7 unchanged sentences
“Company”) as of October 1, 2023 and October 2, 2022, and the related consolidated statements of income,
−Removed: stockholders’ equity, and cash flows for the years then ended, and the related notes (collectively referred to as the
+Added: stockholders’ equity, and cash flows for the twelve months then ended, and the related notes (collectively referred to as the
“financial statements”).
1 unchanged sentence
financial position of the Company as of October 1, 2023 and October 2, 2022, and the results of their operations and their cash
−Removed: flows for the years then ended, in conformity with accounting principles generally accepted in the United States of
+Added: flows for the twelve months then ended, in conformity with accounting principles generally accepted in the United States of
financial statements are the responsibility of the Company’s management.
21 unchanged sentences
provide a reasonable basis for our opinion.
−Removed: critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was
−Removed: communicated or required to be communicated to the audit committee and that:
−Removed: (1) relates to accounts or disclosures that are
−Removed: material to the financial statements and (2) involved especially challenging, subjective, or complex judgments.
−Removed: The communication of
−Removed: the critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by
−Removed: communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or
−Removed: disclosures to which it relates.
−Removed: Audit Matter Description
−Removed: described in notes 2 and 13 to the consolidated financial statements, deferred tax assets and liabilities are determined based on
−Removed: differing treatment of items for financial reporting and income tax reporting purposes.
−Removed: A valuation allowance is provided for
−Removed: certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations.
−Removed: When assessing the recoverability of deferred tax assets, management considers the scheduled reversal of deferred tax liabilities,
−Removed: projected future taxable income and tax planning strategies, and results of recent operations.
−Removed: Management has determined that a
−Removed: portion of the deferred tax assets may not be realized and has established a valuation allowance against the deferred tax asset
−Removed: For the year ended October 2, 2022, the Company has a net carrying value of $0.9 million in deferred tax assets represented
−Removed: by deferred tax assets of $1.8 million and a deferred tax asset valuation allowance of $0.9 million against those assets.
−Removed: identified the evaluation of the deferred taxes as a critical audit matter because of the significant estimates and assumptions management
−Removed: used in calculating the deferred tax assets and liabilities as well as the valuation allowance.
−Removed: Performing audit procedures to evaluate
−Removed: the reasonableness of these estimates and assumptions required a high degree of auditor judgment.
−Removed: Additionally, the audit procedures
−Removed: performed on deferred taxes required increased audit effort and involved the use of professionals with specialized skill and knowledge.
−Removed: the Critical Audit Matter Was Addressed in the Audit
−Removed: audit procedures consisted of the following:
−Removed: management’s process for developing the accounting estimate for deferred taxes including
−Removed: the valuation allowance.
−Removed: the appropriateness of the significant estimates and assumptions used by management, including
−Removed: the scheduled reversal of deferred tax liabilities, projected future taxable income, and
−Removed: results of recent operations.
−Removed: We considered the current and past performance of the entity,
−Removed: the industry in which the Company operates, and whether audit evidence obtained from other
−Removed: audit procedures resulted in any disconfirming evidence.
−Removed: the completeness and accuracy of underlying data used in calculating deferred taxes and the
−Removed: related valuation allowance.
−Removed: professionals with specialized skill and knowledge to assist in the evaluation of the reasonableness
−Removed: of deferred taxes and the related valuation allowance.
+Added: Audit Matters
+Added: audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
+Added: communicated to the audit committee and that:
+Added: (1) relate to accounts or disclosures that are material to the financial statements and
+Added: (2) involved our especially challenging, subjective, or complex judgments.
+Added: We determined that there are no critical audit matters.
Whitley Penn LLP
have served as the Company’s auditor since 2017.
+Added: December 18, 2023
Systems Holdings, Inc.
Balance Sheets
−Removed: except share and per share data)
October 1, 2023
October 2, 2022
+Added: (Thousands, except share and per share data)
+Added: October 1, 2023
+Added: October 2, 2022
Cash and Cash Equivalents
1 unchanged sentence
Inventory, Net
+Added: Contract Asset
Prepaid Expenses
10 unchanged sentences
Accrued Expenses
+Added: Accrued Selling Expense
Accrued Warranty Costs
3 unchanged sentences
Other Liabilities
+Added: Credit Facility
Operating Lease Liability, net of current portion
3 unchanged sentences
Stockholders’ Equity
−Removed: Common Stock – ($ 0.001
−Removed: par, 2,000,000,000 authorized, 6,716,638
−Removed: and 8,523,704 shares issued, and 6,716,638
−Removed: and 8,488,149 shares outstanding,
−Removed: respectively)
−Removed: Treasury Stock (at cost, zero and 35,555 shares held, respectively)
+Added: Common Stock – ($ 0.001 par, 2,000,000,000 authorized, 6,763,070 and 6,716,638 shares issued and outstanding, respectively)
Additional Paid in Capital
5 unchanged sentences
Statements of Income
−Removed: (Thousands, except share
−Removed: and per share data)
+Added: October 1, 2023
+Added: October 2, 2022
+Added: (Thousands, except share and per share data)
Twelve months ended
3 unchanged sentences
General and Administrative Expense
−Removed: Operating Income (Loss)
−Removed: Gain on change in fair value of warrants
+Added: Operating Income
Interest Expense
−Removed: Other Income (Expense)
Income Before Taxes
−Removed: Income Tax Expense (Benefit), net
−Removed: Deemed dividends on participating securities
+Added: Income Tax Expense, net
Net income applicable to common shareholders
6 unchanged sentences
Statements of Cash Flows
+Added: October 1, 2023
+Added: October 2, 2022
Twelve months ended
2 unchanged sentences
Cash Flows from Operating Activities:
−Removed: Adjustments to Reconcile Net Income to Net Cash provided by Operating Activities:
−Removed: Gain on Change in Fair Value of Warrants
+Added: Adjustments to Reconcile Net Income to Net Cash provided by (used in) Operating
Stock Compensation Expense
2 unchanged sentences
Bad Debt Expense
+Added: Contract Asset
Prepaid Expenses
2 unchanged sentences
Accrued Warranty Costs
+Added: Accrued Selling Expense
Customer Advance Deposits
−Removed: Increase In Accrued Estimated Loss On Contracts
+Added: (Decrease) Increase In Accrued Estimated Loss On Contracts
Total Adjustments
−Removed: Net Cash provided by Operating Activities
+Added: Net Cash (used in) provided by Operating Activities
Cash Flows used in Investing Activities
1 unchanged sentence
Net Cash used in Investing Activities
−Removed: Cash Flows used in Financing Activities
+Added: Cash Flows provided by (used) in Financing Activities
Cash Paid for Taxes Withheld On Net Settled Restricted Stock Unit Share Issue
+Added: Borrowings from Credit Facility
Payments to Credit Facility
−Removed: Proceeds from Warrant Exercise
Common Stock Repurchases
−Removed: Net Cash used in Financing Activities
−Removed: Net Decrease in Cash and Cash Equivalents
+Added: Net Cash provided by (used in) Financing Activities
+Added: Net Increase (Decrease) in Cash and Cash Equivalents
Cash and Cash Equivalents at Beginning of Year
6 unchanged sentences
Cash Transactions:
−Removed: Cash (Refund) Paid for Taxes
+Added: Cash Paid for (Refund of) Taxes
Cash Paid for Interest
3 unchanged sentences
(Thousands, except share data)
−Removed: Balance at September 27, 2020
−Removed: Stock Compensation Expense
−Removed: Vested restricted stock units issued net of tax withholding
−Removed: Common Stock Repurchase (1)
−Removed: Exercise of Warrants (2)
−Removed: Common Stock Purchase and Cancellation
−Removed: Cancellation of Treasury Shares (1)
Balance at October 3, 2021
6 unchanged sentences
Balance at October 2, 2022
−Removed: shares repurchased in the open market during the twelve months ended October 3, 2021 and October 2, 2022.
−Removed: Shares were held in treasury
−Removed: using the cost method.
−Removed: As of October 3, 2021, there were 35,555 shares held in treasury at a cost of $ 69 thousand.
−Removed: As of October
−Removed: 2, 2022, all of the treasury shares have been cancelled.
−Removed: of warrants for common shares at $ 1.50 for gross proceeds of $ 283 thousand and a fair market value of $ 9 thousand as of the exercise
+Added: Balance, value
+Added: Stock Compensation Expense
+Added: Vested restricted stock units issued net of tax withholding
+Added: Restricted Shares Issued (4)
+Added: Forfeited Unvested Shares (3)
+Added: Balance at October 1, 2023
+Added: Balance, value
+Added: shares repurchased in the open market during the twelve months ended October 2, 2022.
