Item 1. Financial Statements
Item 1. Financial statements
Condensed Consolidated Financial Statements:
Condensed Consolidated Balance Sheets as of September 30, 2023 (unaudited) and December 31, 2022
2
Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2023 and 2022 (unaudited)
3
Condensed
Consolidated Statements of Changes in Stockholders’ Equity for the three and nine months ended September 30, 2023 and 2022
(unaudited)
4
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2023 and 2022 (unaudited)
5
Notes
to Condensed Consolidated Financial Statements (unaudited)
7
1
AIR INDUSTRIES GROUP
Condensed Consolidated Balance Sheets
September 30,
December 31,
2023
2022
(unaudited)
ASSETS
Current Assets
Cash
$ 740,000
$ 281,000
Accounts Receivable, Net of Allowance for Credit Loss of $ 348,000 and $ 281,000 , at September 30, 2023 and December 31, 2022, respectively
5,221,000
9,483,000
Inventory
31,348,000
31,821,000
Prepaid Expenses and Other Current Assets
235,000
307,000
Contract Costs Receivable
296,000
296,000
Prepaid Taxes
28,000
28,000
Total Current Assets
37,868,000
42,216,000
Property and Equipment, Net
9,285,000
8,593,000
Operating Lease Right-Of-Use-Assets
2,024,000
2,473,000
Deferred Financing Costs, Net, Deposits and Other Assets
542,000
532,000
TOTAL ASSETS
$ 49,719,000
$ 53,814,000
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Debt - Current Portion
$ 13,903,000
$ 14,477,000
Accounts Payable and Accrued Expenses
7,290,000
7,542,000
Operating Lease Liabilities - Current Portion
854,000
778,000
Deferred Gain on Sale - Current Portion
38,000
38,000
Customer Deposits
3,476,000
781,000
Total Current Liabilities
25,561,000
23,616,000
Long-Term Liabilities
Debt - Net of Current Portion
1,156,000
4,629,000
Subordinated Notes Payable - Related Party
6,162,000
6,162,000
Operating Lease Liabilities - Net of Current Portion
1,815,000
2,463,000
Deferred Gain on Sale - Net of Current Portion
76,000
105,000
TOTAL LIABILITIES
34,770,000
36,975,000
Commitments and Contingencies (see Note 7)
Stockholders’ Equity
Preferred Stock, Par Value $ .001 - Authorized 3,000,000 shares, 0 shares outstanding, at both September 30, 2023 and December 31, 2022.
-
-
Common Stock - Par Value $ .001 - Authorized 6,000,000 shares, 3,289,827 and 3,247,937 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively
3,000
3,000
Additional Paid-In Capital
82,868,000
82,446,000
Accumulated Deficit
( 67,922,000 )
( 65,610,000 )
TOTAL STOCKHOLDERS’ EQUITY
14,949,000
16,839,000
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 49,719,000
$ 53,814,000
See Notes to Condensed Consolidated Financial Statements.
2
AIR INDUSTRIES GROUP
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Net Sales
$ 12,293,000
$ 13,278,000
$ 38,047,000
$ 39,348,000
Cost of Sales
11,065,000
11,036,000
32,769,000
32,606,000
Gross Profit
1,228,000
2,242,000
5,278,000
6,742,000
Operating Expenses
2,024,000
2,073,000
6,160,000
6,116,000
(Loss) Income from Operations
( 796,000 )
169,000
( 882,000 )
626,000
Interest and Financing Costs
( 398,000 )
( 205,000 )
( 1,118,000 )
( 566,000 )
Interest Expense - Related Parties
( 118,000 )
( 118,000 )
( 354,000 )
( 369,000 )
Other Income, Net
13,000
12,000
42,000
132,000
Loss before Provision For Income Taxes
( 1,299,000 )
( 142,000 )
( 2,312,000 )
( 177,000 )
Provision for Income Taxes
-
-
-
-
Net Loss
$ ( 1,299,000 )
$ ( 142,000 )
$ ( 2,312,000 )
$ ( 177,000 )
Loss per share - Basic and diluted
$ ( 0.40 )
$ ( 0.04 )
$ ( 0.71 )
$ ( 0.05 )
Weighted Average Shares Outstanding - Basic and diluted
3,286,682
3,232,467
3,270,399
3,224,912
See Notes to Condensed Consolidated Financial Statements.
