EX-99.1 3 v215798_ex99-1.htm Unassociated Document
Exhibit 99.1
 
SEABOTIX, INC.
FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

 
 

 

SEABOTIX, INC.
     
   
Pages
     
I.
Index
1
     
II.
Independent Auditor's Report
2
     
III.
Consolidated Balance Sheets
3
     
IV.
Consolidated Statements of Earnings
4
     
V.
Consolidated Statements of Stockholders' Equity
5
     
VI.
Consolidated Statements of Cash Flows
6
     
VII.
Consolidated Notes to the Financial Statements
7 - 20

 
 

 

To The Board of Directors
SeaBotix, Inc.
2877 Historic Decatur Rd. Ste. 100
San Diego, CA  92106

Independent Auditor's Report

We have audited the accompanying consolidated balance sheets of SeaBotix, Inc. and subsidiaries as of December 31, 2010 and 2009, and the related consolidated statements of earnings, stockholders' equity, and cash flows for the years then ended.  These consolidated financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America.  Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to in the first paragraph present fairly, in all material respects, the financial position of SeaBotix, Inc. and subsidiaries as of December 31, 2010 and 2009, and the results of its operations and cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

/s/ CONSIDINE & CONSIDINE
An Accountancy Corporation

March 22, 2011

 
 

 

SEABOTIX, INC.
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2010 AND 2009

   
2010
   
2009
 
ASSETS
 
             
CURRENT ASSETS
           
Cash (Note 3)
  $ 14,561     $ 44,538  
Accounts Receivable
    1,367,849       1,098,739  
Inventory (Note 4)
    2,672,072       1,773,409  
Notes Receivable - Current Portion (Note 6)
    73,096       80,819  
Other Current Assets (Note 7)
    249,281       264,050  
Deferred Tax Asset (Note 15)
    372,552       265,664  
      4,749,411       3,527,219  
                 
PROPERTY AND EQUIPMENT (Note 5)
    3,172,428       3,367,787  
                 
OTHER ASSETS
               
Notes Receivable (Note 6)
    296,109       175,972  
Deposits
    19,083       361,201  
Loan Fees (Note 8)
    8,333       11,905  
      323,525       549,078  
TOTAL ASSETS
    8,245,364       7,444,084  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
                 
CURRENT LIABILITIES
               
Bank Overdraft (Note 3)
    39,190       53,777  
Accounts Payable
    753,287       564,996  
Accrued Expenses (Note 9)
    167,755       662,020  
Customer Deposits
    49,600       52,840  
Notes Payable to Shareholders - Current Portion (Note 10)
    124,083       106,845  
Capital Lease Obligations - Current Portion (Note 11)
    4,317       16,553  
Line of Credit (Note 12)
    1,128,724       299,000  
Notes Payable - Current Portion (Note 13)
    220,349       193,525  
      2,487,305       1,949,556  
                 
LONG-TERM LIABILITIES
               
Notes Payable to Shareholders (Note 10)
    7,493       39,651  
Capital Lease Obligations (Note 11)
    -       4,615  
Notes Payable (Note 13)
    2,447,630       2,356,230  
      2,455,123       2,400,496  
TOTAL LIABILITIES
    4,942,428       4,350,052  
                 
STOCKHOLDERS' EQUITY
               
Controlling Interest:
               
Common Stock (Note 14)
    1,557,030       1,257,030  
Retained Earnings
    1,366,292       1,487,882  
Noncontrolling Interest
    379,614       349,120  
      3,302,936       3,094,032  
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
  $ 8,245,364     $ 7,444,084  

See Accompanying Notes

 
Page 3

 

SEABOTIX, INC.
CONSOLIDATED STATEMENTS OF EARNINGS
FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009

   
2010
   
2009
 
REVENUE
  $ 7,197,985     $ 8,323,729  
                 
COST OF SALES
    3,139,537       3,287,186  
GROSS PROFIT
    4,058,448       5,036,543  
                 
OPERATING EXPENSES
               
Amortization and Depreciation
    283,268       306,856  
General and Administrative
    1,752,703       1,856,476  
Research and Development
    951,119       732,157  
Royalties
    143,232       181,653  
Selling and Marketing
    756,838       685,550  
      3,887,160       3,762,692  
INCOME FROM OPERATIONS
    171,288       1,273,851  
                 