+Added: Shares were held in treasury using the cost
+Added: As of October 1, 2023, all of the treasury shares have been cancelled.
shares repurchased pursuant to the tender offer that closed on September 15, 2022.
−Removed: Total tendered shares of 1,603,773 at $ 2.65 , or
−Removed: $ 4.25 million, plus transaction costs of $ 111 thousand.
+Added: tendered shares of 1,603,773 at $ 2.65 , or $ 4.25 million, plus transaction costs of $ 111 thousand.
Repurchased shares were immediately cancelled.
+Added: common restricted shares which were forfeited and cancelled in February 2023.
+Added: and unvested shares issued to board member on May 9, 2023.
+Added: Shares vest on 50 % January 1, 2024 and 50% January 1, 2025 .
accompanying notes are an integral part of these financial statements.
54 unchanged sentences
rates of interest.
−Removed: Fair values for the Company’s warrant liabilities and derivatives are estimated by utilizing valuation models
−Removed: that consider current and expected stock prices, volatility, dividends, market interest rates, forward yield curves and discount rates.
−Removed: Besides the Company’s warrant liabilities, such amounts and the recognition of such amounts are subject to significant estimates
−Removed: that may change in the future.
fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value and requires that assets and liabilities
9 unchanged sentences
available to management at those times.
−Removed: of the measurements is considered a Level 3 measurement based on the availability of market data and inputs and the significance of any
−Removed: unobservable inputs as of the measurement date.
−Removed: The methods and significant inputs and assumptions utilized in estimating the fair value
−Removed: of the warrant liabilities, as well as the respective hierarchy designations are discussed further in Note 12 “Warrant Liabilities”.
and Cash Equivalents :
11 unchanged sentences
The Company’s revenues for fiscal year ended October 2, 2022 are derived from sales to U.S.
−Removed: government agencies ( 28 %), four major
+Added: government agencies ( 14 %), three major
defense contractors ( 22 %, 15 % and 7 %), one major commercial customer ( 22 %) and all other customers ( 20 %).
−Removed: Optex Systems Holdings
−Removed: does not believe that this concentration results in undue credit risk because of the financial strength of the obligees.
−Removed: Optex Systems Holdings records its accounts receivable at the original sales invoice amount less liquidations for
−Removed: previously collected advance/progress bills and an allowance for doubtful accounts.
−Removed: An account receivable is considered to be past due
−Removed: if any portion of the receivable balance is outstanding beyond its scheduled due date.
−Removed: On a quarterly basis, Optex Systems Holdings evaluates
−Removed: its accounts receivable and establishes an allowance for doubtful accounts, based on its history of past write-offs and collections,
−Removed: and current credit conditions.
+Added: Optex Systems Holdings does not believe that this concentration
+Added: results in undue credit risk because of the financial strength of the obligees.
+Added: Optex Systems Holdings records its accounts receivable at the original sales invoice amount less
+Added: liquidations for previously collected advance/progress bills and an allowance for doubtful accounts.
+Added: An account receivable is
+Added: considered to be past due if any portion of the receivable balance is outstanding beyond its scheduled due date.
+Added: On a quarterly
+Added: basis, Optex Systems Holdings evaluates its accounts receivable and establishes an allowance for doubtful accounts, based on its
+Added: history of past write-offs and collections, and current credit conditions.
No interest is accrued on past due accounts receivable.
−Removed: As of October 2, 2022, and October 3, 2021, Optex
−Removed: Systems Holdings had an allowance for doubtful accounts of $ 5 thousand, for non U.S.
+Added: As of October 1, 2023, and October 2, 2022, Optex Systems Holdings had an allowance for doubtful accounts of $ 5
+Added: thousand, for non U.S.
government account balances greater than 120 days.
As the customer base is primarily U.S.
−Removed: government and government prime contractors, Optex Systems Holdings allowance for doubtful accounts
−Removed: Optex Systems Holdings charges uncollectible accounts to bad debt expense in the period as they are first deemed uncollectible.
−Removed: In the fiscal year 2022 we recognized $ 21 thousand in bad debt expenses associated with uncollectible accounts.
−Removed: In the fiscal year 2021
−Removed: we recognized zero in bad debt expenses associated with uncollectible accounts.
−Removed: of October 2, 2022, 89 %
−Removed: of the accounts receivable balance was comprised of eight customers:
−Removed: government, 10 %,
−Removed: five major defense contractors, 14 %, 12 %, 9 %, 8 %
−Removed: a commercial customer, 19 %,
−Removed: and a foreign military customer, 10 %.
−Removed: As of October 3, 2021, 87 %
−Removed: of the accounts receivable balance was comprised of six customers:
−Removed: government, 34 %,
−Removed: three major defense contractors, 13 %, 10 %
−Removed: and a commercial customer, 16 %,
−Removed: and a foreign military customer, 7 %.
+Added: government and
+Added: government prime contractors, Optex Systems Holdings allowance for doubtful accounts is minimal.
+Added: Optex Systems Holdings charges
+Added: uncollectible accounts to bad debt expense in the period in which they are first deemed uncollectible.
+Added: In the fiscal year 2023 we
+Added: recognized zero
+Added: in bad debt expenses associated with uncollectible accounts.
+Added: In the fiscal year 2022 we recognized $ 21
+Added: thousand in bad debt expenses associated with uncollectible accounts.
+Added: Accounts receivable was $ 3,183 as of October 3, 2021.
+Added: of October 1, 2023, 79 % of the accounts receivable balance was comprised of six customers:
+Added: government, 17 %, four major defense
+Added: contractors, 21 %, 9 %, 8 % and 6 %, and a commercial customer, 18 %.
+Added: As of October 2, 2022, 89 % of the accounts receivable balance was comprised
+Added: of eight customers:
+Added: government, 10 %, five major defense contractors, 14 %, 12 %, 9 %, 8 % and 7 %, a commercial customer, 19 %, and
+Added: a foreign military customer, 10 %.
Inventory is recorded at the lower of cost or net realizable value, and adjusted as appropriate for decreases in valuation and
8 unchanged sentences
October 2, 2022
+Added: October 1, 2023
+Added: October 2, 2022
Raw Materials
12 unchanged sentences
Throughout the year, warranty costs are expensed as incurred, and as of each year end, Optex Systems Holdings reviews the prior 12-month
−Removed: warranty experience rate and may adjust the warranty accrual as required to cover any estimated warranty expenses associated the period
−Removed: end backlog of returned customer units awaiting repair or replacement plus any estimated warranty expenses related to anticipated future
−Removed: returns on previous deliveries.
−Removed: As of October 2, 2022 and October 3, 2021, the existing warranty reserve balances of $ 169 thousand and
−Removed: $ 78 thousand, respectively, were reviewed and determined to be adequate to satisfy any future warranty claims that may have existed as
−Removed: of the end of each fiscal year for shipments occurring in the prior 12 months.
−Removed: We have made numerous improvements to our supplier bases
−Removed: and internal production process to reduce the return rate on future shipments but will continue to review and monitor the reserve balances
−Removed: related to this product line against any existing warranty backlog and current trend data as we repair and replace our current warranty
−Removed: backlog and process future warranty returns.
+Added: warranty experience rate and may adjust the warranty accrual as required to cover any estimated warranty expenses associated with the
+Added: period end backlog of returned customer units awaiting repair or replacement plus any estimated warranty expenses related to anticipated
+Added: future returns on previous deliveries.
+Added: As of October 1, 2023 and October 2, 2022, the existing warranty reserve balances of $ 75 thousand
+Added: and $ 169 thousand, respectively, were reviewed and determined to be adequate to satisfy any future warranty claims that may have existed
+Added: as of the end of each fiscal year for shipments occurring in the prior 12 months.
+Added: We have made numerous improvements to our supplier
+Added: bases and internal production process to reduce the return rate on future shipments but will continue to review and monitor the reserve
+Added: balances related to this product line against any existing warranty backlog and current trend data as we repair and replace our current
+Added: warranty backlog and process future warranty returns.
table below summarizes the warranty expenses and incurred warranty costs for the twelve months ended October 1, 2023 and October 2, 2022.
33 unchanged sentences
January 11, 2021, the Company executed amendments extending the lease terms of both facilities for eighty-six months.
−Removed: Execution of the
−Removed: new lease amendments for the Dallas and Richardson facilities resulted in the balance sheet recognition of a right-of-use asset of $ 3.7
−Removed: million and corresponding operating lease liabilities of approximately $ 3.7 million during the period ended October 3, 2021.
−Removed: twelve months ended October 2, 2022, the Company has recognized $ 51 thousand in right-of-use-asset and corresponding operating lease
−Removed: liabilities of $ 51 thousand for an office equipment lease expiring in December 2025.
