FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934
For May 9, 2012
NORSAT INTERNATIONAL INC.
(Registrant's Name)
Suite 110 - 4020 Viking Way
Richmond, British Columbia
Canada V6V 2N2
(Address of principal executive offices)
Indicate by check mark whether the Registrant files or will file annual reports under cover of Form 20-F or Form 40-F
Form 20-F
X
Form 40-F
Indicate by check mark whether the Registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes
No
X
If 'Yes' is marked, indicate below the file number assigned to the Registrant in connection with Rule 12g3-2(b).
Not applicable
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.
Norsat International Inc.
(Registrant)
Date: May 9, 2012
By: Signed "Arthur Chin"
Arthur Chin
Chief Financial Officer
Exhibit List
99.2 Management’s Discussion & Analysis for the three months ended March 31, 2012 and 2011
99.3 Form 52-109F2 Cerfification of Interim Filings - Chief Executive Officer
99.4 Form 52-109F2 Cerfification of Interim Filings - Chief Financial Officer
99.5 News Release dated May 9, 2012
Norsat International Inc.
Condensed Interim Consolidated Statements of Financial Position
(Expressed in US Dollars - Unaudited)
|
|
Notes |
March 31, 2012 |
December 31, 2011
|
|||||||
ASSETS
|
||||||||||
Current assets
|
||||||||||
Cash and cash equivalents
|
$ |
3,011,618
|
$ |
4,192,875
|
||||||
Short term investments
|
30,075
|
67,711
|
||||||||
Trade and other receivables
|
6,745,813
|
7,935,863
|
||||||||
Contract work in progress
|
435,986
|
300,985
|
||||||||
Inventories
|
9,666,566
|
10,173,019
|
||||||||
Prepaid expenses and other
|
614,951
|
670,371
|
||||||||
20,505,009
|
23,340,824
|
|||||||||
Non-current assets
|
||||||||||
Property and equipment, net
|
1,127,194
|
1,128,098
|
||||||||
Intangible assets, net
|
9,179,733
|
9,287,868
|
||||||||
Goodwill
|
5,371,770
|
5,277,620
|
||||||||
Long-term prepaid expenses and other
|
50,020
|
29,844
|
||||||||
Deferred income tax assets
|
1,197,836
|
1,197,165
|
||||||||
16,926,553
|
16,920,595
|
|||||||||
Total assets
|
$ |
37,431,562
|
$ |
40,261,419
|
||||||
LIABILITIES
|
||||||||||
Current liabilities
|
||||||||||
Trade and other payables
|
$ |
3,271,417
|
$ |
5,802,370
|
||||||
Accrued liabilities
|
1,305,793
|
1,319,780
|
||||||||
Provisions
|
188,070
|
186,716
|
||||||||
Current portion of acquisition loan
|
6
|
3,000,000
|
3,000,000
|
|||||||
Taxes payable
|
318,778
|
620,461
|
||||||||
Deferred revenue
|
617,226
|
642,183
|
||||||||
8,701,284
|
11,571,510
|
|||||||||
Non-current liabilities
|
||||||||||
Acquisition loan
|
6
|
5,989,964
|
6,650,286
|
|||||||
Long-term deferred revenue
|
110,056
|
141,685
|
||||||||
Deferred income tax liabilities
|
2,585,036
|
2,622,814
|
||||||||
Promissory note payable
|
625,000
|
597,226
|
||||||||
9,310,056
|
10,012,011
|
|||||||||
Total liabilities
|
18,011,340
|
21,583,521
|
||||||||
SHAREHOLDERS' EQUITY
|
||||||||||
Issued capital
|
7
|
39,850,648
|
39,850,648
|
|||||||
Contributed surplus
|
3,864,001
|
3,812,151
|
||||||||
Accumulated other comprehensive income
|
102,057
|
(70,746
|
)
|
|||||||
Deficit
|
(24,396,484
|
)
|
(24,914,155
|
)
|
||||||
Total shareholders' equity
|
19,420,222
|
18,677,898
|
||||||||
Total liabilities and shareholders' equity
|
$
|
37,431,562
|
$ |
40,261,419
|
“ Fabio Doninelli” | “ James Topham” | |
Board of Director | Board of Director |
Norsat International Inc.
Condensed Interim Consolidated Statements of Earnings
and Comprehensive Income
(Expressed in US Dollars - Unaudited)
|
Three months ended March 31,
|
||||||||||
Notes
|
2012
|
2011
|
||||||||
Revenue
|
9
|
$ |
10,539,501
|
$ |
8,714,658
|
|||||
Cost of sales
|
3
|
|
5,925,787
|
|
4,861,304
|
|||||
Gross profit
|
9
|
|
4,613,714
|
|
3,853,354
|
|||||
|
|
|||||||||
Expenses:
|
|
|
||||||||
Selling and distributing expenses
|
3
|
|
1,831,101
|
|
1,249,758
|
|||||
General and administrative expenses
|
3
|
|
1,477,104
|
|
1,748,002
|
|||||
Product development expenses, net
|
3
|
|
529,536
|
|
355,139
|
|||||
|
3,837,741
|
|
3,352,899
|
|||||||
Earnings before other expenses
|
|
775,973 |
|
500,455
|
||||||
|
|
|||||||||
Loss on disposal of property and equipment
|
|
15,016
|
|
—
|
||||||
Interest and bank charges
|
|
148,420
|
|
118,513
|
||||||
(Gain)/ loss on foreign exchange
|
|
(111,441
|
)
|
|
181,454
|
|||||
Earnings before income taxes
|
|
723,978
|
|
200,488
|
||||||
|
|
|||||||||
Current income tax expense
|
|
276,668
|
|
285,124
|
||||||
Deferred income tax expense/(recovery)
|
|
(70,361
|
)
|
|
102,182
|
|||||
Net earnings (loss) for the period
|
$ |
517,671
|
$ |
(186,818
|
)
|
|||||
|
|
|||||||||
Other comprehensive income
|
|
|
||||||||
Exchange differences on translation of operations in currencies other than US Dollars
|
|
172,803
|
|
189,775
|
||||||
Total comprehensive income (loss) for the period
|
$ |
690,474
|
$ |
(186,818
|
)
|
|||||
|
|
|||||||||
Net earnings per share
|
|
|
||||||||
Basic
|
8
|
$ |
0.01
|
$ |
(0.00
|
)
|
||||
Diluted
|
8
|
$ |
0.01
|
$ |
(0.00
|
)
|
||||
|
||||||||||
Weighted average number of shares outstanding
|
||||||||||
Basic
|
8
|
58,316,532
|
57,082,146
|
|||||||
Diluted
|
8
|
58,343,257
|
57,082,146
|
Norsat International Inc.