OTHER INCOME/(EXPENSE)
               
Other Income
    48,885       68,120  
Interest Income
    21,617       24,614  
Loss on Disposal of Assets
    -       (402 )
Interest Expense
    (183,974 )     (190,899 )
Other Expenses
    (277,909 )     -  
      (391,381 )     (98,567 )
(LOSS)/INCOME BEFORE TAX
    (220,093 )     1,175,284  
                 
INCOME TAX EXPENSE (Note 15)
    (169,077 )     113,572  
CONSOLIDATED NET (LOSS)/EARNINGS
    (51,016 )     1,061,712  
                 
NET EARNINGS ATTRIBUTABLE TO THE NONCONTROLLING INTEREST
    70,574       21,452  
NET (LOSS)/EARNINGS ATTRIBUTABLE TO THE CONTROLLING INTEREST
  $ (121,590 )   $ 1,040,260  

See Accompanying Notes

 
Page 4

 

SEABOTIX , INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009

   
Common Stock
1,200,000 Shares
Authorized
   
Retained
Earnings
   
Noncontrolling
Interest
   
Total
Stockholders'
Equity
 
   
Shares
   
Amount
                   
                               
Balance, December 31, 2008
    560,761     $ 1,257,030     $ 447,622     $ 444,606     $ 2,149,258  
                                         
Contributions
    -       -       -       2,942       2,942  
Net Earnings
    -       -       1,040,260       21,452       1,061,712  
Distributions
    -       -       -       (119,880 )     (119,880 )
                                         
Balance, December 31, 2009
    560,761       1,257,030       1,487,882       349,120       3,094,032  
                                         
Issuance of Common Stock
    15,000       300,000       -       -       300,000  
Contributions
    -       -       -       -       -  
Net (Loss)/Earnings
    -       -       (121,590 )     70,574       (51,016 )
Distributions
    -       -       -       (40,080 )     (40,080 )
                                         
Balance, December 31, 2010
    575,761     $ 1,557,030     $ 1,366,292     $ 379,614     $ 3,302,936  

See Accompanying Notes

 
Page 5

 

SEABOTIX, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009

   
2010
   
2009
 
CASH FLOWS (USED)/PROVIDED BY OPERATING ACTIVITIES
           
Net (Loss)/Earnings
  $ (51,016 )   $ 1,061,712  
                 
ADJUSTMENTS TO RECONCILE NET (LOSS)/EARNINGS TO NET CASH (USED)/PROVIDED BY OPERATING ACTIVITIES
               
Amortization and Depreciation
    283,268       306,856  
Loss on Disposal of Assets
    -       402  
Recovery of Note Receivable
    -       (10,000 )
Changes in Operating Assets and Liabilities:
               
Accounts Receivable
    (269,110 )     409,418  
Inventory
    (898,663 )     (291,932 )
Other Assets
    14,769       (219,207 )
Deferred Tax Asset
    (106,888 )     (183,653 )
Deposits
    342,118       (297,058 )
Accounts Payable
    188,291       (496,776 )
Accrued Expenses
    (494,265 )     220,946  
Customer Deposits
    (3,240 )     (46,448 )
      (943,720 )     (607,452 )
NET CASH (USED)/PROVIDED BY OPERATING ACTIVITIES
    (994,736 )     454,260  
                 
CASH FLOWS USED BY INVESTING ACTIVITIES
               
Purchase of Property and Equipment
    (84,337 )     (75,586 )
Proceeds from Sale of Equipment
    -       2,382  
Principal Amounts Lent on Notes Receivable
    (130,317 )     -  
Principal Received on Notes Receivable
    17,903       6,769  
      (196,751 )     (66,435 )
                 
CASH FLOWS PROVIDED/(USED) BY FINANCING ACTIVITIES
               
Principal Borrowings on Notes Payable
    625,000       90,000  
Principal Payments on Notes Payable
    (521,696 )     (190,886 )
Principal Payments on Capital Leases
    (16,851 )     (20,300 )
Net Increase/(Decrease) in Line of Credit
    829,724       (230,000 )
Issuance of Common Stock
    300,000       -  
Noncontrolling Interest Contributions
    -       2,942  
Noncontrolling Interest Distributions
    (40,080 )     (119,880 )
      1,176,097       (468,124 )
NET DECREASE IN CASH
    (15,390 )     (80,299 )
                 