+Added: As of the twelve
+Added: months ended October 2, 2022, the Company has recognized $ 51 thousand in right-of-use-asset and corresponding operating lease liabilities
+Added: of $ 51 thousand for an office equipment lease expiring in December 2025.
See also Note 7.
26 unchanged sentences
compliance to the new standard guidance.
−Removed: the twelve months ended October 2, 2022, there was zero revenue recognized during the period from customer deposit liabilities (deferred
−Removed: contract revenue).
−Removed: During the twelve months ended October 3, 2021 there was $ 1 thousand of revenue recognized from customer deposit liabilities
+Added: the twelve months ended October 1, 2023 there was $ 242 thousand of revenue recognized from customer deposit liabilities (deferred contract
+Added: During the twelve months ended October 2, 2022, there was zero revenue recognized during the period from customer deposit liabilities
(deferred contract revenue).
−Removed: As October 2, 2022 and October 3, 2021, there are no significant deferred contract costs such as sales commissions.
+Added: As of October 1, 2023, there was $ 336 thousand in accrued selling expenses and $ 336 thousand in contract
+Added: assets related to a new $ 3.4 million contract booked in November 2022.
+Added: The costs will be amortized against the revenue for the contract
+Added: deliveries expected to begin in the first half of fiscal year 2024 and extend through fiscal year 2025.
+Added: As of October 2, 2022, there
+Added: was no significant contract assets or selling expenses.
Advance Deposits :
−Removed: Customer advance deposits represent amounts collected from customers in advance of shipment or revenue recognition
−Removed: which relate to undelivered product due to non-substantive milestone payments or other cash in advance payment terms.
−Removed: As of October 2,
−Removed: 2022 and October 3, 2021, Optex Systems, Inc.
−Removed: had a balance of $ 311 thousand and zero , respectively, in customer advance deposits.
+Added: Customer advance deposits represent amounts collected from customers in advance of shipment or
+Added: revenue recognition which relate to undelivered product due to non-substantive milestone payments or other cash in advance payment
+Added: As of October 1, 2023 and October 2, 2022, Optex Systems, Inc.
+Added: had a balance of $ 481
+Added: thousand and $ 311
+Added: thousand, respectively, in customer advance deposits.
+Added: Customer advance deposits were zero as of October 3, 2021.
Loss Reserves :
−Removed: Company records loss provisions in the event that the current estimated total revenue against a contract and the total estimated cost
−Removed: remaining to fulfill the contract indicate a loss upon completion.
−Removed: When the estimated costs indicate a loss, we record the entire value
−Removed: of the loss against the contract loss reserve in the period the determination is made.
−Removed: The Company has several long-term fixed price
−Removed: contracts that are currently indicative of a loss condition due to recent inflationary pressures on material and labor, combined with
−Removed: increased manufacturing overhead costs.
−Removed: As of the twelve months ended October 2, 2022, the Company recognized contract loss reserves
−Removed: of $ 289 which
−Removed: have been separately itemized on the balance sheet.
−Removed: As of the twelve months ended October 3, 2021, the Company had contract loss reserves
−Removed: of $ 51 thousand.
−Removed: In the prior year, the accrued contract losses were previously included in accrued expense and have been reclassed as
−Removed: a separate line in the current year presentation.
−Removed: See also Note 6 “Accrued Expenses”.
+Added: The Company records loss provisions in the event that the current estimated total revenue against a contract and
+Added: the total estimated cost remaining to fulfill the contract indicate a loss upon completion.
+Added: When the estimated costs indicate a loss,
+Added: we record the entire value of the loss against the contract loss reserve in the period the determination is made.
+Added: The Company has several
+Added: long-term fixed price contracts that are currently indicative of a loss condition due to recent inflationary pressures on material and
+Added: labor, combined with increased manufacturing overhead costs.
+Added: As of October 1, 2023, the Company had contract
+Added: loss reserves of $ 243 thousand which have been separately itemized on the balance sheet.
+Added: As of October 2, 2022,
+Added: the Company had contract loss reserves of $ 289 thousand.
Many of Optex Systems Holdings’ contracts are prime or subcontracted directly with the Federal government and
60 unchanged sentences
Our assumptions were based on the previous
−Removed: three years earnings trend as well as anticipated future earnings expected with the increases in U.S defense and Foreign Military market
−Removed: During the twelve months ended October 2, 2022, the Company recovered $ 0.3 million in cash for a tax refund related to a net
−Removed: operating loss carryback from the prior year ended October 2, 2021, and recognized an income tax expense of $ 0.4 million.
−Removed: We will continue
−Removed: to review the deferred tax assets and related valuation reserves in accordance with ASC 740 on an annual basis.
+Added: three years earnings trend as well as anticipated future earnings.
+Added: During the twelve months ended October 1, 2023, the Company recognized
+Added: an income tax expense of $ 0.5 million.
+Added: During the twelve months ended October 2, 2022, the Company recovered $ 0.3 million in cash for
+Added: a tax refund related to a net operating loss carryback from the prior year ended October 1, 2022, and recognized an income tax expense
+Added: of $ 0.4 million.
+Added: We will continue to review the deferred tax assets and related valuation reserves in accordance with ASC 740 on an annual
Basic earnings per share is computed by dividing income available for common shareholders (the numerator) by the weighted
2 unchanged sentences
that could occur if securities or other contracts to issue common stock were exercised or converted into common stock.
−Removed: potentially dilutive securities that Optex Systems Holdings had outstanding were stock options and warrants.
−Removed: Optex Systems Holdings uses
−Removed: the Treasury Stock Method to compute the dilutive effect of stock options and warrants.
−Removed: Stock options and warrants that are anti-dilutive
−Removed: are excluded from the calculation of diluted earnings per common share.
−Removed: the twelve months ended October 2, 2022, 66,000 unvested restricted stock units and 180,000 unvested restricted shares (which converts
−Removed: to 91,045 incremental dilutive shares) were included in the diluted earnings per share calculation as dilutive.
−Removed: For the twelve months
−Removed: ended October 3, 2021, 99,000 unvested restricted stock units and 240,000 restricted unvested shares (which converts to 82,788 incremental
−Removed: dilutive shares) were included in the diluted earnings per share calculation as dilutive.
−Removed: outstanding warrants during the twelve months ended October 3, 2021 were participating securities which shared dividend distributions
−Removed: and the allocation of any undistributed earnings (deemed dividends) with our common shareholders.
−Removed: During the twelve months ended October
−Removed: 3, 2021, there were no declared dividends and allocated undistributed earnings of $ 0.7 million attributable to the participating warrants.
−Removed: There were no outstanding warrants or declared dividends during the twelve months ended October 2, 2022 as the warrants expired on August
+Added: potentially dilutive securities that Optex Systems Holdings had outstanding were restricted shares, restricted stock units and performance-based shares.
+Added: Optex Systems Holdings uses the Treasury
+Added: Stock Method to compute the dilutive effect of these securities.
+Added: Securities that are anti-dilutive are excluded from the calculation
+Added: of diluted earnings per common share.
+Added: the twelve months ended October 1, 2023, 39,000 unvested restricted stock units, 120,000 restricted unvested shares and 27,000 performance
+Added: shares (which converts to 37,111 incremental dilutive shares) were included in the diluted earnings per share calculation as dilutive
+Added: and 108,000 performance shares were excluded from diluted earnings per share as they were below the target share price.
+Added: For the twelve
+Added: months ended October 2, 2022, 66,000 unvested restricted stock units and 180,000 unvested restricted shares (which converts to 91,045
+Added: incremental dilutive shares) were included in the diluted earnings per share calculation as dilutive.
3 — Recent Accounting Pronouncements
−Removed: are no significant recent accounting pronouncements that effect the Company.
+Added: are no significant recent accounting pronouncements that affect the Company.
4 — Segment Reporting
Company’s reportable segments are strategic businesses offering similar products to similar markets and customers;
−Removed: companies are operated and managed separately due to differences in manufacturing technology, equipment, geographic location, and specific
−Removed: Applied Optics Center was acquired as a unit, and the management at the time of the acquisition was retained.
−Removed: Both the Applied
−Removed: Optics Center and Optex Systems – Richardson operate as reportable segments under the Optex Systems, Inc.
+Added: the companies are operated and managed separately due to differences in manufacturing technology, equipment, geographic location,
+Added: and specific product mix.
+Added: Applied Optics Center was acquired as a unit, and the management at the time of the acquisition was
+Added: Both the Applied Optics Center and Optex Systems – Richardson operate as reportable segments under the Optex
+Added: Systems, Inc.
corporate umbrella.
+Added: For both segments, the chief operating decision maker is Danny Schoening, CEO.