3
AIR INDUSTRIES GROUP
Condensed Consolidated
Statements of Changes in Stockholders’ Equity
For the Three and Nine Months Ended September
30, 2023 and 2022
(Unaudited)
Additional
Total
Common Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Capital
Deficit
Equity
Balance, January 1, 2023
3,247,937
$ 3,000
$ 82,446,000
$ ( 65,610,000 )
$ 16,839,000
Common Stock issued for directors fees
11,430
-
54,000
-
54,000
Stock Compensation Expense
-
-
45,000
-
45,000
Net Loss
-
-
-
( 618,000 )
( 618,000 )
Balance, March 31, 2023
3,259,367
$ 3,000
$ 82,545,000
$ ( 66,228,000 )
$ 16,320,000
Common Stock issued for directors fees
15,230
-
54,000
-
54,000
Stock Compensation Expense
-
-
187,000
-
187,000
Net Loss
-
-
-
( 395,000 )
( 395,000 )
Balance, June 30, 2023
3,274,597
$ 3,000
$ 82,786,000
$ ( 66,623,000 )
$ 16,166,000
Common Stock issued for directors fees
15,230
-
54,000
-
54,000
Stock Compensation Expense
-
-
28,000
-
28,000
Net Loss
-
-
-
( 1,299,000 )
( 1,299,000 )
Balance, September 30, 2023
3,289,827
$ 3,000
$ 82,868,000
$ ( 67,922,000 )
$ 14,949,000
Balance January 1, 2022
3,212,801
$ 3,000
$ 81,920,000
$ ( 64,534,000 )
$ 17,389,000
Common Stock issued for directors fees
5,522
-
54,000
-
54,000
Stock Compensation Expense
-
-
66,000
-
66,000
Net Loss
-
-
-
( 28,000 )
( 28,000 )
Balance, March 31, 2022
3,218,323
$ 3,000
$ 82,040,000
$ ( 64,562,000 )
$ 17,481,000
Common Stock issued for directors fees
6,429
-
54,000
-
54,000
Stock Compensation Expense
-
-
141,000
-
141,000
Net Loss
-
-
-
( 7,000 )
( 7,000 )
Balance, June 30, 2022
3,224,752
$ 3,000
$ 82,235,000
$ ( 64,569,000 )
$ 17,669,000
Common Stock issued for directors fees
7,715
-
54,000
-
54,000
Stock Compensation Expense
-
-
55,000
-
55,000
Net Loss
-
-
-
( 142,000 )
( 142,000 )
Balance, September 30, 2022
3,232,467
$ 3,000
$ 82,344,000
$ ( 64,711,000 )
$ 17,636,000
See Notes to Condensed Consolidated Financial Statements.
4
AIR INDUSTRIES GROUP
Condensed Consolidated Statements of Cash Flows
For the Nine Months Ended September 30,
(Unaudited)
2023
2022
CASH FLOWS FROM OPERATING ACTIVITIES
Net Loss
$ ( 2,312,000 )
$ ( 177,000 )
Adjustments to reconcile net loss to net cash provided by operating activities
Depreciation of property and equipment
1,853,000
1,906,000
Non-cash employee compensation expense
260,000
262,000
Non-cash directors compensation
162,000
162,000
Non-cash other income recognized
-
( 59,000 )
Amortization of operating lease right-of-use assets
449,000
403,000
Deferred gain on sale of real estate
( 29,000 )
( 29,000 )
Bad debt expense (recovery)
38,000
( 102,000 )
Amortization of deferred financing costs
51,000
48,000
Changes in Operating Assets and Liabilities
(Increase) Decrease in Operating Assets:
Accounts receivable
4,224,000
1,917,000
Inventory
473,000
( 3,876,000 )
Prepaid expenses and other current assets
72,000
( 24,000 )
Prepaid taxes
-
( 3,000 )
Deposits and other assets
( 20,000 )
( 74,000 )
Increase (Decrease) in Operating Liabilities:
Accounts payable and accrued expenses
( 251,000 )
256,000
Operating lease liabilities
( 572,000 )
( 504,000 )
Customer deposits
2,695,000
( 179,000 )
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
7,093,000
( 73,000 )
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment
( 1,867,000 )
( 1,980,000 )
NET CASH USED IN INVESTING ACTIVITIES
( 1,867,000 )
( 1,980,000 )
CASH FLOWS FROM FINANCING ACTIVITIES
Note payable - revolver - net - Webster Bank
( 4,908,000 )
1,641,000
Proceeds from term loan - Webster Bank
740,000
1,945,000
Proceeds from term loan - CT Green Bank
393,000
-
Payments of term loan - Webster Bank
( 876,000 )
( 1,430,000 )
Payments of deferred financing costs
( 25,000 )
( 20,000 )
Payment of subordinated note payable - related party
-
( 250,000 )
Payments of finance lease obligations
( 84,000 )
( 263,000 )
Payments of loan payable - financed asset
( 7,000 )
( 5,000 )
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES
( 4,767,000 )
1,618,000
NET INCREASE (DECREASE) IN CASH
459,000
( 435,000 )
CASH AT BEGINNING OF PERIOD
281,000
627,000
CASH AT END OF PERIOD
$ 740,000
$ 192,000
See Notes to Condensed Consolidated Financial
Statements.
5
AIR INDUSTRIES GROUP
Condensed Consolidated Statements of Cash Flows
For the Nine Months Ended September 30, (Continued)
(Unaudited)
2023
2022
Supplemental cash flow information
Cash paid during the period for interest
$ 1,472,000
$ 895,000
2023
2022
Supplemental Disclosure of non-cash investing and finance activities
Acquisition of financed lease asset
$ 679,000
$ -
See Notes to Condensed Consolidated Financial Statements.
6
AIR INDUSTRIES GROUP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1. FORMATION, BASIS OF PRESENTATION AND GOING CONCERN
Organization
Air Industries Group is a Nevada corporation (“AIRI”). As
of September 30, 2023, and for the three and nine months ended September 30, 2023 and 2022, the accompanying condensed consolidated financial
statements presented are those of AIRI, and its wholly-owned subsidiaries; Air Industries Machining Corp. (“AIM”), Nassau
Tool Works, Inc. (“NTW”), and The Sterling Engineering Corporation (“Sterling”), (together, the “Company”).
Basis of Presentation
The accompanying unaudited condensed consolidated
financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles for interim financial
information and with Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended
September 30, 2023 are not necessarily indicative of the results that may be expected for the year ending December 31, 2023. These unaudited
condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes
thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, as filed with the Securities
and Exchange Commission, from which the accompanying condensed consolidated balance sheet dated December 31, 2022 was derived.