Condensed Interim Consolidated Statements of Changes in Shareholders’ Equity
(Expressed in US Dollars - Unaudited)
|
Notes
|
Issued capital
|
Contributed
surplus
|
Accumulated other
comprehensive
income
|
Deficit
|
Total
shareholders'
equity
|
||||||||||||||
As at January 1, 2012
|
$ |
39,850,648
|
$ |
3,812,151
|
$ |
(70,746
|
)
|
$ |
(24,914,155
|
)
|
$ |
18,677,898
|
|||||||
Net earnings for the period
|
—
|
|
—
|
|
—
|
|
517,671
|
|
517,671
|
||||||||||
Other comprehensive income (loss)
|
—
|
|
—
|
|
172,803
|
|
—
|
|
172,803
|
||||||||||
Total
|
39,850,648
|
|
3,812,151
|
|
102,057
|
|
(24,396,484
|
)
|
|
19,368,372
|
|||||||||
|
|
|
|
||||||||||||||||
Stock-based compensation
|
7
|
—
|
|
51,850
|
|
—
|
|
—
|
|
51,850
|
|||||||||
As at March 31, 2012
|
$ |
39,850,648
|
$ |
3,864,001
|
$ |
102,057
|
$ |
(24,396,484
|
)
|
$ |
19,420,222
|
Issued capital
|
Contributed
surplus
|
Accumulated other comprehensive
income
|
Deficit
|
Total
shareholders'
equity
|
||||||||||||||||
As at January 1, 2011
|
$ |
37,447,180 |
$ |
3,718,244 |
$ |
— |
$ |
(25,332,245 | ) |
$ |
15,833,179 | |||||||||
Net earnings for the period
|
|
— |
|
— |
|
— |
|
(186,818 | ) |
|
(186,818 | ) | ||||||||
Other comprehensive income
|
|
|
|
189,775 |
|
— |
|
189,775 | ||||||||||||
Total
|
|
37,447,180 |
|
3,718,244 |
|
189,775 |
|
(25,519,063 | ) |
|
15,836,136 | |||||||||
|
|
|
|
|
||||||||||||||||
Exercise of warrants
|
|
49,436 |
|
(19,304 | ) |
|
— |
|
— |
|
30,132 | |||||||||
Shares issued under ESOP,net of share isssuance costs
|
|
348,792 |
|
— |
|
— |
|
— |
|
348,792 | ||||||||||
Stock-based compensation
|
|
— |
|
4,032 |
|
— |
|
— |
|
4,032 | ||||||||||
Acquisition of subsidiary
|
|
2,036,900 |
|
— |
|
— |
|
— |
|
2,036,900 | ||||||||||
At March 31, 2011
|
$ |
39,882,308 |
$ |
3,702,972 |
$ |
189,775 |
$ |
(25,519,063 | ) |
$ |
18,255,992 |
Norsat International Inc.
Condensed Interim Consolidated Statements of Cash Flows
(Expressed in US Dollars - Unaudited)
|
Three months ended March 31,
|
||||||||||
Notes
|
2012
|
2011
|
||||||||
Cash and cash equivalents provided by (used in)
|
||||||||||
Operating activities:
|
||||||||||
Net earnings (loss) for the period
|
$ |
517,671
|
$ |
(186,818
|
)
|
|||||
Income taxes paid
|
(579,304
|
)
|
(291,944
|
)
|
||||||
Non-cash adjustments to reconcile net earnings to net cash flows:
|
||||||||||
Amortization
|
369,674
|
151,455
|
||||||||
Foreign exchange (gain) loss
|
(224,801
|
)
|
210,450
|
|||||||
Loan acquisition costs amortization
|
6,725
|
—
|
||||||||
Loss on disposal of property and equipment
|
15,016
|
—
|
||||||||
Current income tax
|
276,668
|
285,124
|
||||||||
Deferred income tax (recovery) expense
|
(70,361
|
)
|
102,182
|
|||||||
Share-based payments
|
7
|
51,850
|
4,032
|
|||||||
Accretion of promissory notes
|
27,774
|
17,600
|
||||||||
Government contribution
|
5
|
(302,653
|
)
|
(278,519
|
)
|
|||||
Changes in non-cash working capital
|
10
|
(1,269,807
|
)
|
337,124
|
||||||
Net cash flows from operating actitivies
|
(1,181,548
|
)
|
350,686
|
|||||||
Investing activities:
|
||||||||||
Purchase of intangible assets, property and equipment
|
(191,113
|
)
|
(306,055
|
)
|
||||||
Proceeds from government contributions for acquisition of property and equipment
|
260,214
|
—
|
||||||||
Proceeds from sale of property and equipment
|
42,390
|
—
|
||||||||
Redemption of short-term investment
|
38,212
|
—
|
||||||||
Acquisition of subsidiary, net of cash acquired
|
—
|
(14,985,956
|
)
|
|||||||
Net cash flows used in investing activities
|
149,703
|
(15,292,011
|
)
|
|||||||
Financing activities:
|
||||||||||
Proceeds from interest bearing borrowings
|
—
|
11,892,959
|
||||||||
Proceeds from shares issued under ESOP,
|
||||||||||
net of share issuance costs
|
—
|
348,792
|
||||||||
Proceeds from exercising warrants and options
|
—
|
30,132
|
||||||||
Proceeds from government contributions
|
5
|
393,727
|
282,498
|
|||||||
Repayment of interest bearing borrowings
|
6
|
(600,000
|
)
|
(400,000
|
)
|
|||||
Net cash flows from financing activities
|
(206,273
|
)
|
12,154,381
|
|||||||
Effect of foreign currency translation on cash and cash equivalents
|
56,861
|
(51,744
|
)
|
|||||||
Decrease in cash and cash equivalents
|
(1,181,257
|
)
|
(2,838,688
|
)
|
||||||
Cash and cash equivalents, beginning of period
|
4,192,875
|
6,315,043
|
||||||||
Cash and cash equivalents, end of period
|
$ |
3,011,618
|
$ |
3,476,355
|
Norsat International Inc.