Applied Optics Center segment also serves as the key supplier of laser coated filters used in the production of periscope assemblies
6 unchanged sentences
Approximately 86 % of the Optex Systems segment
−Removed: revenue is comprised of domestic military customers, and 16 % is comprised of foreign military customers.
−Removed: Optex Systems segment revenue
−Removed: is derived from the U.S.
+Added: revenue is comprised of domestic military customers, and 11 % is comprised of foreign military customers and 3 % is comprised of commercial
+Added: Optex Systems segment revenue is derived from the U.S.
government, 19 %, and two major U.S.
−Removed: defense contractors representing 17 % and 8 %, of the Company’s consolidated
−Removed: revenue, respectively.
+Added: defense contractors representing
+Added: 14 % and 6 %, of the Company’s consolidated revenue, respectively.
Systems is located in Richardson Texas, with leased premises consisting of approximately 49,100 square feet.
10 unchanged sentences
For the twelve months
−Removed: ended October 2, 2022, the AOC segment revenue from one major commercial customer, and two major defense contractors
−Removed: represent approximately 22 %, 15 % and 5 % of the Company’s consolidated revenue, respectively.
+Added: ended October 1, 2023, the AOC segment revenue from one major commercial customer, and one major defense contractor represent approximately
+Added: 23 % and 7 % of the Company’s consolidated revenue, respectively.
Applied Optics Center is located in Dallas, Texas with leased premises consisting of approximately 44,867 square feet of space.
2 unchanged sentences
The Company does not allocate interest expense, income taxes or unusual items to segments.
−Removed: Schedule of Segment Reporting Information
+Added: of Segment Reporting Information
Reportable Segment Financial Information
Twelve months ended October 1, 2023
+Added: (non-allocated
eliminations)
13 unchanged sentences
Twelve months ended October 2, 2022
+Added: (non-allocated
eliminations)
4 unchanged sentences
Depreciation and Amortization
−Removed: Income before taxes
+Added: Income (loss) before taxes
Other significant noncash items:
Allocated home office expense
−Removed: Gain on change in fair value of warrants
Stock compensation expense
5 unchanged sentences
Schedule of Property and Equipment
−Removed: October 2, 2022
−Removed: October 3, 2021
−Removed: October 2, 2022
−Removed: October 3, 2021
Property and Equipment
11 unchanged sentences
During the twelve months ended October 2, 2022, Optex Systems Holdings’ purchased $ 6 thousand
−Removed: in new furniture and fixtures and $ 20 thousand in leasehold improvements.
−Removed: During the twelve months ended October 3, 2021, there were
−Removed: no sales or retirements of fixed assets.
+Added: in new furniture and fixtures, $ 196 thousand in machinery and equipment and $ 55 thousand in leasehold improvements.
+Added: During the twelve
+Added: months ended October 2, 2022, there were no sales or retirements of fixed assets.
6 — Accrued Expenses
10 unchanged sentences
Total Accrued Expenses
−Removed: Expenses at October 3, 2021, previously included $ 51
−Removed: thousand in Contract Loss Reserves which has been presented as a separate balance sheet component as of the year ended October 2,
−Removed: See also Note 2 “Contract Loss Reserves”.
7 — Commitments and Contingencies
33 unchanged sentences
incurred by the landlord.
−Removed: of the new lease amendments for the Dallas and Richardson facilities resulted in the balance sheet recognition of a right-of-use asset
−Removed: million and corresponding operating lease liabilities
−Removed: of approximately $ 3.7
−Removed: million during the year ended October 3, 2021.
Company had one non-cancellable office equipment lease with a commencement date of October 1, 2018 and a term of 39 months.
5 unchanged sentences
The lease renewal resulted in the recognition of an additional right of use asset and a lease liability
−Removed: of $ 51 thousand, respectively during the twelve months ended October 2, 2022.
+Added: of $ 51 thousand during the twelve months ended October 2, 2022.
of October 1, 2023, the remaining minimum base lease and estimated common area maintenance (CAM) payments under the non-cancellable office
3 unchanged sentences
Schedule of Non-cancellable Operating Leases Minimum Payments
+Added: Facility Lease
+Added: Facility Lease
+Added: Total Variable
Applied Optics
+Added: Facility Lease
+Added: Facility Lease
Total Variable
5 unchanged sentences
2029 Base year lease
−Removed: 2029 Base year lease
Total base lease payments
−Removed: interest on lease payments (1)
−Removed: Operating Lease Liability (2)
+Added: Imputed interest on lease payments (1)
+Added: Total Operating Lease Liability (2)
+Added: Right-of-use Asset (3)
a discount borrowing rate of 5.0 % on the new lease amendments effective as of January 11, 2021 .
4 unchanged sentences
facility lease agreements as of the twelve months ended October 2, 2022 was $ 849 thousand.
−Removed: office equipment rentals included in operating expenses was $ 22 thousand for the twelve months ended October 2, 2022 and for the twelve
−Removed: months ended October 3, 2021.
+Added: office equipment rentals included in operating expenses was $ 20 thousand for the twelve months ended October 1, 2023 and $ 22 thousand
+Added: for the twelve months ended October 2, 2022.
8 — Debt Financing
Facility — PNC Bank (formerly BBVA, USA)
−Removed: April 16, 2020, the Company terminated its facility with Avidbank and entered into a new facility with BBVA USA.
April 16, 2020, Optex Systems Holdings, Inc.
and its subsidiary, Optex Systems, Inc.
−Removed: (the “Borrower”) entered into a line
−Removed: of credit facility (the “Facility”) with BBVA, USA.
−Removed: In June 2021, PNC Bank completed its acquisition of BBVA, USA and the
−Removed: bank name changed to PNC Bank (“PNC”).
+Added: (collectively, the “Borrowers”) entered
+Added: into a line of credit facility (the “PNC Facility”) with BBVA, USA.
+Added: In June 2021, PNC Bank completed its acquisition of BBVA,
+Added: USA and the bank name changed to PNC Bank (“PNC”).
The substantive terms were as follows:
−Removed: principal amount of the Facility was $ 2.25 million.
−Removed: The Facility matured on April 15, 2022 .
−Removed: The interest rate was variable based
−Removed: on PNC’s Prime Rate plus a margin of - 0.250 %, initially set at 3 % at loan origination, and all accrued and unpaid interest
+Added: principal amount of the PNC Facility was $ 2.25 million.
+Added: The PNC Facility matured on April 15, 2022 .
+Added: The interest rate was variable
+Added: based on PNC’s Prime Rate plus a margin of - 0.250 %, initially set at 3 % at loan origination, and all accrued and unpaid interest
was payable monthly in arrears starting on May 15, 2020;
6 unchanged sentences
interest expense plus rent expense).
−Removed: Facility contained commercially standard events of default including, but not limited to, not making payments when due;
+Added: PNC Facility contained commercially standard events of default including, but not limited to, not making payments when due;
a judgment of $ 10,000 or more not covered by insurance;
not maintaining collateral and the like.
−Removed: Facility was secured by a first lien on all of the assets of Borrower.
−Removed: April 12, 2022, the Company and its subsidiary, Optex Systems, Inc.
−Removed: (collectively with the Company, the “Borrowers”), entered
−Removed: into an Amended and Restated Loan Agreement (the “Loan Agreement”) with PNC Bank, National Association, successor to BBVA
−Removed: USA (the “Lender”), pursuant to which the Borrowers’ existing revolving line of credit facility was decreased from
−Removed: $ 2.25 million to $ 1.125 million, and the maturity date was extended from April 15, 2022 to April 15, 2023.
−Removed: Loan Agreement requires the Borrowers to maintain a fixed charge coverage ratio of at least 1.25:1.
−Removed: November 21, 2022, the Borrowers issued an Amended and Restated Revolving Line of Credit Note (the “Line of Credit
−Removed: Note”) to the Lender in connection with an increase of the Borrowers’ revolving line of credit facility under the Loan
−Removed: Agreement from $ 1.125
−Removed: million to $ 2.0
−Removed: maturity date remains April 15, 2023 .
−Removed: Obligations outstanding under the credit facility will accrue interest at a rate equal
−Removed: to the Lender’s prime rate minus 0.25 %.
−Removed: See also Note 14 “Subsequent Events”.
−Removed: Line of Credit Note and Loan Agreement contain customary events of default and negative covenants, including but not limited to those
−Removed: governing indebtedness, liens, fundamental changes, investments, and restricted payments.
−Removed: The credit facility is secured by substantially
+Added: PNC Facility was secured by a first lien on all of the assets of Borrower.
+Added: April 12, 2022, the Borrowers entered into an Amended and Restated Loan Agreement (the “PNC Loan Agreement”) with PNC, pursuant
+Added: to which the Borrowers’ existing revolving line of credit facility was decreased from $ 2.25 million to $ 1.125 million, and the
+Added: maturity date was extended from April 15, 2022 to April 15, 2023.The PNC Loan Agreement required the Borrowers to maintain a fixed charge
+Added: coverage ratio of at least 1.25:1.