Going Concern
As of September 30, 2023, the Company had aggregate debt of $ 13,715,000
payable to Webster Bank. For the nine months ended September 30, 2023, net cash provided by operating activities was $ 7,093,000 . Despite
this year-to-date positive operating cash flow, as discussed in further detail in Note 5, the Company was in violation of two of its financial
covenants, including the Fixed Charge Coverage Ratio, as a result of the losses incurred by the Company as well as
the large increase in interest rates charged on our debt with Webster Bank.
In November 2023, we entered into an amended credit facility with Webster
Bank to (a) waive such defaults including our failure to maintain a Fixed Charge Coverage Ratio of 0.95 to 1.00 for the fiscal quarter
ended September 30, 2023 and (b) reduce the Fixed Charge Coverage Ratio compliance requirements for the fiscal quarters ending December
31, 2023, March 31 and June 30, 2024. This amended credit facility is intended to provide us with additional flexibility to meet future
financial covenants.
Navigating the current business landscape poses significant
challenges. Accurately projecting future financial periods and ensuring covenant compliance has become extremely difficult. We are grappling
with supply chain issues, particularly in securing critical inventory essential for fulfilling specific orders. Additionally, the recent
Middle East war has heightened geopolitical instability that we expect will cause fluctuations in our future business results.
Our future liquidity may be adversely impacted
by various risks and uncertainties, including but not limited to the ongoing wars in Ukraine and Israel, other geopolitical volatility,
deterioration in the financial markets or defense industries and other macroeconomic events.
While we are presently in full compliance
with our Webster Facility, the Company has failed to meet its covenants, as amended, during two out of three of last fiscal quarters.
Additionally, it is possible, that the Company may not meet its financial covenants in one of the upcoming fiscal quarters over the next
twelve months due to either future losses and/or raising interest rates. Therefore, we have classified the term loan that expires on
December 30, 2025 as current as of September 30, 2023, in accordance with the guidance in ASC 470-10-45 related to the classification
of callable debt. Failure to meet the revised covenants in future periods and secure any necessary waivers raises substantial doubt about
the Company’s ability to continue as a going concern within one year after the issuance date of this report. The Company is required
to maintain a collection account with Webster Bank into which substantially all of the Company’s cash receipts are remitted. If
Webster were to cease lending and keep the funds remitted to the collection account, the Company would lack the funds to continue its
operations.
The accompanying consolidated financial statements
do not include any adjustments relating to the recoverability and classification of recorded assets or the classification of liabilities
that might be necessary should the Company be unable to continue as a going concern.
Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Accounts Receivable
Accounts receivable are carried at the original invoice
amount less an estimate made for credit losses based on a review of all outstanding amounts on a quarterly basis. Management determines
the allowance for credit losses by regularly evaluating individual customer receivables and considering a customer’s financial condition,
credit history, current economic conditions and other relevant factors, including specific reserves for certain accounts. Accounts receivable
are written off when deemed uncollectible. Bad debt expenses are recorded in selling, general, and administrative expense.
7
The activity for the allowance for credit losses
during the nine months ended September 30, 2023 and 2022 is set forth in the table below
September 30,
2023
2022
Balance, January 1,
$ 281,000
$ 594,000
Provision (Reversal)
67,000
( 99,000 )
Write-offs
—
—
Balance, September 30
$ 348,000
$ 493,000
Inventory Valuation
The Company values inventory at the lower of cost
on a first-in-first-out basis or estimated net realizable value.
The Company generally purchases raw materials and
supplies uniquely suited to the production of larger more complex parts, such as landing gear, only when non-cancellable contracts for
orders have been received for finished goods. It occasionally produces larger more complex products, such as landing gear, in excess of
purchase order quantities in anticipation of future purchase order demand, when it is economically advantageous to do so, since historically
this excess has been used in fulfilling future purchase orders. The Company purchases supplies and materials useful in a variety of products
as deemed necessary even though orders have not been received. The Company periodically evaluates inventory items not secured by purchase
orders and establishes write-downs to estimated net realizable value for excess quantities, slow-moving goods, obsolescence and for other
impairments of value.
Inventories consist of the following at:
September 30,
December 31,
2023
2022
Raw Materials
$ 4,836,000
$ 4,198,000
Work In Progress
16,337,000
20,488,000
Finished Goods
13,415,000
10,748,000
Reserve
( 3,240,000 )
( 3,613,000 )
Total Inventory
$ 31,348,000
$ 31,821,000
Credit and Concentration Risks
There were three customers that represented 60.8 %
and two customers that represented 63.9 % of total net sales for the three months ended September 30, 2023 and 2022, respectively. This
is set forth in the table below.
Percentage of Sales
September 30,
September 30,
Customer
2023
2022
1
31.9 %
**
2
18.0 %
**
3
10.9 %
**
4
*
40.7 %
5
*
23.2 %
* Customer was less than 10 % of sales for the three months ended September 30, 2023
** Customer was less than 10 % of sales for the three months ended September 30, 2022
There were four customers that represented 62.9 %
and three customers that represented 68.9 % of total sales for the nine months ended September 30, 2023 and 2022, respectively. This is
set forth in the table below.
Percentage of Sales
September 30,
September 30,
Customer
2023
2022
1
24.7 %
19.5 %
2
17.3 %
32.5 %
3
10.9 %
**
4
10.0 %
**
5
*
16.9 %
* Customer was less than 10 % of sales for the nine months ended September 30, 2023
** Customer was less than 10 % of sales for the nine months ended September 30, 2022
8
There were three customers that represented 56.7 %
and 70.3 % of gross accounts receivable at September 30, 2023 and December 31, 2022, respectively. This
is set forth in the table below.
