Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934
|
Florida
(State or other jurisdiction
of incorporation or organization)
|
59-1166102
(I.R.S. Employer
Identification No.)
|
3741 S.W. 7th Street
Ocala, Florida
(Address of principal executive offices)
|
34474
(Zip Code)
|
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated
filer
| ☒ | Smaller reporting company | ☒ | |||
Emerging growth company | ☐ |
Title of Class
|
Shares Outstanding
on September
19
, 2022
| |
Common Stock
|
3,370,912
|
August 6, 2022 (Unaudited) |
November 6, 2021 | |||||||
Assets
| ||||||||
Current assets:
| ||||||||
Cash and cash equivalents
| $ | 20,437,309 | $ | 36,126,059 | ||||
Certificates of deposit
| 1,946,429 | 2,093,015 | ||||||
Short-term investments
| 541,132 | 621,928 | ||||||
Accounts receivable - trade
| 775,596 | 680,228 | ||||||
Note receivable
| 23,905 | 32,825 | ||||||
Mortgage notes receivable
| 15,566 | 22,589 | ||||||
Inventories
| 20,385,622 | 10,394,288 | ||||||
Pre-owned
homes, net
| 662,453 | 542,081 | ||||||
Prepaid expenses and other current assets
| 2,314,540 | 1,821,267 | ||||||
Total current assets
| 47,102,552 | 52,334,280 | ||||||
Property, plant and equipment, net
| 7,569,386 | 6,847,780 | ||||||
Pre-owned
homes, net
| - | 755,394 | ||||||
Note receivable, less current portion
| 22,243 | 38,895 | ||||||
Mortgage notes receivable, less current portion
| 132,184 | 222,459 | ||||||
Mobile home park note receivable
| 201,464 | 72,731 | ||||||
Other investments
| 1,829,146 | 1,788,436 | ||||||
Operating lease right of use assets
| - | 1,597 | ||||||
Cash surrender value of life insurance
| 4,095,216 | 3,966,939 | ||||||
Other assets
| 156,287 | 156,287 | ||||||
Total assets
| $ | 61,108,478 | $ | 66,184,798 | ||||
Liabilities and Stockholders' Equity
| ||||||||
Current liabilities:
| ||||||||
Accounts payable
| $ | 1,329,275 | $ | 939,964 | ||||
Accrued compensation
| 832,632 | 555,222 | ||||||
Accrued expenses and other current liabilities
| 1,571,351 | 1,513,967 | ||||||
Income taxes payable
| 156,918 | 89,083 | ||||||
Operating lease obligation
| - | 1,597 | ||||||
Customer deposits
| 11,984,065 | 13,671,092 | ||||||
Total current liabilities
| 15,874,241 | 16,770,925 | ||||||
Deferred income taxes
| 65,496 | 99,568 | ||||||
Total liabilities
| 15,939,737 | 16,870,493 | ||||||
Commitments and contingencies
| ||||||||
Stockholders' equity:
| ||||||||
Preferred stock, $.10par value, 500,000 shares authorized; none issued and outstanding | - | - | ||||||
Common stock, $.10par value, 10,000,000 shares authorized; 5,364,907 shares issued; 3,370,912 and 3,532,100 shares outstanding, respectively | 536,491 | 536,491 | ||||||
Additional paid in capital
| 10,828,305 | 10,766,253 | ||||||
Retained earnings
| 60,708,402 | 59,742,759 | ||||||
Less treasury stock at cost, 1,993,995 and 1,832,807 shares, respectively
| (26,904,457 | ) | (21,731,198 | ) | ||||
Total stockholders' equity
| 45,168,741 | 49,314,305 | ||||||
Total liabilities and stockholders' equity
| $ | 61,108,478 | $ | 66,184,798 | ||||
Three Months Ended | Nine Months Ended | |||||||||||||||
August 6, 2022 |
July 31, 2021 |
August 6, 2022 |
July 31, 2021 | |||||||||||||