Notes to the Condensed Interim Consolidated Financial Statements
Three months ended March 31, 2012 and 2011
(Expressed in US dollars - Unaudited)
|
Norsat International Inc.
Notes to the Condensed Interim Consolidated Financial Statements
Three months ended March 31, 2012 and 2011
(Expressed in US dollars - Unaudited)
|
Three months ended March 31,
|
||||||||
2012
|
2011
|
|||||||
Cost of Sales
|
||||||||
Direct cost of sales
|
$ |
5,876,413 |
$ |
4,847,654 | ||||
Amortization
|
|
22,590 |
|
13,650 | ||||
Transfer from Expenses
|
|
26,784 |
|
— | ||||
$ |
5,925,787 |
$ |
4,861,304 | |||||
|
|
|||||||
Selling and distributing expenses
|
|
|
||||||
Direct expenses
|
$ |
1,684,003 |
$ |
1,240,123 | ||||
Amortization
|
|
183,888 |
|
9,635 | ||||
Transfer to Cost of Sales
|
|
(8,487 | ) |
|
— | |||
Less: Government contribution (Note 5)
|
|
(28,303 | ) |
|
— | |||
$ |
1,831,101 |
$ |
1,249,758 | |||||
|
|
|||||||
|
|
|||||||
General and administrative expenses
|
|
|
||||||
Direct expenses
|
$ |
1,457,257 |
$ |
1,699,555 | ||||
Amortization
|
|
52,289 |
|
48,447 | ||||
Less: Government contribution (Note 5)
|
|
(32,442 | ) |
|
— | |||
$ |
1,477,104 |
$ |
1,748,002 | |||||
|
|
|||||||
Product development expenses, net
|
|
|
||||||
Direct expenses
|
$ |
678,834 |
$ |
557,914 | ||||
Amortization
|
|
110,907 |
|
79,723 | ||||
Transfer to Cost of Sales
|
|
(18,297 | ) |
|
— | |||
Less: Government contribution (Note 5)
|
|
(241,908 | ) |
|
(282,498 | ) | ||
$ |
529,536 |
$ |
355,139 | |||||
Supplementary information:
|
|
|
||||||
Short-term employee benefits
|
$ |
3,686,304 |
$ |
3,078,893 |
Norsat International Inc.
Notes to the Condensed Interim Consolidated Financial Statements
Three months ended March 31, 2012 and 2011
(Expressed in US dollars - Unaudited)
|
Norsat International Inc.
Notes to the Condensed Interim Consolidated Financial Statements
Three months ended March 31, 2012 and 2011
(Expressed in US dollars - Unaudited)
|
Share purchase options outstanding
|
Number of options
|
Weighted
average exercise
price Cdn$
|
||||||
Balance, December 31, 2011
|
1,941,900 |
$ |
0.87 | |||||
Granted
|
134,000 |
|
0.51 | |||||
Expired
|
(105,000 | ) |
|
3.35 | ||||
Cancelled
|
(61,000 | ) |
|
0.70 | ||||
Forfeited
|
(6,200 | ) |
|
0.54 | ||||
March 31, 2012
|
1,903,700 |
$ |
0.72 |
Options outstanding
|
Options exercisable
|
|||||||||||||||||||||
Range of
exercise prices
Cdn$
|
Number of
options
outstanding
|
Weighted average
remaining
contractual
life(years)
|
Weighted
average
exercise price
Cdn$
|
Number of
options
exercisable
|
Weighted
average
exercise price
Cdn$
|
|||||||||||||||||
$ |
0 to $0.49 | 416,000 | 4.71 | 0.48 | - | - | ||||||||||||||||
$ |
0.50 to $0.99 | 1,328,800 | 3.57 | 0.71 | 284,800 | 0.77 | ||||||||||||||||
$ |
1.00 to $1.49 | 84,400 | 1.00 | 1.37 | 84,400 | 1.37 | ||||||||||||||||
$ |
1.50 to $1.99 | 74,500 | 0.62 | 1.50 | 74,500 | 1.50 | ||||||||||||||||
|
1,903,700 | 3.59 | 0.72 | 443,700 | 1.01 |
Three months ended March 31,
|
||||||||
2012
|
2011
|
|||||||
Total compensation (increase in contributed surplus and share based payment)
|
$ |
51,850 |
$ |
4,032 |
Norsat International Inc.
