||
Accounts receivable |
14,351 |
12,823 |
|||||
Inventories |
27,393 |
22,247 |
|||||
Other |
2,171 |
1,409 |
|||||
|
|
||||||
Total current assets |
50,479 |
42,390 |
|||||
|
|
||||||
|
|
|
|||||
Property and equipment: |
|
|
|||||
Land |
761 |
761 |
|||||
Building |
7,242 |
7,239 |
|||||
Machinery and equipment |
10,908 |
10,568 |
|||||
Leasehold improvements |
648 |
544 |
|||||
|
|
||||||
|
19,559 |
19,112 |
|||||
Less accumulated depreciation and amortization |
(11,131 |
) |
(10,730 |
) | |||
|
|
||||||
|
8,428 |
8,382 |
|||||
|
|
||||||
|
|
|
|||||
Software development costs, less amortization |
2,686 |
1,922 |
|||||
Investments and other assets |
5,599 |
5,264 |
|||||
|
|
||||||
|
$ |
67,192 |
$ |
57,958 |
|||
|
|
||||||
|
|
|
|||||
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|||||
Current liabilities: |
|
|
|||||
Accounts payable |
$ |
16,746 |
$ |
9,461 |
|||
Accrued expenses |
9,035 |
10,048 |
|||||
Current portion of long-term debt |
315 |
645 |
|||||
|
|
||||||
Total current liabilities |
26,096 |
20,154 |
|||||
|
|
||||||
|
|
|
|||||
Non-current liabilities: |
|
|
|||||
Long-term debt |
4,638 |
8,577 |
|||||
Deferred credits and other obligations |
552 |
486 |
|||||
|
|
||||||
Total liabilities |
31,286 |
29,217 |
|||||
|
|
||||||
|
|
|
|||||
Shareholders' equity: |
|
|
|||||
Preferred stock: no par value per share; 1,000,000 shares |
- |
- |
|||||
authorized; no shares issued |
|
|
|||||
Common stock: no par value; $.10 stated value per share; |
|
|
|||||
12,500,000 shares authorized; and 5,953,694 and |
|
|
|||||
5,575,987 shares issued, respectively |
595 |
557 |
|||||
Additional paid-in capital |
46,495 |
44,695 |
|||||
Accumulated deficit |
(5,723 |
) |
(9,711 |
) | |||
Accumulated other comprehensive income |
(5,461 |
) |
(6,800 |
) | |||
|
|
||||||
Total shareholders' equity |
35,906 |
28,741 |
|||||
|
|
||||||
|
$ |
67,192 |
$ |
57,958 |
|||
|
|