Percentage of Accounts Receivables
September 30,
December 31,
Customer
2023
2022
1
23.2 %
33.1 %
2
20.0 %
23.6 %
3
13.5 %
**
4
*
13.6 %
* Customer was less than 10 % of accounts receivable at September 30, 2023
** Customer was less than 10 % of accounts receivable at September 30, 2022
Disaggregation of Revenue
The following table summarizes revenue from contracts with customers
for the three and nine month periods ending September 30, 2023 and 2022:
Three Months Ended
Nine Months Ended
Product
September 30,
2023
September 30,
2022
September 30,
2023
September 30,
2022
Military
$ 10,144,000
$ 11,266,000
$ 31,513,000
$ 33,399,000
Commercial
2,149,000
2,012,000
6,534,000
5,949,000
Total
$ 12,293,000
$ 13,278,000
$ 38,047,000
$ 39,348,000
Cash
During the period, the Company had occasionally
maintained balances in its bank accounts that were in excess of the FDIC limit. The Company has not experienced any losses on these accounts.
Major Suppliers
The Company has several key sole-source suppliers
of various parts or services that are important for one or more of its products. These suppliers are its only source for such parts or
services and, therefore, in the event any of them were to go out of business or be unable to provide parts or services for any reason,
its business could be severely harmed.
Customer Deposits
The Company receives advance payments on certain
contracts with the remainder of the contract balance due upon shipment of the final product once the customer inspects and approves the
product for shipment. At that time, the entire amount will be recognized as revenue and the deposit will be applied to the customer’s
invoice.
At September 30, 2023 and December 31, 2022, customer
deposits were $ 3,476,000 and $ 781,000 respectively. The Company recognized revenue of $ 147,000 and $ 461,000 during the three and nine
months ended September 30, 2023, respectively, that was included in the customer deposits balance as of December 31, 2022. The Company
recognized revenue of $ 73,000 and $ 126,000 during the three and nine months ended September 30, 2022, respectively, that was included
in the customer deposits balance as of December 31, 2021.
9
Backlog
Backlog represents executed non-cancellable contracts
that represent firm orders that are deliverable over the next 18- month period. As of September 30, 2023, backlog relating to remaining
performance obligations in contracts was approximately $ 66,900,000 . We expect to recognize revenue amounts in future periods related to
these remaining performance obligations as follows: approximately $ 11,900,000 to $ 13,900,000 of our backlog during the remainder of 2023,
approximately $ 48,500,000 from January 1, 2024 through December 31, 2024, and approximately $ 3,000,000 to $ 4,500,000 from January 1, 2025
through March 31, 2025. This expectation is based on the Company’s belief that raw material will be delivered on time from its suppliers,
and that its customers will accept delivery as scheduled.
Contract Costs Receivable
Contract costs receivable represent costs to be
reimbursed from a terminated contract. Contract costs receivable totals $ 296,000 at both September 30, 2023 and December 31, 2022.
Leases
The Company accounts for leases under ASC 842, “Leases.”
All leases are required to be recorded on the balance sheet and are classified as either operating leases or finance leases. The lease
classification affects the expense recognition in the condensed consolidated statement of operations. Operating lease charges are recorded
entirely in operating expenses. Finance lease charges are split, where amortization of the right-of- use asset is recorded in operating
expenses and an implied interest component is recorded in interest expense. See Note 4.
Earnings (Loss) per share
Basic earnings (loss) per share (“EPS”)
is computed by dividing the net income (loss) applicable to common stockholders by the weighted-average number of shares of common stock
outstanding for the period.
For purposes of calculating diluted earnings per
common share, the numerator includes net income plus interest on convertible notes payable assumed converted as of the first day of the
period. The denominator includes both the weighted-average number of shares of common stock outstanding during the period and the number
of common stock equivalents if the inclusion of such common stock equivalents is dilutive. Dilutive common stock equivalents potentially
include stock options and warrants using the treasury stock method and convertible notes payable using the if-converted method.
The following securities have been excluded from
the calculation as the exercise price was greater than the average market price of the common shares:
Three and Nine Months
Ended
September 30,
September 30,
2023
2022
Stock options
462,870
305,350
Warrants
-
76,000
462,870
381,350
10
The following securities have been excluded from
the calculation because the effect of including these potential shares was anti-dilutive due to the net loss incurred during these periods:
Three and Nine Months Ended
September 30,
September 30,
2023
2022
Stock options
-
-
Convertible notes payable
405,800
405,800
405,800
405,800
Stock-Based Compensation
The Company accounts for stock-based compensation in accordance with
FASB ASC 718, “Compensation – Stock Compensation.” Under the fair value recognition provision of the ASC, stock-based
compensation cost is estimated at the grant date based on the fair value of the award. The Company estimates the fair value of stock options
and warrants granted using the Black-Scholes-Merton option pricing model. Stock-based compensation expense for employees amounted to $ 28,000
and $ 55,000 for the three months ended September 30, 2023 and 2022, respectively, and $ 260,000 and $ 262,000 for the nine months ended
September 30, 2023 and 2022, respectively. Stock compensation expense for directors amounted to $ 54,000 and $ 54,000 for the three months
ended September 30, 2023 and 2022, respectively, and $ 162,000 and $ 162,000 for the nine months ended September 30, 2023 and 2022, respectively.
Stock compensation expense for employees and directors was included in operating expenses on the accompanying Condensed Consolidated Statements
of Operations.