Notes to the Condensed Interim Consolidated Financial Statements
Three months ended March 31, 2012 and 2011
(Expressed in US dollars - Unaudited)
|
Three months ended March 31,
|
||
2012
|
2011
|
|
Risk free interest rate
|
2.33%
|
2.33%
|
Expected life
|
3.50
|
3.50
|
Vesting period
|
2 years
|
2 years
|
Expected volatility
|
77.6%
|
78.6%
|
Expected dividends
|
Nil
|
nil
|
Forfeiture rate
|
14%
|
14%
|
Three months ended March 31,
|
||||||||
2012
|
2011
|
|||||||
Numerator
|
||||||||
Net earnings
|
$ |
517,671 |
$ |
(186,818 | ) | |||
Denominator:
|
|
|
||||||
Weighted average number of shares outstanding used to compute basic EPS
|
|
58,316,532 |
|
57,082,146 | ||||
Dilution from exercise of stock options
|
|
26,725 |
|
— | ||||
Weighted average number of shares outstanding used to compute diluted EPS
|
|
58,343,257 |
|
57,082,146 | ||||
|
|
|||||||
Net earnings per share:
|
|
|
||||||
Basic
|
$ |
0.01 |
$ |
(0.00 | ) | |||
Diluted
|
$ |
0.01 |
$ |
(0.00 | ) |
Norsat International Inc.
Notes to the Condensed Interim Consolidated Financial Statements
Three months ended March 31, 2012 and 2011
(Expressed in US dollars - Unaudited)
|
Three months ended March 31,
|
||||||||
2012
|
2011
|
|||||||
Sales to external customers
|
||||||||
Sinclair Technologies
|
$ |
6,167,356 |
$ |
4,346,725 | ||||
Satellite Solutions
|
|
2,104,837 |
|
2,357,884 | ||||
Microwave Products
|
|
2,098,653 |
|
1,839,308 | ||||
Maritime Solutions
|
|
168,655 |
|
170,741 | ||||
$ |
10,539,501 |
$ |
8,714,658 | |||||
|
|
|||||||
Gross Profit
|
|
|
||||||
Sinclair Technologies
|
$ |
2,776,657 |
$ |
1,846,203 | ||||
Satellite Solutions
|
|
879,228 |
|
1,167,881 | ||||
Microwave Products
|
|
892,204 |
|
809,527 | ||||
Maritime Solutions
|
|
65,625 |
|
29,743 | ||||
$ |
4,613,714 |
$ |
3,853,354 |
Three months ended March 31,
|
||||||||
2012
|
2011
|
|||||||
Canada
|
$ |
2,308,375 |
$ |
2,901,108 | ||||
United States
|
|
5,521,561 |
|
4,419,926 | ||||
Europe and other
|
|
2,709,565 |
|
1,393,624 | ||||
$ |
10,539,501 |
$ |
8,714,658 |
Sinclair
Technologies
|
Satellite
Solutions
|
Microwave
Products
|
Maritime
Solutions
|
Consolidated
|
||||||||||||
As at December 31, 2011
|
||||||||||||||||
Total assets related to operations
|
$ |
26,942,839
|
$ |
6,508,422
|
$ |
6,176,780
|
$ |
633,378
|
$ |
40,261,419
|
||||||
Property and equipment, net
|
|
457,914
|
|
327,500
|
|
310,812
|
|
31,872
|
|
1,128,098
|
||||||
Intangible assets, net
|
|
9,141,045
|
|
71,748
|
|
68,092
|
|
6,983
|
|
9,287,868
|
||||||
|
|
|
|
|
||||||||||||
As at March 31, 2012
|
|
|
|
|
|
|||||||||||
Total assets related to operations
|
$ |
24,096,863
|
$ |
6,419,587
|
$ |
6,400,727
|
$ |
514,385
|
$ |
37,431,562
|
||||||
Property and equipment, net
|
|
479,873
|
|
311,632
|
|
310,718
|
|
24,971
|
|
1,127,194
|
||||||
Intangible assets, net
|
|
9,052,908
|
|
61,058
|
60,877
|
|
4,890
|
|
9,179,733
|
Norsat International Inc.
Notes to the Condensed Interim Consolidated Financial Statements
Three months ended March 31, 2012 and 2011
(Expressed in US dollars - Unaudited)
|
Three months ended March 31,
|
||||||||
2012
|
2011
|
|||||||
Change in non-cash operating working capital:
|
||||||||
Accounts receivable
|
$ |
911,084 |
$ |
(870,354 | ) | |||
Contract work in progress
|
|
(135,001 | ) |
|
— | |||
Inventories
|
|
586,882 |
|
791,429 | ||||
Prepaid expense and other
|
|
42,072 |
|
(27,473 | ) | |||
Accounts payable & accrued liabilities
|
|
(2,613,295 | ) |
|
420,084 | |||
Provisions
|
|
1,354 |
|
69,947 | ||||
Deferred revenue
|
|
(62,903 | ) |
|
(46,509 | ) | ||
$ |
(1,269,807 | ) |
$ |
337,124 | ||||
Supplementary information:
|
|
|
||||||
Interest paid
|
$ |
97,356 |
$ |
45,081 |
Three months ended March 31,
|
||||||||
2012
|
2011
|
|||||||
Short-term employee benefits
|
$ |
808,859 |
$ |
241,192 | ||||
Share based payments
|
|
12,146 |
|
4,031 | ||||
Total
|
$ |
821,005 |
$ |
245,223 |
Remaining
|
|||||||||||||||||||
2012
|
2013
|
2014
|
2015
|
2016
|
Total
|
||||||||||||||
Acuisition loan
|
2,400,000
|
3,000,000
|
3,000,000
|
589,964
|
8,989,964
|
||||||||||||||
Promissory note payable
|
—
|
750,000
|
—
|
—
|
—
|
750,000
|
|||||||||||||
Inventory purchase obligations
|
3,847,783
|
992,780
|
161,554
|
—
|
—
|
5,002,117
|
|||||||||||||
Operating lease obligations
|
530,086
|
705,695
|
722,035
|
302,600
|
277,383
|
2,537,799
|
|||||||||||||
Total
|
6,777,869
|
5,448,475
|
3,883,589
|
892,564
|
277,383
|
17,279,880
|
Norsat International Inc.