CASH, BEGINNING
    (9,239 )     71,060  
CASH, ENDING
  $ (24,629 )   $ (9,239 )
SUPPLEMENTAL DISCLOSURES:
               
Interest Paid
  $ 184,170     $ 190,899  
Taxes Paid
  $ 1,700     $ 230,800  
Income Tax Refunds Received
  $ 30,477     $ -  

See Accompanying Notes

 
Page 6

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 1
THE COMPANY

SeaBotix, Inc. ("the Company") was founded in January 2001 and primarily engages in the design, manufacturing and marketing of remotely operated vehicles which are used for various marine applications.  The Company is located in San Diego, California and markets its products globally.  In 2008, two shareholders of SeaBotix, Inc. formed SeaPro, LLC to construct new facilities and lease them to SeaBotix, Inc. as its primary office building.

NOTE 2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting - The accompanying consolidated financial statements are prepared using the accrual method in conformity with generally accepted accounting principles.  These consolidated financial statements include the accounts of SeaBotix, Inc., SeaBotix Australia Pty. Ltd, the Company's wholly-owned subsidiary, and SeaPro, LLC, a variable interest entity.  All material intercompany transactions have been eliminated.

Consolidation of Variable Interest Entities - SeaPro, LLC is owned by two shareholders of SeaBotix, Inc., one of which is the majority shareholder.  This entity owns real property which is leased to SeaBotix, Inc., and is used as part of the Company's main facilities.  SeaBotix, Inc., as well as the two shareholders, have guaranteed SeaPro, LLC's mortgage on the property.  The Company believes that SeaPro, LLC is a variable interest entity and that it is the primary beneficiary of the variable interest entity.  Accordingly, it has consolidated SeaPro, LLC as part of these financial statements.  The outstanding principal balance of this guaranteed mortgage was $2,107,169 and $2,151,114 as of December 31, 2010 and 2009, respectively.  The carrying amount of the related property was $2,470,727 and $2,531,081 as of December 31, 2010 and 2009, respectively.  Rentals payments required under this related party lease totaled $213,231 and $202,464 for the years ended December 31, 2010 and 2009, respectively.

Estimates - The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain reported amounts and disclosures.  These estimates may differ from actual results.

Fair Value Measurement - The Company has adopted accounting standards consistent with the FASB codification which defines fair value, establishes a framework for measuring fair value and enhances disclosures about fair value measurements for all financial assets and liabilities.  The adoption of fair value measurements had no material financial effects on the Company's financial statements.

Cash - The Company considers financial instruments with a fixed maturity date of less than three months to be cash equivalents.

 
Page 7

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Accounts Receivable - Accounts receivable consists of trade receivables.  Management periodically reviews its receivables for collectability and records any necessary allowances based on specific identification of uncollectible accounts.  Receivables are removed from the account once all collection efforts are exhausted.  Management has determined the allowance for doubtful accounts to be $10,704 and $40,000 as of December 31, 2010 and 2009, respectively.

Inventory - Inventory is valued at lower of cost or market.  Cost is determined on a first in, first out basis.

Property and Equipment - Property and equipment are recorded at cost.  Depreciation is computed using the straight-line method of depreciation over the assets' estimated useful lives of three to thirty-nine years.  Maintenance and repairs are charged to the expense as incurred; major renewals and betterments are capitalized.  When items of property and equipment are sold or retired, the related cost and accumulated depreciation are removed from the accounts, and any gain or loss is included in income.

Warranty Expenses - The Company estimates a provision for warranty costs based upon the amount of product shipments during the current year and adjusts its accrued warranty reserve accordingly.

Shipping and Handling Costs - The Company records shipping and handling costs charged to customers as a reduction of shipping and handling costs.  Shipping and handling costs paid for by the Company are charged to cost of sales as incurred.

Research and Development Costs - The Company expenses research and development costs as incurred.

Advertising Costs - The Company expenses advertising costs as they are incurred.  Advertising expense for the years ended December 31, 2010 and 2009 was $80,881 and $86,185, respectively.