Recently Issued Accounting Pronouncements
Effective January 1, 2023, the Company adopted
ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326) (“ASU 2016-13”), which significantly changes how
entities will account for credit losses for most financial assets and certain other instruments that are not measured at fair value through
net income. ASU 2016-13 replaces the existing incurred loss model with an expected credit loss model that requires entities to estimate
an expected lifetime credit loss on most financial assets and certain other instruments. Under ASU 2016-13 credit impairment is recognized
as an allowance for credit losses, rather than as a direct write-down of the amortized cost basis of a financial asset. The impairment
allowance is a valuation account deducted from the amortized cost basis of financial assets to present the net amount expected to be collected
on the financial asset. The allowance for credit losses must be adjusted for management’s current estimate at each reporting date.
The new guidance provides no threshold for recognition of impairment allowance. Therefore, entities must also measure expected credit
losses on assets that have a low risk of loss. For instance, trade receivables that are either current or not yet due may not require
an allowance reserve under currently generally accepted accounting principles, but under the new standard, the Company will have to estimate
an allowance for expected credit losses on trade receivables under ASU 2016-13. The adoption of ASU 2016-13 did not have a material effect
on the Company’s financial statements.
The Company does not believe that any other recently
issued, but not yet effective, accounting standards if currently adopted would have a material effect on the accompanying condensed consolidated
financial statements.
11
Note 3. PROPERTY AND EQUIPMENT
The components of property and equipment at September
30, 2023 and December 31, 2022 consisted of the following:
September 30,
December 31,
2023
2022
Land
$ 300,000
$ 300,000
Buildings and Improvements
2,206,000
1,789,000
Machinery and Equipment
24,681,000
23,566,000
Finance Lease Right-of-Use Assets - Machinery and Equipment
1,054,000
375,000
Tools and Instruments
13,972,000
13,744,000
Automotive Equipment
266,000
266,000
Furniture and Fixtures
310,000
290,000
Leasehold Improvements
1,025,000
941,000
Computers and Software
605,000
604,000
Total Property and Equipment
44,419,000
41,875,000
Less: Accumulated Depreciation
( 35,134,000 )
( 33,282,000 )
Property and Equipment, net
$ 9,285,000
$ 8,593,000
Depreciation expense for the three months ended
September 30, 2023 and 2022 was $ 614,000 and $ 598,000 , respectively. Depreciation expense for the nine months ended September 30, 2023
and 2022 was $ 1,853,000 and $ 1,906,000 , respectively.
Assets held under financed lease obligations are
depreciated over the shorter of their related lease terms or their estimated productive lives. Depreciation of assets under finance leases
is included in depreciation expense. Accumulated depreciation on these assets was approximately $ 46,000 and $ 0 as of September 30, 2023
and December 31, 2022, respectively.
Note 4. LEASES
The Company has operating leases for leased office
and manufacturing facilities. The leases have remaining lease terms of one to five years , some of which include options to extend or terminate
the leases.
Three Months Ended Nine Months Ended
September 30, September 30, September 30, September 30,
2023 2022 2023 2022
Operating lease cost: $ 295,000 $ 271,000 $ 839,000 $ 834,000
Total lease cost $ 295,000 $ 271,000 $ 839,000 $ 834,000
Other Information
Cash paid for amounts included in the measurement lease liability: $ 258,000 $ 250,000 $ 773,000 $ 750,000
Operating cash flow from operating leases $ 258,000 $ 250,000 $ 773,000 $ 750,000
September 30,
December 31,
2023
2022
Weighted Average Remaining Lease Term - in years
2.91
3.64
Weighted Average discount rate - %
9.06 %
8.89 %
12
The aggregate undiscounted cash flows of operating lease payments for
leases with remaining terms greater than one year are as follows:
Amount
December 31, 2023 (remainder of year)
$ 265,000
December 31, 2024
1,070,000
December 31, 2025
992,000
December 31, 2026
730,000
Total future minimum lease payments
3,057,000
Less: discount
( 388,000 )
Total operating lease maturities
2,669,000
Less: current portion of operating lease liabilities
( 854,000 )
Total long-term portion of operating lease maturities
$ 1,815,000
Note 5. DEBT
Notes payable, related party notes payable and
finance lease obligations consist of the following:
September 30,
December 31,
2023
2022
Revolving loan to Webster Bank
$
8,444,000
$
13,352,000
Term loan, Webster
5,275,000
5,396,000
Connecticut Green Bank loan
393,000
-
Finance lease obligations
923,000
328,000
Loans payable - financed assets
24,000
30,000
Related party notes payable
6,162,000
6,162,000
Subtotal
21,221,000
25,268,000
Less: Current portion
(13, 903,000
)
( 14,477,000
)
Long Term Portion
$
7, 318,000
$
10,791,000
Webster Bank (“Webster”)
The Company has a loan facility (“Webster
Facility”) with Webster Bank that expires on December 30, 2025 . The Webster Facility, which was first entered into on December 31,
2019, was amended several times, and now provides for a $ 20,000,000 revolving loan (“Revolving Line of Credit”), a $ 5,000,000
term loan (“Term Loan”) and a $ 2,000,000 Equipment Line of Credit, which as it is drawn upon is added to the balance of the
Term Loan.
On December 15, 2022, the Company made a draw
against the capital expenditure line of credit in the amount of $ 877,913 . The principal payments are $ 10,451 per month commencing in February
2023 with a balloon payment due on December 30, 2025 .