+Added: November 21, 2022, the Borrowers issued an Amended and Restated Revolving Line of Credit Note (the “Line of Credit Note”)
+Added: to PNC in connection with an increase of the Borrowers’ revolving line of credit facility under the Loan Agreement from $ 1.125
+Added: million to $ 2.0 million.
+Added: The maturity date remained April 15, 2023.
+Added: Obligations outstanding under the credit facility accrued interest
+Added: at a rate equal to the Lender’s prime rate minus 0.25 %.
+Added: Line of Credit Note and PNC Loan Agreement contained customary events of default and negative covenants, including but not limited to
+Added: those governing indebtedness, liens, fundamental changes, investments, and restricted payments.
+Added: The PNC Facility was secured by substantially
all of the operating assets of the Borrowers as collateral.
−Removed: The Borrowers’ obligations under the credit facility are subject to
−Removed: acceleration upon the occurrence of an event of default as defined in the Line of Credit Note and Loan Agreement.
−Removed: outstanding balance on the credit facility was zero as of October 2, 2022 and October 3, 2021, respectively.
−Removed: For the years ended October
−Removed: 2, 2022 and October 3, 2021, the total interest expense against the outstanding line of credit balance was zero and $ 11 thousand, respectively.
+Added: The Borrowers’ obligations under the credit facility were subject to
+Added: acceleration upon the occurrence of an event of default as defined in the Line of Credit Note and PNC Loan Agreement.
+Added: of October 2, 2022 and October 1, 2023 the outstanding balance under the PNC Facility was zero .
+Added: The PNC Facility was replaced by the
+Added: Texas Capital Facility on March 22, 2023.
+Added: Facility — Texas Capital Bank
+Added: March 22, 2023, the Borrowers entered into a Business Loan Agreement (the “Loan Agreement”) with Texas Capital Bank (the
+Added: “Lender”), pursuant to which the Lender will make available to the Borrowers a revolving line of credit in the principal
+Added: amount of $ 3 million (the “Texas Capital Facility”).
+Added: The Texas Capital Facility replaced the $ 2 million PNC Facility.
+Added: commitment period for advances under the Texas Capital Facility is twenty-six months expiring on May 22, 2025 .
+Added: We refer to the expiration
+Added: of that time period as the “Maturity Date.” Outstanding advances under the Texas Capital Facility will accrue interest at
+Added: a rate equal to the secured overnight financing rate (SOFR) plus a specified margin, subject to a specified floor interest rate.
+Added: October 1, 2023 the interest rate was 8.07 % per annum.
+Added: Loan Agreement contains customary events of default (including a 25 % change in ownership) and negative covenants, including but not limited
+Added: to those governing indebtedness, liens, fundamental changes (including changes in management), investments, and restricted payments (including
+Added: cash dividends).
+Added: The Loan Agreement also requires the Borrowers to maintain a fixed charge coverage ratio of at least 1.25:1 and a total
+Added: leverage ratio of 3.00:1.
+Added: The Texas Capital Facility is secured by substantially all of the operating assets of the Borrowers as collateral.
+Added: The Borrowers’ obligations under the Texas Capital Facility are subject to acceleration upon the occurrence of an event of default
+Added: as defined in the Loan Agreement.
+Added: The Loan Agreement further provides for a $ 125,000 Letter of Credit sublimit.
+Added: outstanding balance under the Texas Capital Facility was $ 1.0 million as of October 1, 2023.
+Added: the year ended October 1, 2023, the total interest expense under the above facilities was $ 55 thousand.
+Added: For the year ended October 2,
+Added: 2022, the total interest expense under the PNC Facility was zero .
9 — Stock Based Compensation
−Removed: Options issued to Employees, Officers and Directors
−Removed: Optex Systems Holdings 2009 Stock Option Plan provides for the issuance of up to 75,000 shares to the Company’s officers, directors,
−Removed: employees and to independent contractors who provide services to Optex Systems Holdings as either incentive or non-statutory stock options
−Removed: determined at the time of grant.
−Removed: There were no new grants of stock options during the twelve months ended October 2, 2022.
−Removed: As of October
−Removed: 2, 2022, there are zero stock options outstanding.
−Removed: Stock and Restricted Stock Units issued to Officers and Employees
+Added: Stock, Performance Shares and Restricted Stock Units issued to Directors, Officers and Employees
following table summarizes the status of Optex Systems Holdings’ aggregate non-vested restricted stock and restricted stock units,
−Removed: with the latter granted under the Company’s 2016 Restricted Stock Unit Plan:
−Removed: of Aggregate Non-vested Restricted Stock and Restricted Stock Units Granted
−Removed: Outstanding at September 27, 2020
+Added: and performance shares:
+Added: of Aggregate Non-vested Restricted Stock and Restricted Stock Units Granted and Performance Shares
+Added: Restricted Stock Units
+Added: Weighted Average Grant Date Fair Value
+Added: Restricted Shares
+Added: Weighted Average Grant Date Fair Value
+Added: Performance Shares
+Added: Weighted Average Grant Date Fair Value
Outstanding at October 3, 2021
Outstanding at October 2, 2022
+Added: Outstanding at October 1, 2023
January 2, 2019, the Company granted 150,000 and 50,000 restricted stock units with a January 2, 2019 grant date to Danny Schoening and
8 unchanged sentences
As of October 1, 2023, there was no unrecognized compensation cost relating to this award.
+Added: February 17, 2020, the Company granted 50,000 restricted stock units to Bill Bates, General Manager of the Applied Optics Center.
+Added: The restricted stock units vest as of January 1 each year subsequent to the grant date over a three-year period at a rate of 34 %
+Added: in year one, and 33 % each year thereafter.
+Added: The stock price at grant date was $ 2.13 per share.
+Added: The Company amortized the grant
+Added: date fair value of $ 107 thousand to stock compensation expense on a straight-line basis across the three-year vesting period beginning
+Added: on February 17, 2020.
+Added: April 30, 2020, the Board of Directors held a meeting and voted to increase the annual board compensation for the three independent directors
+Added: from $ 22,000 to
+Added: $ 36,000 with an
+Added: effective date of January 1, 2020, in addition to granting 100,000 shares of restricted stock to each independent director which vest
+Added: at a rate of 20% per year (20,000 shares) each January 1 st through January 1, 2025.
+Added: total fair value for the 300,000 shares was $ 525 thousand based on the stock price of $ 1.75 as of April 30, 2020.
+Added: On each of January 1, 2021, January 1, 2022, and January 1, 2023, 60,000 of the restricted director shares vested.
+Added: 16, 2023, 40,000 of the unvested restricted shares were forfeited and cancelled when one of the independent directors departed
+Added: On May 9, 2023, the Board of Directors approved a grant of 40,000 shares of restricted stock to independent board
+Added: member Dayton Judd.
+Added: The shares vest 50 % on each of January 1, 2024 and January 1, 2025.
+Added: As of the grant date, the fair value of
+Added: the shares was $ 124 thousand, to be amortized on a straight-line basis through December 31, 2024.
+Added: The Company amortizes the grant
+Added: date fair value to stock compensation expense on a straight-line basis across the five -year and two -year vesting periods beginning
+Added: on April 30, 2020 and May 9, 2023, respectively.
+Added: As of October 1, 2023, there were 120,000 unvested restricted shares outstanding.
Company entered into an amended and restated employment agreement with Danny Schoening dated December 1, 2021.
17 unchanged sentences
The amended RSU Agreement contains certain exceptions to the definition of change of control.
−Removed: of the December 1, 2021 modification date related to the third and final vesting date of the 49,500 unvested restricted stock units held
−Removed: by Danny Schoening, there was no change in the fair value of the modified award as compared to the original award immediately prior to
−Removed: the modification date.
−Removed: The restricted stock units initially were certain to vest on January 1, 2022, but due to the modification, they
−Removed: are less certain to vest, contingent on a “change in control” occurring, which change in control, in case Mr.
−Removed: terminated by the Company without cause or he resigns with good reason prior to such change in control, must occur prior to March 13,
−Removed: As of the modification date, there was $ 5 thousand of unrecognized compensation cost associated with the original award.
−Removed: of expediency, the unrecognized compensation expense as of the modification date was fully expensed through January 1, 2022.
−Removed: no additional compensation expense associated with the modification of the restricted stock unit agreement.
+Added: of the December 1, 2021 modification date related to the third and final vesting date of the 49,500 unvested restricted stock
+Added: units held by Danny Schoening, there was no change in the fair value of the modified award as compared to the original award immediately
+Added: prior to the modification date.