 
Page 8

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Comprehensive Income (Loss) - All components of comprehensive income (loss), including net income (loss), are to be reported in the financial statements in the period in which they are recognized. Comprehensive income (loss) is defined as the change in equity during a period from transactions and other events and circumstances from non-owner sources, including gain (loss) foreign exchange transactions. Comprehensive income did not differ materially from net income reported in our consolidated statements of operations for the years ended December 31, 2010 and December 31, 2009.

Income Taxes - The Company has adopted standards applicable to accounting for income taxes, which use an asset and liability approach that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been recognized in the Company's financial statements or tax returns.  In estimating future tax consequences, the standards generally consider all expected future events other than enactments of changes in the tax law or rates.

SeaPro, LLC is a limited liability company and consequently is not subject to federal or state income taxes.  Income and loss is included on the tax return of the members.  However, SeaPro, LLC may incur certain state fees and taxes imposed by states in which the company conducts business.

The Company has adopted accounting standards which clarify the accounting for uncertainty in income taxes recognized in the Company's financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return.  It also provides guidance on derecognition and measurement of a tax position taken or to be taken in a tax return.  The adoption of these standards did not have a material effect on the Company.  As of December 31, 2010, the Company has not accrued interest or penalties related to uncertain tax positions.  The Company files tax returns in the U.S. Federal jurisdiction and the State of California.  The Company is no longer subject to U.S. and California examination by tax authorities for years before 2007 and 2006, respectively.

 
Page 9

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 3
CASH/(BANK OVERDRAFT)

SeaBotix, Inc. maintains its cash accounts at three commercial banks located in San Diego, California and one located in Australia.  The total balance in the accounts held at commercial banks located within the United States is insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000 per bank as of December 31, 2010 and 2009.  At December 31, 2010 and 2009, SeaBotix, Inc. did not have balances that were in excess of the FDIC insured limit. The total balance held in Australian bank accounts is insured by the Australian Prudential Regulation Authority (APRA) up to $1,000,000 per bank. At December 31, 2010 and 2009, SeaBotix, Inc. did not have balances that were in excess of the APRA insured limit.  The bank overdraft represents outstanding checks drafted against one of the commercial bank accounts that have not yet cleared the bank.  SeaBotix, Inc. maintains a line of credit (see note 11) with that commercial bank which automatically "sweeps from" and "draws to" the commercial checking account.  The bank overdraft reflects the timing difference between the outstanding checks and the necessity to draw on the line of credit.

NOTE 4
INVENTORY

Inventory consists of the following:

   
2010
   
2009
 
Raw Materials
  $ 2,225,986     $ 1,875,923  
Work-in-Process
    658,086       97,486  
Inventory Reserve
    (212,000 )     (200,000 )
    $ 2,672,072     $ 1,773,409  

 
Page 10

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 5
PROPERTY AND EQUIPMENT

Major categories of property and equipment are summarized as follows:

   
2010
   
2009
 
Building
  $ 1,283,397     $ 1,283,397  
Land
    1,164,626       1,164,626  
Tenant Improvements
    753,745       751,517  
Furniture and Fixtures
    351,668       348,405  
Computers
    288,822       256,119  
Tooling and Equipment
    210,326       169,529  
Office Equipment
    90,287       90,784  
Shop Equipment
    55,937       54,670  
Auto
    20,565       20,565  
Trade Show Booths
    11,039       6,463  
      4,230,412       4,146,075  
Accumulated Depreciation
    (1,057,984 )     (778,288 )
    $ 3,172,428     $ 3,367,787  

Depreciation was $279,696 and $303,284 for the years ended December 31, 2010 and 2009, respectively.

NOTE 6
NOTES RECEIVABLE

Notes receivable consist of the following:

   
2010
   
2009
 
Note receivable from Shareholder
           
for the purchase of Common Stock,
           
due March 2012, with monthly interest
           
only payments of $696, at 8.5% interest.
           
Secured by 18,000 shares of Common Stock
  $ 98,280     $ 98,280  
                 
Note receivable from Shareholder
               
for the purchase of Common Stock,
               
due March 2012, with monthly interest
               
only payments of $696, at 8.5% interest.
               