Notes to the Condensed Interim Consolidated Financial Statements
Three months ended March 31, 2012 and 2011
(Expressed in US dollars - Unaudited)
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Table of Contents
|
||
1.0 INTRODUCTION
|
3
|
|
2.0 BUSINESS OVERVIEW
|
4
|
|
2.1 OVERVIEW OF THE BUSINESS
|
4
|
|
2.2 COMPANY PRODUCTS AND SERVICES
|
4
|
|
2.3 MARKETS AND TRENDS
|
6
|
|
2.4 STRATEGY
|
9
|
|
3.0 OVERVIEW
|
11
|
|
3.1 OUTLOOK
|
12
|
|
4.0 FINANCIAL REVIEW
|
13
|
|
4.1 NON-IFRS MEASUREMENTS
|
13
|
|
4.2 RESULTS OF OPERATIONS FOR THE THREE M ONTHS ENDED MARCH 31, 2012 |
14
|
|
4.3 SUMMARY OF QUARTERLY RESULTS
|
17
|
|
4.4 LIQUIDITY AND FINANCIAL CONDITION
|
18
|
|
4.5 CAPITAL RESOURCES
|
19
|
|
4.6 CONTRACTUAL OBLIGATIONS
|
20
|
|
5.0 OFF BALANCE SHEET ARRANGEMENTS
|
21
|
|
6.0 TRANSACTIONS WITH RELATED PARTIES
|
21
|
|
7.0 PROPOSED TRANSACTIONS
|
21
|
|
8.0 CRITICAL ACCOUNTING ESTIMATES
|
21
|
|
9.0 OUTSTANDING SHARE DATA
|
22
|
|
10.0 RISKS AND UNCERTAINTIES
|
22
|
|
11.0
|
DISCLOSURE CONTROLS AND INTERNAL CONTROLS OVER FINANCIAL REPORTING
|
22
|
11.1 DISCLOSURE CONTROLS AND PROCEDURES
|
22
|
|
11.2 INTERNAL CONTROLS OVER FINANCIAL REPORTING
|
22
|
|
11.3 CHANGES IN INTERNAL CONTROLS OVER FINANCIAL REPORTING
|
22
|
|
12.0 EVENTS AFTER THE REPORTING DATE
|
23
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
The following discussion and analysis of the financial conditions and results of operations contains forward-looking statements concerning anticipated developments in our operations in future periods, the adequacy of our financial resources and other events or conditions that may occur in the future. Forward-looking statements are frequently, but not always, identified by words such as “expects,” “anticipates,” “believes,” “intends,” “estimates,”, “predicts,” “potential,” “targeted,” “plans,” “possible” and similar expressions, or statements that events, conditions or results “will,” “may,” “could” or “should” occur or be achieved. These forward-looking statements include, without limitation, statements about our market opportunities, strategies, competition, expected activities and expenditures as we pursue our business plan, the adequacy of our available cash resources and other statements about future events or results. Forward-looking statements are statements about the future and are inherently uncertain, and actual achievements of the Company or other future events or conditions may differ materially from those reflected in the forward-looking statements due to a variety of risks, uncertainties and other factors, such as business and economic risks and uncertainties. Our forward-looking statements are based on the beliefs, expectations and opinions of management on the date the statements are made. Consequently, all forward-looking statements made in this discussion and analysis of the financial conditions and results of operations or the documents incorporated by reference are qualified by this cautionary statement and there can be no assurance that actual results or developments we anticipate will be realized. Some of these risks, uncertainties and other factors are described herein under the heading “Risks and Uncertainties” and in the most recent Annual Information Form under the heading “Risk Factors”. For the reasons set forth above, investors should not place undue reliance on forward-looking statements.
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Ø
|
Public safety and military network operators, including several police forces, military and paramilitary organizations, such as the coast guards and navies, and a large set of ambulance and fire dispatch services;
|
Ø
|
Private Sector Networks including rail, ground and air transportation networks used by natural resource, utility, taxi, trucking, and construction companies, as well as other dedicated network operators, generally served through an extensive set of dealers specializing in radio systems;
|
Ø
|
Mobile radio, public safety, military, cellular, aviation and heavy transport industries; and
|
Ø
|
Original equipment manufacturers.
|
6
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Ø
|
Limited availability of licensed and unlicensed frequencies is causing governments to re-assign spectrum for public safety networks. As an example, US Broadcasters were recently required to vacate the 700 MHz frequency band to allow spectrum for new public safety networks;
|
Ø
|
Demand by mobile radio users for more radio channels is causing network operators to reduce channel spacing and increase demand for filter products;
|
Ø
|
Large competitors are more focused on the larger cellular market and appear to be reducing investment in new product development for the PMR market; and
|
Ø
|
Original equipment manufacturers (OEMs) are driving greater efficiencies and bargaining power by favouring fewer vendors with a broad product portfolio.