+Added: The restricted stock units initially were certain to vest on January 1, 2022, but due to the modification,
+Added: they were less certain to vest, contingent on a “change in control” occurring, which change in control, in case Mr.
+Added: was terminated by the Company without cause or he resigns with good reason prior to such change in control, was required to occur prior
+Added: to March 13, 2023.
+Added: As of the modification date, there was $ 5 thousand of unrecognized compensation cost associated with the original
+Added: As a matter of expediency, the unrecognized compensation expense as of the modification date was fully expensed through January
+Added: There is no additional compensation expense associated with the modification of the restricted stock unit agreement.
+Added: January 4, 2022, the Company issued 23,216 common shares to Karen Hawkins, CFO, and Bill Bates (AOC GM), net of tax withholding
+Added: of $ 19 thousand, in settlement of 33,000 restricted stock units which vested on January 1, 2022.
November 28, 2022, the Company entered into a new employment agreement with Danny Schoening which amended Mr.
2 unchanged sentences
restricted stock units granted under such agreement from the “change of control date” to January 1, 2023.
−Removed: See also Note 14
−Removed: “Subsequent Events”.
−Removed: February 17, 2020, the Company granted 50,000 restricted stock units to Bill Bates, General Manager of the Applied Optics Center.
−Removed: restricted stock units vest as of January 1 each year subsequent to the grant date over a three -year period at a rate of 34 % in year
−Removed: one, and 33 % each year thereafter.
−Removed: The stock price at grant date was $ 2.13 per share.
−Removed: The Company will amortize the grant date fair value
−Removed: of $ 107 thousand to stock compensation expense on a straight-line basis across the three-year vesting period beginning on February 17,
−Removed: April 30, 2020, the Optex Systems Holdings, Inc.
−Removed: Board of Directors held a meeting and voted to increase the annual board compensation
−Removed: for the three independent directors from $ 22,000
−Removed: effective date of January 1, 2020, in addition to granting 100,000 restricted shares to each independent director which shall vest at
−Removed: a rate of 20% per year (20,000 shares) each January 1 st , over the next five years, through January 1, 2025 .
−Removed: The total market value for the 300,000 shares is $ 525 thousand based on the stock price of $ 1.75 as of April 30, 2020.
−Removed: The Company amortizes
−Removed: the grant date fair value to stock compensation expense on a straight-line basis across the five -year vesting period beginning on April
−Removed: On each of January 1, 2021 and January 1, 2022, 60,000 of the restricted director shares vested.
−Removed: As of October 2, 2022, there
−Removed: were 180,000 unvested restricted shares.
−Removed: January 2, 2021, the Company issued 58,392 common shares to directors and officers, net of tax withholding of $ 44 thousand, in settlement
−Removed: of 83,000 restricted stock units which vested on January 1, 2021.
−Removed: January 4, 2022, the Company issued 23,216 common shares to officers, net of tax withholding of $ 19 thousand, in settlement of 33,000
−Removed: restricted stock units which vested on January 1, 2022.
−Removed: of October 2, 2022, there were 66,000 unvested restricted stock units consisting of 16,500 unvested restricted stock units for Bill Bates,
−Removed: which will vest on January 1, 2023, and 49,500 unvested restricted stock units for Danny Schoening, vesting on January 1, 2023.
−Removed: were no new grants of restricted stock or restricted stock units during the twelve months ended October 2, 2022.
+Added: January 4, 2023, the Company issued 46,432 common shares to Danny Schoening, CEO, and Bill Bates (AOC GM), net of tax withholding
+Added: of $ 58 thousand, in settlement of 66,000 restricted stock units which vested on January 1, 2023.
+Added: May 1, 2023, the Company granted an aggregate of 39,000 restricted stock units to eleven employees under its 2023 Equity Incentive
+Added: As of the grant date, assuming a 23.1 % forfeiture rate based on expected turnover across the three years, the aggregate value of
+Added: the restricted stock units is $ 90 thousand which will be amortized across the three-year period on a straight-line basis.
+Added: the twelve months ended October 1, 2023, there were 3,000 restricted stock units forfeited.
+Added: On August 14, 2023 there was an additional
+Added: grant of 3,000 restricted stock units to one new employee with a fair value of $ 11 thousand.
+Added: The restricted stock units will vest at
+Added: a rate of 33.33 % annually on the anniversary date of the grant and any unvested restricted stock units will be forfeited if employment
+Added: terminates prior to the relevant vesting date.
+Added: As of October 1, 2023 there were 39,000 unvested restricted stock units outstanding.
+Added: May 3, 2023, the Board of Directors approved a grant of 100,000 and 35,000 performance shares to Danny Schoening,
+Added: CEO, and Karen Hawkins, CFO, respectively.
+Added: Each performance share represents a contingent right to receive one share of common stock.
+Added: The performance shares vest in five equal increments if, in each case and during a five-year performance period beginning on October
+Added: 2, 2023, the average VWAP per share of common stock over a 30 consecutive trading day period equals or exceeds $3.70, $4.45, $5.35, $6.40,
+Added: The fair value of the shares, as of the grant date, is $ 320 thousand and will be amortized through December 31, 2025 based
+Added: on the derived service periods using a Monte Carlo simulation valuation model.
+Added: assumptions and results for the Monte Carlo simulation are as follows:
+Added: of Assumptions and Results for the Monte Carlo Simulation
+Added: Performance Period Start
+Added: Performance Period End
+Added: Term of simulation (1)
+Added: Time steps in simulation
+Added: Time steps per year
+Added: Common share price at valuation date (2)
+Added: Volatility (annual) (4)
+Added: Risk-free rate (annual) (5)
+Added: Cost of equity (6)
+Added: Dividend yield (3)
+Added: Number of performance shares in the Tranche (1)
+Added: Fair Value of One Performance share (7)
+Added: Total Fair Value of Tranche
+Added: Derived Service Period (Years) (7)
+Added: on the terms of the Performance Shares agreement issued by the Company on May 3, 2023.
+Added: price of OPXS shares on the Valuation Date, as obtained via S&P Capital IQ.
+Added: dividends provided by management.
+Added: on historical volatility of OPXS and comparable public companies.
+Added: rate for US Treasury commensurate with the Performance Shares holding period, as of the Valuation Date, as obtained via S&P Capital
+Added: cost of equity for OPXS as of the Valuation Date.
+Added: on Monte Carlo simulation.
Based Compensation Expense
−Removed: compensation is amortized to general and administrative expenses based on a straight-line basis across the vesting or service period
−Removed: as applicable.
−Removed: The recorded compensation costs for restricted shares granted and restricted stock units awarded as well as the unrecognized
−Removed: compensation costs are summarized in the table below:
+Added: compensation is amortized based on a straight-line basis across the vesting or service period as applicable.
+Added: The recorded compensation
+Added: costs for restricted shares granted and restricted stock units and performance shares awarded as well as the unrecognized compensation
+Added: costs are summarized in the table below:
Schedule of Unrecognized Compensation Costs
−Removed: Stock Compensation
Recognized Compensation
−Removed: Unrecognized Compensation
−Removed: Twelve months ended
−Removed: As of year ended
+Added: Unrecognized Compensation Expense
+Added: October 1, 2023
+Added: October 2, 2022
+Added: October 1, 2023
+Added: October 2, 2022
Restricted Shares
+Added: Performance Shares
Restricted Stock Units
Total Stock Compensation
−Removed: unrecognized compensation expense for restricted shares and restricted stock units as of October 2, 2022, is expected to be
−Removed: recognized over a weighted-average period of 2.25
−Removed: years and 0.25
−Removed: years, respectively.
+Added: unrecognized compensation expense for restricted shares, performance shares and restricted stock units as of October 1, 2023, is expected
+Added: to be recognized over a weighted-average period of 1.3 years, 2.3 years and 1.6 years, respectively.
10 — Defined Contribution Plan
9 unchanged sentences
were no dividends declared or paid during the twelve months ended October 1, 2023 and October 2, 2022.
−Removed: the twelve months ended October 3, 2021, there were 58,392 common shares issued, net of tax withholding, in settlement of 83,000 restricted
−Removed: stock units which vested on January 1, 2021.
−Removed: the twelve months ended October 2, 2022, there were 23,216
−Removed: common shares issued to officers, net of tax withholding of $ 19
−Removed: thousand, in settlement of 33,000
−Removed: restricted stock units which vested on January 1, 2022.
−Removed: August 10, 2021 and August 23, 2021, there were 148,300 and 40,509 warrants exercised, respectively, at $ 1.50 per common share at a total
−Removed: transaction cost of $ 283 thousand.
−Removed: The total fair market value at the time of exercise was $ 292 thousand.