On January 4, 2023, the Company made an additional
draw against the capital expenditure line of credit in the amount of $ 739,500 . The principal payments are $ 8,804 per month commencing
in March 2023 with a balloon payment due on December 30, 2025 .
13
As of September 30, 2023, there is currently $ 8,444,000
outstanding under the Webster Revolving Loan and $ 5,275,000 under the Webster term loan, inclusive of amounts drawn under the Equipment
Line of Credit. Additionally, there is $ 382,000 remaining available under the equipment line of credit. The below table shows the timing
of payments due under the Term Loan:
For the year ending
Amount
December 31, 2023 (remainder of the year)
$ 236,000
December 31, 2024
945,000
December 31, 2025
4,143,000
Webster Term Loan payable
5,324,000
Less: debt issuance costs
( 49,000 )
Total Webster Term Loan payable, net of debt issuance costs
5,275,000
Less: Current portion of Webster Term Loan payable
5,275,000
Total long-term portion of Webster Term Loan payable
$ -
As of December 31, 2022, our debt to Webster in the amount of $ 18,748,000
consisted of the Webster Revolving Loan in the amount of $ 13,352,000 and the Webster term loan in the amount of $ 5,396,000 which included
$ 878,000 drawn on the equipment line of credit. As discussed in Note 1, there is no assurance that the Company will be able to meet its
financial covenants in one of the upcoming fiscal quarters over the next twelve months, therefore in accordance with the guidance in ASC
470-10-45 related to the classification of callable debt the entire term loan has been classified as short term as of September 30,2023.
Interest expense related to the Webster Facility
amounted to approximately $ 380,000 and $ 204,000 for the three months ended September 30, 2023 and 2022, respectively, and $ 1,084,000 and
$ 506,000 for the nine months ended September 30, 2023 and 2022, respectively.
The below summarizes historical amendments to
the Webster Facility and various terms:
For so long as the Webster term loan remains outstanding,
if Excess Cash Flow (as defined) is a positive number for any fiscal year the Company shall pay to Webster an amount equal to the lesser
of (i) twenty-five percent ( 25 %) of the Excess Cash Flow for such fiscal year and (ii) the outstanding principal balance of the term loan.
Such payment shall be made to Webster and applied to the outstanding principal balance of the term loan, on or prior to the April 15 immediately
following such fiscal year. The Company made an Excess Cash Flow payment of $ 854,000 in April 2022 (for fiscal year ended December 31,
2021). As required, the Company provided the calculation for the Excess Cash Flow payment of $ 195,000 for fiscal year ended December 31,
2022 to Webster prior to the April 15, 2023 deadline for such payment and authorized such payment to be made from the Revolving Loan.
On June 13, 2023, Webster applied this payment to the term loan.
On May 17, 2022, the Company entered into the
Fourth Amendment to the Webster Facility (“Fourth Amendment”). The purpose of the amendment was to increase the Term Loan
to $ 5,000,000 , generating proceeds of $ 1,945,000 , reduce the monthly principal installments to be made in respect to the term loan, and
establish a capital expenditure line of credit in the amount of $ 2,000,000 which the Company can draw upon from time to time to finance
purchases of machinery and equipment, thereby increasing the amount of capital expenditures that the Company may make each year. The principal
payments are $ 59,524 per month commencing in June 2022 with a balloon payment due on December 30, 2025. In connection with these changes,
the Company paid an amendment fee of $ 20,000 .
Under the terms of the Webster Facility, both
the Webster revolving line of credit and the Webster term loan will bear an interest rate equal to the greater of (i) 3.50% and (ii) a
rate per annum equal to the rate per annum published from time to time in the “Money Rates” table of the Wall Street Journal
(or such other presentation within The Wall Street Journal as may be adopted hereafter for such information) as the base or prime rate
for corporate loans at the nation’s largest commercial bank, less sixty-five hundredths (-0.65%) of one percent per annum. The average
interest rate charged was 7.78 % and 4.70 % the three months ended September 30, 2023 and 2022, respectively and was 7.44 % and 3.94 % for
the nine months ended September 30, 2023 and 2022, respectively.
The Webster Facility limits the amount of Capital
Expenditures and dividends the Company can pay to its stockholders. Substantially all of the Company’s assets are pledged as collateral
under the Webster Facility.
All amendment fees paid in connection with the Webster Facility that
are for a future benefit of the Company are included in Deferred Financing Costs, Net, Deposits and Other Assets, in the accompanying
condensed consolidated balance sheets and are amortized over the term of the loan.
14
The Webster Facility required that the Company maintain
a defined Fixed Charge Coverage Ratio of 1.25 to 1.00 at the end of each Fiscal Quarter. On August 4, 2023, the Company entered into the
Fifth Amendment to the Webster Facility (“Fifth Amendment”). The amendment waived the default caused by the failure to achieve
the required Fixed Charge Coverage Ratio for the Fiscal Quarter ended March 31, 2023 and decreased the required Fixed Charge Coverage
Ratio to 0.95 to 1.00 for the Fiscal Quarters ending June 30, 2023 and September 30, 2023. Additionally, the Fifth Amendment increased
the amount of purchase money secured Debt (including Finance Leases) the Company is allowed to have outstanding at any time to $2,000,000.
In connection with these changes, the Company paid an amendment fee of $10,000.