Secured by 18,000 shares of Common Stock
    98,280       98,280  
 
 
Page 11

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 6
NOTES RECEIVABLE (Continued)

Note receivable from Customer,
           
due December 2017, with monthly
           
payments of $994 and 5% interest
           
Secured by underlying equipment
    70,317       -  
                 
Note receivable from Customer,
               
due October 2009, lump sum payments of principal
               
plus interest at a rate of 1% per month.
               
The note is unsecured and has been reserved against.
    55,509       65,509  
                 
Note receivable from Shareholder
               
for the purchase of Common Stock,
               
due September 2015, with monthly interest
               
only payments of $125, at 6% interest.
               
Secured by 1,250 shares of Common Stock
    25,000       -  
                 
Note receivable from Shareholder
               
for the purchase of Common Stock,
               
due September 2015, with monthly interest
               
only payments of $125, at 6% interest.
               
Secured by 1,250 shares of Common Stock
    25,000       -  
                 
Note receivable from Shareholder
               
for the purchase of Common Stock,
               
due January 2014, with monthly
               
payments of $569, at 6.9% interest.
               
Secured by 2,400 shares of Common Stock
    23,455       28,018  
                 
Note receivable from Shareholder
               
for the purchase of Common Stock,
               
due January 2014, with monthly
               
payments of $557, at 6.9% interest.
               
Secured by 2,350 shares of Common Stock
    18,873       22,213  
 
 
Page 12

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 6
NOTES RECEIVABLE (Continued)

Note receivable from Shareholder
           
for the purchase of Common Stock,
           
due September 2015, with monthly interest
           
only payments of $50, at 6% interest.
           
Secured by 500 shares of Common Stock
    10,000       -  
      424,714       312,300  
Impairment of Note Receivable from Customer
    (55,509 )     (55,509 )
Current Portion
    (73,096 )     (80,819 )
    $ 296,109     $ 175,972  

The following is a summary of principal maturities of long-term notes receivable for the years ended December 31:

2011
  $ 73,096  
2012
    217,176  
2013
    21,902  
2014
    18,025  
2015
    71,861  
Thereafter
    22,654  
    $ 424,714  

NOTE 7
OTHER CURRENT ASSETS

Other current assets consists of the following:

   
2010
   
2009
 
Income Tax Refunds Due
  $ 150,227     $ 116,915  
Prepaid Expenses
    69,588       114,938  
Prepaid State Income Taxes
    28,240       29,040  
Employee Advance
    1,226       3,157  
    $ 249,281     $ 264,050  
 
 
Page 13

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 8
LOAN FEES

Loan fees are being amortized over 5 years using the straight-line method.  The costs are shown net of $9,525 and $5,953 in amortization for the years ended December 31, 2010 and 2009, respectively.

Amortization expense for the years ended December 31, 2010 and 2009 was $3,572.  Estimated amortization at December 31 for the next three succeeding years is as follows:

2011
  $ 3,572  
2012
    3,572  
2013
    1,189  
    $ 8,333  

NOTE 9
ACCRUED EXPENSES

Accrued expenses consists of the following:

   
2010
   
2009
 
Accrued Vacation
  $ 66,713     $ 73,155  
Commissions
    44,990       22,341  
Accrued Payroll
    33,085       104,252  
Sales Tax Payable
    9,967       630  
Accrued Royalties
    7,000       51,436  
Accrued Warranty Costs
    6,000       6,000  
Accrued Income Taxes
    -       404,206  
    $ 167,755     $ 662,020  
 
 
Page 14

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 10
NOTES PAYABLE TO SHAREHOLDERS

Shareholder notes payable consists of the following:

   
2010
   
2009
 
Shareholder #1 Loan - D.R.
           
$2,671 quarterly interest only pmts; 10% interest
           
Matures January, 2011
           
The note is unsecured.
  $ 106,845     $ 106,845  
                 
Shareholder #7 Loan - R.R.
               