−Removed: There were no other issuances
−Removed: of common stock during the twelve months ended October 3, 2021.
−Removed: August 31, 2021, the Company repurchased 100
−Removed: common shares from a private investor for a total transaction cost of $ 150
−Removed: which were subsequently cancelled.
−Removed: June 8, 2020 the Company announced authorization for a $ 1
−Removed: million stock repurchase program.
−Removed: As of September 27, 2020 there were 105,733
−Removed: shares held in treasury purchased under the June 2020 stock repurchase plan.
−Removed: The Company purchased a total of 519,266
−Removed: common shares against the program through April 2021, which were subsequently cancelled in June 2021.
−Removed: September 22, 2021 the Company announced authorization for an additional $ 1 million stock repurchase program.
−Removed: The shares authorized to
−Removed: be repurchased under the repurchase program may be purchased from time to time at prevailing market prices, through open market or in
−Removed: negotiated transactions, depending upon market conditions and subject to Rule 10b-18 as promulgated by the SEC.
−Removed: the twelve months ended October 2, 2022, there were 190,954 common shares repurchased through the program at a cost of $ 371 thousand.
−Removed: During the twelve months ended October 3, 2021, there were 449,088 common shares repurchased through the program at a cost of $ 869 thousand.
−Removed: As of October 3, 2021, there were 35,555 shares held in treasury purchased under the September 2021 stock repurchase plan.
+Added: the twelve months ended October 1, 2023, there were 46,432 common shares issued to officers, net of tax withholding of $ 58 thousand,
+Added: in settlement of 66,000 restricted stock units which vested on January 1, 2023.
+Added: the twelve months ended October 2, 2022, there were 23,216 common shares issued to officers, net of tax withholding of $ 19 thousand,
+Added: in settlement of 33,000 restricted stock units which vested on January 1, 2022.
+Added: the twelve months ended October 1, 2023, there were 40,000 unvested restricted shares cancelled on the departure of a board member and
+Added: 40,000 unvested restricted shares granted to a newly elected board member.
+Added: September 22, 2021 the Company announced authorization for a $ 1 million stock repurchase program.
+Added: The shares authorized to be repurchased
+Added: under the repurchase program may be purchased from time to time at prevailing market prices, through open market or in negotiated transactions,
+Added: depending upon market conditions and subject to Rule 10b-18 as promulgated by the SEC.
+Added: the twelve months ended October 1, 2023, there were no common shares repurchased through the program.
+Added: During the twelve months ended
+Added: October 2, 2022, there were 190,954 common shares repurchased through the program at a cost of $ 371 thousand.
As of October 1, 2023,
5 unchanged sentences
Average price
−Removed: September 28, 2020 through October 25, 2020
−Removed: October 26, 2020 through November 22, 2020
−Removed: November 23, 2020 through December 27, 2020
−Removed: December 28, 2020 through January 24, 2021
−Removed: January 25, 2021 through February 21, 2021
−Removed: February 22, 2021 through March 28, 2021
−Removed: March 29, 2021 through April 19, 2021
−Removed: September 23, 2021 through October 1, 2021
−Removed: Total shares repurchased for year ended October 3, 2021
October 4, 2021 through October 31, 2021
20 unchanged sentences
of October 1, 2023, and October 2, 2022, the total outstanding common shares were 6,763,070 and 6,716,638 , respectively.
−Removed: August 26, 2016, Optex Systems Holdings Inc.
−Removed: issued 4,323,135 warrants to new shareholders and the underwriter, in connection with a
−Removed: public share offering.
−Removed: The warrants entitled the holder to purchase one share of our common stock at an exercise price equal to $ 1.50
−Removed: per share at any time on or after August 26, 2016 (the “Initial Exercise Date”) and on or prior to the close of business
−Removed: on August 26, 2021 (the “Termination Date”).
−Removed: to a warrant agreement between Optex Systems Inc.
−Removed: and Equity Stock Transfer, LLC, as warrant agent, the warrants were issued in book-entry
−Removed: form and were initially represented only by one or more global warrants deposited with the warrant agent, as custodian on behalf of The
−Removed: Depository Trust Company, or DTC, and registered in the name of Cede & Co., a nominee of DTC, or as otherwise directed by DTC.
−Removed: exercise price and number of shares of common stock issuable upon exercise of the warrants could be adjusted in certain circumstances,
−Removed: including in the event of a stock split, stock dividend, extraordinary dividend on or recapitalization, reorganization, merger or consolidation.
−Removed: the terms of the warrant agreement, Optex Systems Holdings Inc.
−Removed: agreed to use their best efforts to maintain the effectiveness of the
−Removed: registration statement and current prospectus relating to common stock issuable upon exercise of the warrants until the expiration of
−Removed: the warrants.
−Removed: During any period in which Optex failed to have an effective registration statement covering the shares underlying the
−Removed: warrants, the warrant holder was permitted to exercise the warrants on a cashless basis.
−Removed: The warrant holders did not have the rights
−Removed: or privileges of holders of common stock and any voting rights until they exercised their warrants and received shares of common stock,
−Removed: except as set forth in the warrants.
−Removed: After the issuance of shares of common stock upon exercise of the warrants, each holder was entitled
−Removed: to one vote for each share held of record on all matters to be voted on by stockholders.
−Removed: to limited exceptions, a holder of warrants did have the right to exercise any portion of its warrants if the holder (together with such
−Removed: holder’s affiliates, and any persons acting as a group together with such holder or any of such holder’s affiliates) would
−Removed: beneficially own a number of shares of common stock in excess of 4.99% of the shares of our common stock then outstanding after giving
−Removed: effect to such exercise (the “Beneficial Ownership Limitation”);
−Removed: provided, however, that, upon notice to the Company, the
−Removed: holder could increase or decrease the Beneficial Ownership Limitation, provided that in no event could the Beneficial Ownership Limitation
−Removed: have exceeded 9.99% and any increase in the Beneficial Ownership Limitation would not be effective until 61 days following notice of
−Removed: such increase from the holder to us.
−Removed: fractional shares of common stock would be issued upon exercise of the warrants.
−Removed: If, upon exercise of the warrants, a holder would be
−Removed: entitled to receive a fractional interest in a share, Optex Systems Holdings Inc.
−Removed: would, upon exercise, round up to the nearest whole
−Removed: number of shares of common stock to be issued to the warrant holder.
−Removed: If multiple warrants were exercised by the holder at the same time,
−Removed: Optex Systems Holdings Inc.
−Removed: would aggregate the number of whole shares issuable upon exercise of all the warrants.
−Removed: There was no established
−Removed: trading market for the warrants.
−Removed: the event of a fundamental transaction (as defined in warrant), then the Company or any successor entity would pay at the holder’s
−Removed: option, exercisable at any time concurrently with or within 30 days after the consummation of the fundamental transaction, an amount
−Removed: of cash equal to the value of the remaining unexercised portion of the warrants on the date of consummation of the fundamental transaction
−Removed: as determined in accordance with the Black Scholes option pricing model.
−Removed: of September 27, 2020 there were 4,125,200 warrants outstanding.
−Removed: During the twelve months ended September 27, 2020, there were zero warrants
−Removed: exercised or repurchased.
−Removed: During the twelve months ended October 3, 2021, 188,809 of the warrants were exercised and zero warrants repurchased.
−Removed: On August 26, 2021, the remaining 3,936,391 warrants expired worthless.
−Removed: As of October 3, 2021 and October 2, 2022, there were zero outstanding
−Removed: warrants remaining.
−Removed: 12 — Warrant Liabilities
−Removed: August 26, 2016, Optex Systems Holdings, Inc.
−Removed: issued 4,323,135 warrants to new shareholders and the underwriter, in connection with a
−Removed: public share offering.
−Removed: The warrants entitle the holder to purchase one share of our common stock at an exercise price equal to $ 1.50
−Removed: per share at any time on or after August 26, 2016, and on or prior to the close of business on August 26, 2021 .
−Removed: The Company determined
−Removed: that these warrants are free standing financial instruments that are legally detachable and separately exercisable from the common stock
−Removed: included in the public share offering.
−Removed: Management also determined that the warrants are puttable for cash upon a fundamental transaction
−Removed: at the option of the holder and as such required classification as a liability pursuant to ASC 480 “Distinguishing Liabilities
−Removed: from Equity”.
−Removed: The Company had no plans to consummate a fundamental transaction and did not believe a fundamental transaction was
−Removed: likely to occur during the remaining term of the outstanding warrants.
−Removed: In accordance with the accounting guidance, the outstanding warrants
−Removed: were recognized as a warrant liability on the balance sheet and are measured at their inception date fair value and subsequently re-measured
−Removed: at each reporting period with changes being recorded as a component of other income in the consolidated statement of income.