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Ø
|
There is a growing expectation that organizations and individuals are always “connected” to some type of communications infrastructure, regardless of where they may be positioned geographically.
|
Ø
|
As companies are increasingly required to look beyond traditional locations to meet the world’s demand for natural resources, there has been a proliferation of remote sites far removed from existing infrastructure. Demand for bandwidth is ever-expanding as users increasingly expect that video and audio files are capable of being transmitted, and that the transmissions will occur in real time.
|
Ø
|
In the era of 24-hour news coverage, viewers have come to expect media to cover a breaking story nearly instantaneously, regardless of where it occurs around the world. Media outlets need to be able to deploy quickly to meet this expectation.
|
Ø
|
Major media are experiencing competition from alternative news sources that typically make content available over the Internet. Partly in response, governments and non-governmental organizations are increasingly producing their own content relating to events they deem significant, and making this available to third parties or directly to the public.
|
Ø
|
The nature of modern military operations is such that mobility and rapid establishment of communication links in the field are increasingly considered vital.
|
Ø
|
Major organizations that have global operations are increasingly aware of, and plan for, natural or man-made crisis events. Their plans often include establishing communication capabilities that are not dependent on terrestrial infrastructure as part of their contingency or emergency action plans.
|
Ø
|
A number of large-scale disasters in recent years have proven the critical importance of first responders being able to establish rapid communication links to coordinate recovery efforts.
|
Ø
|
Experience with information technology and communication equipment in recent decades has conditioned users generally to expect related hardware to become smaller and more portable over time, while offering improved functionality. Providers who are able to meet this expectation can realize competitive advantages.
|
Ø
|
Applications for satellite technology are becoming ubiquitous. From their traditional role in the broadcast and telecommunications fields, communications satellites have more recently been extended to such applications as broadband services, cellular and Internet backhaul, location-based services and satellite imagery. As a result, a broader base of users has a need for ground-based satellite equipment.
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Ø
|
enhancing our ability to provide communications solutions in remote and austere regions;
|
Ø
|
providing access to high-end commercial markets; and
|
Ø
|
increasing our ability to generate a stable revenue stream.
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Ø
|
For the three months ended March 31, 2012, revenue increased 21%, gross profit increased 20%, EBITDA (1) increased by 6% and net earnings grew 377% compared to the same period in 2011. The significant improvement in results reflects the positive impact of the Sinclair acquisition, strong demand for many of our products and a favourable product mix which supported stable gross profit margins.
|
Ø
|
The Sinclair Division, which was acquired on January 21, 2011, continued to perform above historical norms, reflecting a favourable product mix and strong demand, particularly from the transportation sector. The new division has helped to diversify our product lines with antenna and RF conditioning products, and has also firmly positioned Norsat in the commercial market.
|
Ø
|
As anticipated, the Satellite Solutions division experienced a reduction in order activity related to cuts in US military spending. This was partially offset by $0.3 million in new revenue under the First Nations’ Emergency Services Society of British Columbia (“FNESS”) contract.
|
Ø
|
Our Microwave Division posted a 14% increase in revenue and we achieved stable results in our Maritime Products Division.
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Ø
|
In February 2012 we established a new business segment called Norsat Power Solutions. The new business segment will provide turnkey, project-specific power conversion and energy storage solutions for high-integrity applications in the communications, transportation and resource sectors. It will also develop complementary products for Norsat’s other segments, including power supplies and DC-DC converters for our Microwave Products segment and portable power products for our Satellite Solutions segment. We believe Norsat Power Solutions will help us diversify into a new market segment while leveraging a number of our existing Norsat/Sinclair customer relationships, especially in the utility and rail sectors. The new segment will also allow us to expand our existing product offerings and may create some modest cost synergies. As an added benefit, the power solutions market segment includes projects that have ongoing monitoring or service requirements, as well as regular upgrade and renewal cycles. These projects, if won, would create new recurring revenue streams for Norsat, which is a key strategic objective.
|
Ø
|
Mr. Ivan Gissing was appointed General Manager of both the Sinclair Division and the new Norsat Power Solutions division.
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
EBITDA (1)
|
|||||||||||||||
('000)
|
Three months ended March 31,
|
||||||||||||||
2012
|
2011
|
Change
|
|||||||||||||
EBITDA
|
$ | 1,119 | $ | 1,053 | $ | 66 | 6 | % | |||||||
Interest
|
(136 | ) | (119) | (17 | ) | 14 | % | ||||||||
Amortization
|
(370 | ) | (151) | (219 | ) | 145 | % | ||||||||
Taxes
|
(206 | ) | (387) | 181 | (47 | %) | |||||||||
Foreign exchange
|
111 | (181) | 292 | (161 | %) | ||||||||||
Reorganization
|
- | (402) | 402 | (100 | %) | ||||||||||
Net earnings (loss) for the period
|
$ | 518 | $ | (187) | $ | 705 | (377 | %) |
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Three months ended March 31,
|
||||||||||||||||
2012
|
2011
|
Change
|
||||||||||||||
Sales (in '000s)
|
||||||||||||||||
Sinclair Technologies
|
$ | 6,167 | $ | 4,347 | $ | 1,820 | 42% | |||||||||
Satellite Solutions
|
2,105 | 2,358 | (253) | (11%) | ||||||||||||
Microwace Products
|
2,099 | 1,839 | 260 | 14% | ||||||||||||
Maritime Solutions
|
169 | 171 | (2) | (1%) | ||||||||||||
Total
|
$ | 10,540 | $ | 8,715 | $ | 1,825 | 21% | |||||||||
Gross Profit Margin
|
||||||||||||||||
Sinclair Technologies
|
45% | 42% | 3% | |||||||||||||
Satellite Solutions
|
42% | 50% | (8%) | |||||||||||||
Microwave Products
|
43% | 44% | (1%) | |||||||||||||
Maritime Solutions
|
39% | 18% | 21% | |||||||||||||
Total
|
44% | 44% | 0% |
Norsat International Inc.