$1,217 per month principal and interest pmts; 6% interest
               
Matures June, 2012
               
The note is unsecured.
    24,731       39,651  
      131,576       146,496  
Less: Current Portion
    (124,083 )     (106,845 )
    $ 7,493     $ 39,651  

The following is a summary of principal maturities of long-term debt for the next two years:

2011
  $ 124,083  
2012
    7,493  
    $ 131,576  

NOTE 11
CAPITAL LEASE OBLIGATIONS

   
2010
   
2009
 
Taycor Financial - Software Lease
           
$986 per month; 16% interest
           
Due April, 2011
  $ 2,671     $ 10,039  
                 
Heartland - Software Lease
               
$277 per month; 0% interest
               
Due May, 2011
    1,646       5,275  
                 
Five Point Capital - Software Lease
               
$349 per month; 12% interest
               
Retired August, 2010
    -       3,613  
 
 
Page 15

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 11
CAPITAL LEASE OBLIGATIONS (Continued)

Five Point Capital
           
Office Furniture and Computers Lease
           
$277 per month; 14.3% interest
           
Retired July, 2010
    -       2,241  
      4,317       21,168  
Less: Current Portion
    (4,317 )     (16,553 )
    $ -     $ 4,615  

The Company leases computer software and office furniture under capital leases.  The economic substance of the leases is that the Company is financing the acquisition of the assets through the leases and, accordingly, they are recorded in the Company's assets and liabilities.  Included in the property and equipment on the accompanying balance sheets as of December 31, 2010 and 2009 is computer software and furniture acquired under capital leases with a capitalized cost of $76,405 less accumulated depreciation of $68,149 and $57,383, respectively.  All capital leases are secured by the underlying property.

Minimum future obligations on the capital leases for the years ended December 31 are as follows:

2011
  $ 4,387  
Less:  Amounts Representing Interest
    (70 )
    $ 4,317  

NOTE 12
LINE OF CREDIT

During June 2010, the Company executed a $1,300,000 line of credit with JP Morgan Chase Bank which expires on June 15, 2011.  The Company has drawn a total of $1,128,724 against the line of credit as of December 31, 2010.  The line of credit bears an interest rate of LIBOR (0.2656% at December 31, 2010) plus 3.25%.  The line of credit is collateralized by substantially all business assets.

During 2008, the Company executed a $750,000 line of credit with Wachovia Bank.  The Company had drawn $299,000 from the line as of December 31, 2009.  The line of credit bore interest at the bank's prime lending rate (3.25% at December 31, 2009) plus 0.5%.  The line of credit expired on March 31, 2010 and was collateralized by substantially all business assets.
 
 
Page 16

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 13
NOTES PAYABLE

   
2010
   
2009
 
             
Wachovia Bank - Monthly principal
           
payments of $7,333 plus accrued interest at the
           
LIBOR Market Index Rate (0.303% and 0.2309%
           
at December 31, 2010 and 2009, respectively) plus
           
2.5%; Secured by a deed of trust in the Company's
           
land and building, and substantially all other
           
business assets.
  $ 2,107,169     $ 2,151,114  
                 
JP Morgan Chase Bank
               
$11,615 per month; 4.25% interest
               
Notes matures March 2015
               
Secured by substantially all business assets
    539,913       -  
                 
Note payable to Investor
               
$1,217 per month; 6% interest
               
Note matures July 2012
               
The note is unsecured.
    20,897       33,822  
                 
Wachovia Bank - Monthly principal
               
payments of $7,717 plus accrued interest at the
               
LIBOR Market Index Rate (0.2309%
               
at December 31, 2009) plus 2.5%;
               
Secured by substantially all business assets.
               
The note was refinanced by JP Morgan Chase
               
Bank in March 2010.
    -       364,819  
      2,667,979       2,549,755  
Current Portion
    (220,349 )     (193,525 )
    $ 2,447,630     $ 2,356,230  

The following is a summary of principal maturities of long-term debt for the next five years:

2011
  $ 220,349  
2012
    219,040  
2013
    2,060,414  
2014
    134,838  
2015
    33,338  
    $ 2,667,979  
 
 
Page 17

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 14
COMMON STOCK

SeaBotix, Inc. is authorized to issue 1,200,000 shares of common stock at December 31, 2010 and 2009.  At December 31, 2010 and 2009 the Company had 575,761 and 560,761 shares of $0.001 par value common stock that were issued and outstanding, respectively.