Net sales
| $ | 13,846,698 | $ | 11,778,120 | $ | 35,300,014 | $ | 35,592,531 | ||||||||
Cost of sales
| (9,948,638 | ) | (9,265,376 | ) | (25,651,808 | ) | (26,969,655 | ) | ||||||||
Gross profit
| 3,898,060 | 2,512,744 | 9,648,206 | 8,622,876 | ||||||||||||
Selling, general and administrative expenses
| (1,653,200 | ) | (1,320,456 | ) | (4,448,349 | ) | (4,144,350 | ) | ||||||||
Operating income
| 2,244,860 | 1,192,288 | 5,199,857 | 4,478,526 | ||||||||||||
Other income (loss):
| ||||||||||||||||
Interest income
| 62,449 | 62,491 | 176,706 | 145,621 | ||||||||||||
Undistributed earnings in joint venture - Majestic 21
| 15,488 | 20,202 | 40,710 | 45,959 | ||||||||||||
Proceeds received under escrow arrangement
| 52,140 | 75,156 | 285,639 | 121,024 | ||||||||||||
(Decrease) increase in fair value of equity investment
| (57,022 | ) | (449 | ) | (80,796 | ) | 203,310 | |||||||||
Gain on disposal of property, plant and equipment
| - | - | 88,936 | - | ||||||||||||
Miscellaneous
| 161,157 | 48,169 | 187,065 | 73,434 | ||||||||||||
Total other income
| 234,212 | 205,569 | 698,260 | 589,348 | ||||||||||||
Income before provision for income taxes
| 2,479,072 | 1,397,857 | 5,898,117 | 5,067,874 | ||||||||||||
Income tax expense
| (594,313 | ) | (347,111 | ) | (1,399,498 | ) | (1,226,425 | ) | ||||||||
Net income
| 1,884,759 | 1,050,746 | 4,498,619 | 3,841,449 | ||||||||||||
Weighted average number of shares outstanding:
| ||||||||||||||||
Basic
| 3,370,912 | 3,599,133 | 3,460,074 | 3,621,084 | ||||||||||||
Diluted
| 3,376,711 | 3,613,187 | 3,469,769 | 3,630,216 | ||||||||||||
Net income per share:
| ||||||||||||||||
Basic
| $ | 0.56 | $ | 0.29 | $ | 1.30 | $ | 1.06 | ||||||||
Diluted
| $ | 0.56 | $ | 0.29 | $ | 1.30 | $ | 1.06 |
Common Stock
Shares |
Common Stock |
Additional
Paid-in-Capital
|
Retained Earnings |
Treasury Stock | Total | |||||||||||||||||||
Balance at November 6, 2021
| 3,532,100 | $ | 536,491 | $ | 10,766,253 | $ | 59,742,759 | $ | (21,731,198 | ) | $ | 49,314,305 | ||||||||||||
Stock-based compensation
| 180 | - | 33,218 | - | 2,135 | 35,353 | ||||||||||||||||||
Exercise of employee stock options
| 966 | - | (17,452 | ) | - | 17,452 | - | |||||||||||||||||
Treasury stock purchase
| (270 | ) | - | - | - | (9,197 | ) | (9,197 | ) | |||||||||||||||
Net income
| - | - | - | 1,157,034 | - | 1,157,034 | ||||||||||||||||||
Balance at February 5, 2022
| 3,532,976 | 536,491 | 10,782,019 | 60,899,793 | (21,720,808 | ) | 50,497,495 | |||||||||||||||||
Cash dividend
| - | - | - | (3,532,976 | ) | - | (3,532,976 | ) | ||||||||||||||||
Purchase of treasury stock
| (162,300 | ) | - | - | - | (5,186,070 | ) | (5,186,070 | ) | |||||||||||||||
Stock-based compensation
| 236 | - | 24,904 | - | 2,421 | 27,325 | ||||||||||||||||||
Net income
| - | - | - | 1,456,826 | - | 1,456,826 | ||||||||||||||||||
Balance at May 7, 2022
| 3,370,912 | 536,491 | 10,806,923 | 58,823,643 | (26,904,457 | ) | 43,262,600 | |||||||||||||||||
Stock-based compensation
| - | - | 21,382 | - | - | 21,382 | ||||||||||||||||||
Net income
| - | - | - | 1,884,759 | - | 1,884,759 | ||||||||||||||||||
Balance at August 6, 2022
| 3,370,912 | $ | 536,491 | $ | 10,828,305 | $ | 60,708,402 | $ | (26,904,457 | ) | $ | 45,168,741 | ||||||||||||