|
Management’s Discussion & Analysis
|
('000s)
|
Three months ended March 31
|
|||||||||||||||
2012
|
2011
|
Change
|
||||||||||||||
Selling and distributing expenses
|
$ | 1,831 | $ | 1,250 | $ | 581 | 46% | |||||||||
General and administrative expenses
|
1,477 | 1,748 | (271) | (16%) | ||||||||||||
Product development expenses, net
|
530 | 355 | 175 | 49% | ||||||||||||
Other expenses
|
52 | 300 | (248) | (83%) | ||||||||||||
Total expenses
|
$ | 3,890 | $ | 3,654 | $ | 236 | 6% |
Norsat International Inc.
|
Management’s Discussion & Analysis
|
('000s)
|
Three months endedMarch 31,
|
|||||||||||||||
2012
|
2011
|
Change
|
||||||||||||||
Direct expenses
|
$ | 679 | $ | 557 | $ | 122 | 22% | |||||||||
Amortization
|
111 | 80 | 31 | 39% | ||||||||||||
Transfer to Cost of Sales
|
(18) | - | (18) | N/A | ||||||||||||
Less: Government contribution
|
(242) | (282) | 40 | (14%) | ||||||||||||
Total product development expenses, net
|
$ | 530 | $ | 355 | $ | 175 | 49% |
('000s), except per share amounts
|
Three months ended March 31
|
|||||||||||||||
2012
|
2011
|
Change
|
||||||||||||||
Earnings before income taxes
|
$ | 724 | $ | 200 | $ | 523 | 261% | |||||||||
Income tax expense/(recovery)
|
$ | 206 | $ | 387 | $ | (181) | (47%) | |||||||||
Net earnings (loss) for the period
|
$ | 518 | $ | (187) | $ | 704 | 377% |
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Quarterly Financial Data
|
||||||||||||||||
('000s), except for earnings per share
|
Three months ended | |||||||||||||||
Mar 31
|
Jun 30
|
Sep 30
|
Dec 31
|
|||||||||||||
2012
|
||||||||||||||||
Sales
|
$ | 10,540 | ||||||||||||||
EBITDA (1)
|
1,119 | |||||||||||||||
Net earnings (loss) for the period
|
518 | |||||||||||||||
Net earnings (loss) per share - basic
|
0.01 | |||||||||||||||
Net earnings (loss) per share - diluted
|
0.01 | |||||||||||||||
Weighted average common shares outstanding -
|
# | |||||||||||||||
Basic ('000s)
|
58,317 | |||||||||||||||
Diluted ('000s)
|
58,343 | |||||||||||||||
2011
|
||||||||||||||||
Sales
|
$ | 8,715 | $ | 8,644 | $ | 11,381 | $ | 9,616 | ||||||||
EBITDA (1)
|
1,053 | 486 | 1,683 | 961 | ||||||||||||
Net earnings (loss) for the period
|
(187 | ) | (285 | ) | 1,102 | (221 | ) | |||||||||
Net earnings (loss) per share - basic
|
(0.00 | ) | (0.00 | ) | 0.02 | (0.00 | ) | |||||||||
Net earnings (loss) per share - diluted
|
(0.00 | ) | (0.00 | ) | 0.02 | (0.00 | ) | |||||||||
Weighted average common shares outstanding -
|
# | # | # | # | ||||||||||||
Basic ('000s)
|
57,082 | 58,364 | 58,351 | 58,317 | ||||||||||||
Diluted ('000s)
|
57,082 | 58,364 | 58,380 | 58,317 | ||||||||||||
2010
|
||||||||||||||||
Sales
|
$ | 4,887 | $ | 5,199 | $ | 4,492 | $ | 5,655 | ||||||||
EBITDA (1)
|
666 | 895 | 659 | 443 | ||||||||||||
Net earnings for the period
|
514 | 817 | 609 | 215 | ||||||||||||
Net earnings per share - basic
|
0.01 | 0.02 | 0.01 | 0.00 | ||||||||||||
Net earnings per share - diluted
|
0.01 | 0.02 | 0.01 | 0.00 | ||||||||||||
Weighted average common shares outstanding -
|
# | # | # | # | ||||||||||||
Basic ('000s)
|
53,677 | 53,591 | 53,439 | 53,556 | ||||||||||||
Diluted ('000s)
|
53,855 | 53,758 | 53,551 | 53,651 |
Norsat International Inc.
|
Management’s Discussion & Analysis
|
____________________________________
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
('000s)
|
Remaining 2012
|
2013
|
2014
|
2015
|
2016
|
Total
|
||||||||||||||||||
and later
|
||||||||||||||||||||||||
Acquisition loan
|
$ | 2,400 | $ | 3,000 | $ | 3,000 | $ | 590 | $ | - | $ | 8,990 | ||||||||||||
Promissory note payable
|
- | 750 | - | - | - | 750 | ||||||||||||||||||
Inventory purchase obligations
|
3,848 | 993 | 162 | - | - | 5,003 | ||||||||||||||||||
Operating lease obligations
|
530 | 706 | 722 | 303 | 277 | 2,538 | ||||||||||||||||||
Total
|
$ | 6,778 | $ | 5,449 | $ | 3,884 | $ | 893 | $ | 277 | $ | 17,281 |
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Three months ended March,
|
||||||||
('000s)
|
2012
|
2011
|
||||||
Short-term employee benefits
|
$ | 809 | $ | 241 | ||||
Share based payments
|
12 | 4 | ||||||
Total
|
$ | 821 | $ | 245 | ||||
Norsat International Inc.