On
November 20, 2023, the Company entered into the Sixth Amendment to the Webster Facility (“Sixth Amendment”). The amendment
waived the default caused by the failure to achieve the required Fixed Charge Coverage Ratio for the Fiscal Quarter ended September 30,
2023 and the fact that the Company’s Capital Expenditures were in excess of the amount permitted in the Webster Facility. The Sixth
Amendment allows for the Fixed Charge Coverage Ratio to be calculated on a rolling basis ( w)
for the Fiscal Quarter Ending December 31, 2023, three month basis, (x) for the Fiscal Quarter Ending March 31, 2024, six month basis,
(y) for the Fiscal Quarter Ending June 30, 2024, nine month basis, and (z) for all other Fiscal Quarters, twelve month basis. Additionally,
the Fixed Charge Coverage Ratio shall not be less than (i) 0.95 to 1.00 for the Fiscal Quarters ending June 30, 2023, September 30, 2023,
and December 31, 2023, (ii) 1.10 to 1.00 for the Fiscal Quarter ending March 31, 2024, (iii) 1.20 to 1.00 for the Fiscal Quarter ending
June 30, 2024, and (iv) 1.25 to 1.00 for all other Fiscal Quarters. The Sixth Amendment has increased the Capital Expenditure limit to
$2,500,000 in any Fiscal Year. In connection with these changes, the Company paid an amendment for of $20,000.
As a result of the Company’s entry into
the Sixth Amendment, the Company was in compliance with all financial covenants of the Webster Facility for the Fiscal Quarter ended September
30, 2023.
Connecticut Green Bank (“Green Bank”)
On August 16, 2023, the Company entered into a Financing Agreement
with Green Bank, a quasi-public agency of the State of Connecticut, for the installation of solar energy systems including replacing the
existing roof (“Project”) at its Sterling facility. Advances are made by Green Bank upon its approval of costs incurred on
the Project up to $ 934,553 . As of September 30, 2023, an advance of $ 393,233 had been made including the payment of Green Bank’s
closing costs of $ 25,233 . Interest accrues at the rate of 5 % on advances and is capitalized and added to the outstanding principal of
the loan. Upon project completion, the cumulative total of the advances and capitalized interest will convert to a 20 -year level payment
term loan with interest accruing at the rate of 5.75 %. Semi-annual payments are projected to be approximately $ 41,000 inclusive of interest
over the 20-year term.
Finance Lease Obligations
The Company entered into a finance lease in November
of 2022 for the purchase of new manufacturing equipment. Additionally, during May of 2023, the Company entered into an additional finance
lease for the purchase of additional manufacturing equipment. The obligations for the finance leases totaled $ 962,000 and $ 328,000 as
of September 30, 2023 and December 31, 2022, respectively. The leases have an average imputed interest rate of 7.32 % per annum and are
payable monthly with the final payments due between September of 2026 and May of 2030.
Three Months Ended
Nine Months Ended
September 30,
September 30,
September 30,
September 30,
2023
2022
2023
2022
Finance Lease cost:
Amortization of Right-of-Use assets
$ 39,000
$ -
$ 84,000
$ -
Interest on lease liabilities
17,000
-
33,000
-
Total lease Costs
$ 56,000
$ -
$ 117,000
$ -
Other Information:
Cash Paid for amounts included in the measurement lease liabilities:
Financing cash flow from finance lease obligations
$ 39,000
$ 9,000
$ 84,000
$ 9,000
Supplemental disclosure of non-cash activity
Acquisition of finance lease asset
$ 679,000
$ -
$ 679,000
$ -
15
As of September 30, 2023, the aggregate future
minimum finance lease payments, including imputed interest are as follows:
For the year ending
Amount
December 31, 2023 (remainder of the year)
$ 56,000
December 31, 2024
224,000
December 31, 2025
224,000
December 31, 2026
199,000
December 31, 2027
124,000
December 31, 2028
124,000
Thereafter
177,000
Total future minimum finance lease payments
1,128,000
Less: imputed interest
( 205,000 )
Less: Current portion
( 162,000 )
Long-term portion
$ 761,000
Loan Payable – Financed Asset
The Company financed the purchase of a delivery
vehicle in July 2020. The loan obligation totaled $ 24,000 and $ 30,000 as of September 30, 2023 and December 31, 2022, respectively. The
loan bears no interest and a final payment is due and payable for all unpaid principal on July 20, 2026.
The future minimum loan payments are as follows:
For the year ending
Amount
December 31, 2023 (remainder of the year)
$ 3,000
December 31, 2024
9,000
December 31, 2025
9,000
December 31, 2026
4,000
Loans Payable - financed assets
25,000
Less: Current portion
( 9,000 )
Long-term portion
$ 16,000
Related Party Notes Payable
Taglich Brothers, Inc. is a corporation co-founded
by two directors of the Company, Michael and Robert Taglich.
Taglich Brothers, Inc. has acted as placement
agent for various debt and equity financing transactions and has received cash and equity compensation for their services.
From 2016 through 2020, the Company entered into
various subordinated notes payable and convertible subordinated notes payable with Michael and Robert Taglich. These notes resulted in
proceeds to the Company totaling $ 6,550,000 . In connection with these notes, Michael and Robert were issued a total of 355,082 shares
of common stock and Taglich Brothers Inc. was issued promissory notes totaling $ 554,000 for placement agency fees. At December 31, 2020,
related party notes payable totaled $ 6,012,000 and accrued interest totaled $ 400,000 .