NOTE 15
INCOME TAX EXPENSE

Income tax expense is calculated as follows:

   
2010
   
2009
 
(Loss)/Income Before Tax
  $ (220,093 )   $ 1,175,284  
                 
Current
               
Federal
  $ (63,789 )   $ 239,914  
State
    1,600       (16,742 )
      (62,189 )     223,172  
Deferred
               
Federal
    (6,412 )     (87,778 )
State
    (100,476 )     (21,822 )
      (106,888 )     (109,600 )
Income Tax Expense
  $ (169,077 )   $ 113,572  

The major components of the deferred tax asset are as follows:

   
2010
   
2009
 
Depreciation and Amortization Differences
  $ (11,434 )   $ (59,171 )
Differences in the Timing of Deductions
    383,986       324,835  
    $ 372,552     $ 265,664  
 
 
Page 18

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 15
INCOME TAX EXPENSE (Continued)

The following is a reconciliation of income taxes derived by applying the statutory U.S. Federal rates (34%) to the earnings before income taxes and comparing that to the recorded income tax expense.

   
2010
   
2009
 
U.S. Federal Statutory Tax
  $ (74,832 )   $ 399,597  
Research and Development Credit
    (45,599 )     (45,599 )
State Income Tax Provision (Net of federal benefit)
    (39,186 )     (25,146 )
Income from SeaPro, LLC
    (24,267 )     (7,600 )
Loss from Foreign Subsidiary
    12,687       (10,457 )
Other Provision Adjustments
    2,120       (4,296 )
Section 199 Deduction
    -       (29,535 )
Effective Amended Tax Returns - Refunds
    -       (163,392 )
    $ (169,077 )   $ 113,572  

During 2009, the Company amended previously filed tax returns for the years ended 2006, 2007 and 2008 to claim the research and development credit.  The Company is expecting refunds of approximately $116,915. This amount was recorded as a receivable during 2009.

NOTE 16
RELATED PARTY TRANSACTIONS

The Company pays royalties to its largest shareholder for the use of certain patents.  Currently, royalties are based on 2% of net sales for the duration of the agreement.  Royalty expense paid to the shareholder for the years ended December 31, 2010 and 2009 was $134,024 and $163,153, respectively.

The Company also has seven notes receivable from shareholders from the issuance of common stock (see note 6), and two notes payable to shareholders (see note 9).

NOTE 17
PENSION PLAN

The Company sponsors a 401k plan for all eligible employees which allows employees to contribute 80% of their annual salary to a maximum of $16,500 to the plan for 2010 and 2009.  The Company does not make any matching contributions to the plan.
 
 
Page 19

 

SEABOTIX, INC.
CONSOLIDATED NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 2010 AND 2009

NOTE 18
LEASE COMMITMENTS

The Company has entered into two non-cancelable leases for manufacturing space in San Diego.  The leases will expire over the next three years.

Minimum future payments under the non-cancelable lease for the years ended December 31 are as follows:

2011
  $ 161,270  
2012
    166,624  
2013
    36,726  
    $ 364,620  

Rent expense for years ended December 31, 2010 and 2009 was $138,760 and $100,304, respectively.

One of the office spaces is currently being subleased under a non-cancelable agreement, beginning in October 2010 and expiring in November 2011. Future minimum rental payments required under the sublease for the year ended December 31, 2011, are $17,910.

NOTE 19
LITIGATION

During the year, the Company resolved a lawsuit that had been filed in 2009.  Included in revenues for the year ended December 31, 2010, is $300,000 of income related to this settlement.  The settlement was from a customer for the recovery of previously written-off receivables and uninvoiced work performed for the customer.

NOTE 20
SUBSEQUENT EVENTS

On January 6, 2011, Bolt Technology Corporation ("Bolt") acquired all of the outstanding common stock of the Company, effective on January 1, 2011.  The Company will continue to operate in San Diego as a wholly-owned subsidiary and fourth reporting segment of Bolt.  Included in other expenses are approximately $260,000 of legal fees and employee bonuses, which have been recorded in the Company's statement of earnings for the year ended December 31, 2010.  Also, all notes receivable from shareholders and notes payable to shareholders were repaid, subsequent to the sale.

Management has evaluated subsequent events through March 22, 2011, the date which the financial statements were available to be issued.
 
 
Page 20