−Removed: fair value of the warrant liabilities presented below were measured using either a BSM valuation model.
−Removed: Significant inputs into the respective
−Removed: model at the inception and reporting period measurement dates are as follows:
−Removed: Schedule of Warrant Liabilities Assumptions Used
−Removed: Valuation Assumptions
−Removed: September 30,
−Removed: September 29,
−Removed: September 27,
−Removed: Exercise Price (1)
−Removed: Warrant Expiration Date (1)
−Removed: Stock Price (2)
−Removed: Interest Rate (annual) (3)
−Removed: Volatility (annual) (4)
−Removed: Time to Maturity (Years)
−Removed: Calculated fair value per share
−Removed: on the terms provided in the warrant agreement to purchase common stock of Optex Systems Holdings, Inc.
−Removed: dated August 26, 2016.
−Removed: on the trading value of common stock of Optex Systems Holdings, Inc.
−Removed: as of each presented period ending date.
−Removed: August 26, 2021 stock
−Removed: price based on the volume weighted average price for 618,451 share trades on that date.
−Removed: Closing price was $ 1.55 based trades of 2,400
−Removed: final shares traded.
−Removed: rate for U.S.
−Removed: Treasury Bonds, as of each presented period ending date, as published by the U.S.
−Removed: Federal Reserve.
−Removed: on the historical daily volatility of Optex Systems Holdings, Inc.
−Removed: as of each presented period ending date.
−Removed: expired worthless without cashless exchange pursuant to the Warrant Agreement Section 2(c) determination that the August 26, 2021
−Removed: VWAP calculation of $ 1.49 was below the exercise price of $ 1.50 .
−Removed: warrants outstanding and fair values at each of the respective valuation dates are summarized below:
−Removed: Summary of Warrants Outstanding and Fair Values
−Removed: Warrant Liability
−Removed: Fair Value as of period ended 9/27/2020
−Removed: Reclassification to additional paid in capital on exercise of warrants (1)
−Removed: Gain on Change in Fair Value of Warrant Liability (2)
−Removed: ( 3,936,391 )
−Removed: Fair Value as of period ended 10/03/2021
−Removed: of warrants for gross proceeds of $ 283 thousand and a warrant liability fair market value of $ 292 thousand as of the exercise date.
−Removed: of Warrants on August 26, 2021.
−Removed: warrant liabilities are considered Level 3 liabilities on the fair value hierarchy as the determination of fair value includes various
−Removed: assumptions about of future activities and the Company’s stock prices and historical volatility as inputs.
12 — Income Taxes
5 unchanged sentences
Current income tax expense
−Removed: Deferred income tax provision (benefit):
−Removed: Provision for (Benefit from) income taxes, net
+Added: Deferred income tax provision:
+Added: Provision for income taxes, net
of October 1, 2023, Optex Systems Inc.
7 unchanged sentences
Our assumptions were based on the previous
−Removed: three years earnings trend as well as anticipated future earnings expected with the recent orders and increased backlog as of October
−Removed: During the twelve months ended October 2, 2022, the Company recognized $ 0.03 million in tax expenses to deferred tax assets.
−Removed: During the twelve months ended October 3, 2021, the Company recognized ($ 0.04 ) million in tax benefits to deferred tax assets.
−Removed: continue to review the deferred tax assets and related valuation reserves in accordance with ASC 740 on an annual basis.
−Removed: income tax provision for Optex Systems as of October 2, 2022 and October 3, 2021 differs from those computed using the statutory
−Removed: federal tax rate in the respective years due to the following permanent differences:
+Added: three years earnings trend as well as anticipated future earnings.
+Added: During the twelve months ended October 1, 2023, the Company recognized
+Added: $ 20 thousand in tax expenses to deferred tax assets.
+Added: During the twelve months ended October 2, 2022, the Company recognized $ 33 thousand
+Added: in tax expenses to deferred tax assets.
+Added: We will continue to review the deferred tax assets and related valuation reserves in accordance
+Added: with ASC 740 on an annual basis.
+Added: income tax provision for Optex Systems as of October 1, 2023 and October 2, 2022 differs from those computed using the statutory federal
+Added: tax rate in the respective years due to the following permanent differences:
Schedule of Effective Income Tax Rate Reconciliation
−Removed: Tax provision (benefit) at statutory federal rate
+Added: Tax provision at statutory federal rate
Nondeductible expenses
2 unchanged sentences
Change in deferred tax valuation allowance
−Removed: Provision for (benefit from) income taxes, net
+Added: Provision for income taxes, net
income taxes recorded in the balance sheets result from differences between financial statement and tax reporting of income and deductions.
9 unchanged sentences
Deferred Compensation
+Added: Property and Equipment
Goodwill Amortization
10 unchanged sentences
million through fiscal year ending in 2037.
−Removed: For the year ended October 3, 2021, the Company realized a ($ 1.4 ) million net operating tax
−Removed: loss which was not subject to the IRS section 382 limitation and was available for a tax loss carryback up to five years.
−Removed: twelve months ended October 2, 2022, the Company recovered $ 0.3 million in cash for a tax refund related to the net operating loss carryback
−Removed: from the prior October 3, 2021 year end.
+Added: During the twelve months ended October 1, 2023, the Company recovered $ 0.3 million in cash
+Added: for a tax refund related to the net operating loss carryback from the October 3, 2021 year end.
Company applied FASB ASC 740-10 and has no unrecognized tax benefits.
By statute, the tax years ended October 1, 2023, October 2, 2022
−Removed: and September 27, 2020 are open to examination by the major taxing jurisdictions to which the Company is subject.
−Removed: the twelve months ended October 2, 2022 the Company paid zero in income taxes, received a tax refund of $ 312 thousand for fiscal year
−Removed: 2021 operating loss carrybacks, and recorded a current year federal income tax liability of $ 331 thousand.
−Removed: During the twelve months ended
−Removed: October 3, 2021 the Company paid $ 48 thousand in income taxes, and had a net tax refund due related to the fiscal year 2021 tax year
−Removed: of ($ 48 ) thousand included in prepaid expenses.
+Added: and October 3, 2021 are open to examination by the major taxing jurisdictions to which the Company is subject.
+Added: the twelve months ended October 1, 2023 the Company paid $ 534 thousand in income taxes.
+Added: During the twelve months ended October 2, 2022
+Added: the Company paid zero in income taxes, received a tax refund of $ 312 thousand for fiscal year 2021 operating loss carrybacks, and recorded
+Added: a current year federal income tax liability of $ 331 thousand which was paid during the twelve months ended October 1, 2023.
+Added: As of October
+Added: 1, 2023 the Company has recorded a tax liability of $ 247 thousand.
13 — Subsequent Events
−Removed: November 21, 2022, the Company issued an Amended and Restated Revolving Line of Credit
−Removed: Note to PNC Bank, National Association, in
−Removed: connection with an increase of the Borrowers’ revolving line of credit facility from $ 1.125 million to $ 2.0 million under the Borrowers’
−Removed: existing Amended and Restated Loan Agreement with the Lender.
−Removed: The maturity date remains April 15, 2023 .
−Removed: Obligations outstanding under the credit facility will accrue interest at a rate equal to the Lender’s prime rate minus 0.25 %.
−Removed: November 28, 2022, the Company entered into a new employment agreement with Danny Schoening.
−Removed: Pursuant to the agreement, which is dated
−Removed: as of December 1, 2022, Mr.
−Removed: Schoening will continue to serve as the Company’s President and Chief Executive Officer through November
−Removed: Schoening’s base salary initially is $ 304,912 per annum, and will be increased to $ 314,060 on December 1, 2023 and
−Removed: $ 323,481 on December 1, 2024.
−Removed: Schoening will be eligible for a performance bonus based on a one-year operating plan adopted by the
−Removed: Company’s Board of Directors (the “Board”).
−Removed: The bonus will be based on financial and/or operating metrics decided annually
−Removed: by the Board or the Compensation Committee and tied to such one-year plan.
−Removed: The target bonus will equate to 30 % of Mr.
−Removed: The Board will have discretion in good faith to alter the performance bonus upward or downward by 20 %.
−Removed: updated employment agreement also served to amend Mr.
−Removed: Schoening’s RSU Agreement, dated January 2, 2019, which had been previously
−Removed: amended as of December 1, 2021, by changing the third and final vesting date for the restricted stock units granted under such agreement
−Removed: from the “change of control date” to January 1, 2023.
+Added: October 2, 2023, 27,000 performance shares vested with an average 30-day VWAP of $4.15 which exceeded the $3.70 benchmark for Tranche
+Added: On October 24, 2023 the Company issued 21,060 shares, net of tax withheld of $ 24 thousand.
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.