On January 1, 2021, the related party subordinated
notes due to Michael and Robert Taglich and Taglich Brothers, Inc., were amended to include all accrued interest through December 31,
2020 in the principal balance of the notes. Per the terms of the Webster Facility, these notes remain subordinate to the Webster Facility
and the outstanding principal amount of the notes and any accrued but unpaid interest is due on July 1, 2026. Approximately $ 2,732,000
of the related party convertible subordinated notes can be converted at the option of the holder into Common Stock of the Company at $ 15.00
per share and bears interest at a rate of 6 % per annum, while the remaining $ 2,080,000 of the related party convertible subordinated notes
can be converted at the option of the holder into common stock of the Company at $ 9.30 per share and bears interest rate of 7 % per annum.
The subordinated notes which are not convertible bear interest at the rate of 12 % per annum. There are no periodic principal payments
due on the subordinated notes payable and convertible subordinated notes payable. Under the terms of the Webster Facility, as amended,
the Company is now allowed, subject to certain limitations, to make principal payments of $ 250,000 per quarter of this subordinated debt.
16
For the three and nine months ended September
30, 2023 no principal payments have been made on these notes. For the three and nine months ended September 30, 2022, a principal payment
of $ 250,000 was made against the Subordinated Notes due to Michael Taglich. This payment was made pursuant to the conditions set forth
in the Webster Facility, as amended.
The note holders and the principal balance of
the notes of September 30, 2023 are shown below:
Michael
Taglich,
Robert
Taglich,
Taglich
Brothers,
Chairman
Director
Inc.
Total
Convertible Subordinated Notes
$ 2,666,000
$ 1,905,000
$ 241,000
$ 4,812,000
Subordinated Notes
1,000,000
350,000
-
1,350,000
Total
$ 3,666,000
$ 2,255,000
$ 241,000
$ 6,162,000
Interest expense on all related party notes payable
for the three months ended September 30, 2023 and 2022 was $ 118,000 and $ 118,000 , respectively, and $ 354,000 and $ 369,000 for the nine
months ended September 30, 2023 and 2022, respectively.
Note 6. STOCKHOLDERS’ EQUITY
Common Stock – Issuance of Securities
The Company issued 15,230 and 7,715 shares of common stock in payment
of director fees totaling $ 54,000 and $ 54,000 for the three months ended September 30, 2023 and 2022, respectively, and 41,890 and 19,666
shares totaling $ 162,000 and $ 162,000 for the nine months ended September 30, 2023 and 2022, respectively.
During the fourth quarter of 2023, the Company
issued 13,218 shares of common stock in payment of directors’ fees totaling $ 54,000 .
2022 Equity Incentive Plan
At the 2023 annual meeting of shareholders, an amendment to the Air
Industries Group 2022 Equity Incentive Plan, was approved. The amendment increased the number of shares of the Company’s common
stock, par value $ .001 per share, that are available for issuance by 250,000 shares from 100,000 shares to 350,000 .
Note 7. CONTINGENCIES
On October 2, 2018, Contract Pharmacal Corp. (“Contract Pharmacal”)
commenced an action, relating to a Sublease entered into between the Company and Contract Pharmacal in May 2018 with respect to the property
that was formerly occupied by the Company’s former subsidiary WMI, at 110 Plant Avenue, Hauppauge, New York. In the action Contract
Pharmacal sought damages for an amount in excess of $ 1,000,000 for the Company’s failure to make the entire premises available by
the Sublease commencement date. On July 8, 2021, the Court denied Contract Phamacal’s motion for summary judgement. In the Order,
the court granted Contract Pharmacal’s Motions to drop its claim for specific performance and to amend its Complaint to reduce its
claim for damages to $ 700,000 . Subsequently, Contact Pharmacal moved to amend its Complaint. The Company opposed and the Court denied
the request to amend the Complaint. Contract Pharmacal filed a Motion to reargue which the Court denied on November 30, 2021. On March
10, 2022, Contract Pharmacal filed an appeal to the Court’s decision with the Appellate Division which the Company has opposed.
The argument of the appeal filed by Contract Pharmacal was heard by the Appellate Division on November 9, 2023. The Appellate Division
has yet to render a decision with respect to Contract Phamacal’s appeal. The Company disputes the validity of the claims asserted
by Contract Pharmacal and intends to contest them vigorously.
Note 8. INCOME TAXES
The Company recorded no income tax expense for
the three and nine months ended September 30, 2023 and 2022 because the estimated annual effective tax rate was zero. In determining the
estimated annual effective income tax rate, the Company analyzes various factors, including projections of the Company’s annual
earnings and taxing jurisdictions in which the earnings will be generated, the impact of state and local income taxes, the ability to
use tax credits and net operating loss carry forwards, and available tax planning alternatives.
As of September 30, 2023, and December 31, 2022,
the Company provided a full valuation allowance against its net deferred tax assets since the Company believes it is more likely than
not that its deferred tax assets will not be realized.
Note 9. SUBSEQUENT EVENTS
On November 21, 2023, the Company received a notice
from NYSE American (the “Exchange”) stating that the Company is not in compliance with the continued listing standards of
the Exchange under the timely filing criteria included in Section 1007 of the NYSE American Company Guide because the Company failed to
file by the extended due date of November 20, 2023, its Quarterly Report on Form 10-Q for the quarter ended September 30, 2023 (the “Form
10-Q”).
In accordance with Section 1007 of the Company Guide,
the Company will have six months from the date of the filing delinquency, or until May 20, 2024 (the “Initial Cure Period”),
to file the Form 10-Q with the Securities and Exchange Commission. If the Company fails to file the Form 10-Q during the Initial Cure
Period, the Exchange may, in its sole discretion, provide an additional six-month cure period depending on the Company’s specific
circumstances.
Upon filing of the Form 10-Q, the Company will cure this delinquency.
17
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.