|
Management’s Discussion & Analysis
|
Norsat International Inc.
|
Management’s Discussion & Analysis
|
1.
|
Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Norsat International Inc. (the “issuer”) for the interim period ended March 31, 2012.
|
2.
|
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4.
|
Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
|
5.
|
Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
|
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
(ii)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial
|
5.1
|
Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control over Financial Reporting – Guidance for Smaller Public Companies issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
|
5.2
|
N/A
|
6.
|
Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on January 1, 2012 and ended on March 31, 2012 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
|
1.
|
Review: I have reviewed the interim financial report and interim MD&A (together, the “interimfilings”) of Norsat International Inc. (the “issuer”) for the interim period ended March 31, 2012.
|
2.
|
No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4.
|
Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
|
5.
|
Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
|
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
(i)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
(ii)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
5.1
|
Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control over Financial Reporting – Guidance for Smaller Public Companies issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
|
5.2
|
N/A
|
6.
|
Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on January 1, 2012 and ended on March 31, 2012 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
|
- Management to Host Conference Call May 9, 2012 at 8:30am Pacific (11:30am Eastern) Details Below-
('000), except per share amounts
|
Three months ended March 31,
|
||||||||||||
2012
|
2011
|
Change
|
|||||||||||
Revenue
|
$
|
10,540
|
$
|
8,715
|
$
|
1,825
|
21
|
%
|
|||||
Gross profit
|
$
|
4,614
|
$
|
3,853
|
$
|
761
|
20
|
%
|
|||||
Gross profit (%)
|
44
|
%
|
44
|
%
|
0
|
%
|
|||||||
EBITDA (1)
|
$
|
1,119
|
$
|
1,053
|
$
|
66
|
6
|
%
|
|||||
Net earnings (loss) for the period
|
$
|
518
|
$
|
(187
|
)
|
$
|
705
|
>100
|
%
|
||||
Net earnings (loss) per share - basic
|
$
|
0.01
|
$
|
(0.00
|
)
|
$
|
0.01
|
100
|
%
|
||||
Net earnings (loss) per share - diluted
|
$
|
0.01
|
$
|
(0.00
|
)
|
$
|
0.01
|
100
|
%
|
||||
Weighted average common shares outstanding-
|
#
|
#
|
|||||||||||
Basic
|
58,317
|
57,082
|
|||||||||||
Diluted
|
58,343
|
57,082
|
·
|
First quarter revenue, gross profit, EBITDA and net earnings were all up over the same period in 2011.
|
·
|
The Norsat Power Solutions division was launched to provide turnkey project-specific power conversion and energy storage solutions in the communications, transportation and resource sectors.
|
·
|
Mr. Ivan Gissing was appointed General Manager of both the Sinclair Division and the new Norsat Power Solutions division.
|
For further information, contact: | |
Dr. Amiee Chan | Mr. Arthur Chin |
President & CEO | Chief Financial Officer |
Tel: 604 821-2808 | Tel: 604 821-2809 |
Email: achan@norsat.com | Email: achin@norsat.com |
]/&W:JABC._6TE8KE*D
M4SM+^6DX#IS3U]@WVSQKI"5F8D("LIZ4JZ%(5WI.S`0]=_T7?/L,CZLX!=_A
MW_EKU\MG]56`<.`TS)L2$PJ1+?1'81[3KJ@A(\I-!@!_[S-![W=>-1\U:5J<
MO^JF7\N`((DV),83(B/(D,+VH=:4%I/D(K@-V`@7"_V2W/-L3Y\>(\Z*M-O.
M)0I0K2H"B*[H^8;/5*E#_4D$8"YM=\L]U:+MMF,S&T[%%E853R@;1@)N
M`4//&_V*X::CQH,^/*D-3$EQEIQ*UI"4+!)2"2*'9@"3EMJ;3K6D++;UW.*F
M=NDM<*74!S.5&B [16F972=
MI.`GX"%=[+:[Q"5!N<=$J*HA1:7T52:@BG7@(]BTM8;"EY-HAHB)D$%X().8
MIJ!TD]N`MAW/X 2#0IH`+AJE1JI:B:]!P
M$JW\Y=+3+RS;"U)CB2L-Q93S>1M94:).TU"5'H-,`,WKF=.B\RVFT+G)LL8+
M:E6Y+55NK0%I*D(IF4G-0@@X`UU%S.T]9%1V'$/RKA);2\B!';*G4H6*C./S
M3W8#=I[F-IZ^6Z;+C%UMRW(4Y,ANIRO(2D$DA-=HV4P%5#YSZ3G28$6&B0[(
MGNAH-;L`MA2@D*H-$Z8U`H+NT!M]U(HEX50X!V9T%*J8"LM_*;04%]+[=K2ZXDU3OUK=2#\E9
M*?R8"PU%H72^H0QXI"2XJ,G(PM"E-J2C]&J"GU>[`6=HM%OM%N9MUO:W,.."
MEINI50$U.U1).TX#=,AQ9D9<:6RA^.Z,KC3B0I*AW@X"@C\MM#QIC4QBTLM2
M&5I=:6G,,JTFJ2!6FPX`EP"K_$#R[=U1I=-RMS6\O5FS.LH3[3K!^E:':=F9
M/DQ:VF;LN^)5]QC[K7+,"4M*VW6EE#K:@MM8V%*DFH.WL(QZ?%=%T4EYS-9-
MEU8-J'STYF%M"538JZ``K,9.8]YH0,5)XG%\K$\IEA8#F_S%F,+9