Common Stock Shares |
Common Stock |
Additional
Paid-in-Capital
|
Retained Earnings |
Treasury Stock | Total | |||||||||||||||||||
Balance at October 31, 2020
| 3,631,196 | $ | 536,491 | $ | 10,694,554 | $ | 57,976,051 | $ | (18,265,820 | ) | $ | 50,941,276 | ||||||||||||
Stock-based compensation
| - | - | 20,521 | - | - | 20,521 | ||||||||||||||||||
Exercise of employee stock options
| 1,250 | - | 1,950 | - | 13,175 | 15,125 | ||||||||||||||||||
Net income
| - | - | - | 1,065,765 | - | 1,065,765 | ||||||||||||||||||
Balance at January 30, 2021
| 3,632,446 | 536,491 | 10,717,025 | 59,041,816 | (18,252,645 | ) | 52,042,687 | |||||||||||||||||
Cash dividend
| - | - | - | (3,632,100 | ) | - | (3,632,100 | ) | ||||||||||||||||
Purchase of treasury stock
| (346 | ) | - | - | - | (10,553 | ) | (10,553 | ) | |||||||||||||||
Stock-based compensation
| - | - | 16,409 | - | - | 16,409 | ||||||||||||||||||
Net income
| - | - | - | 1,724,938 | - | 1,724,938 | ||||||||||||||||||
Balance at May 1, 2021
| 3,632,100 | 536,491 | 10,733,434 | 57,134,654 | (18,263,198 | ) | 50,141,381 | |||||||||||||||||
Purchase of treasury stock
| (100,000 | ) | - | - | - | (3,468,000 | ) | (3,468,000 | ) | |||||||||||||||
Stock-based compensation
| - | - | 16,409 | - | - | 16,409 | ||||||||||||||||||
Net income
| - | - | - | 1,050,746 | - | 1,050,746 | ||||||||||||||||||
Balance at July 31, 2021
| 3,532,100 | $ | 536,491 | $ | 10,749,843 | $ | 58,185,400 | $ | (21,731,198 | ) | $ | 47,740,536 | ||||||||||||
Nine Months Ended | ||||||||
August 6, 2022 |
July 31, 2021 | |||||||
Cash flows from operating activities:
| ||||||||
Net income
| $ | 4,498,619 | $ | 3,841,449 | ||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
| ||||||||
Depreciation
| 129,681 | 142,224 | ||||||
Deferred income taxes
| (34,072 | ) | 90,011 | |||||
Undistributed earnings in joint venture - Majestic 21
| (40,710 | ) | (45,959 | ) | ||||
Gain on disposal of property, plant and equipment
| (88,936 | ) | - | |||||
Decrease (increase) in fair market value of equity investments
| 80,796 | (203,310 | ) | |||||
Stock-based compensation
| 84,060 | 53,340 | ||||||
Amortization of operating lease right of use assets
| 1,597 | 31,226 | ||||||
Decrease (increase) in:
| ||||||||
Accounts receivable - trade
| (95,368 | ) | (344,629 | ) | ||||
Inventories
| (9,991,334 | ) | (134,246 | ) | ||||
Pre-owned
homes
| 635,022 | 124,292 | ||||||
Prepaid expenses and other current assets
| (493,273 | ) | (355,490 | ) | ||||
Interest receivable
| (2,429 | ) | (16,223 | ) | ||||
Income tax receivable
| - | 24,414 | ||||||
(Decrease) increase in:
| ||||||||
Accounts payable
| 389,311 | (109,865 | ) | |||||
Accrued compensation
| 277,410 | (228,760 | ) | |||||
Accrued expenses and other current liabilities
| 57,384 | 44,028 | ||||||
Income taxes payable
| 67,835 | - | ||||||
Customer deposits
| (1,687,027 | ) | 7,251,592 | |||||
Net cash (used in) provided by operating activities
| (6,211,434 | ) | 10,164,094 | |||||
Cash flows from investing activities:
| ||||||||
Purchase of property, plant and equipment
| (859,321 | ) | (1,916,288 | ) | ||||
Purchase certificates of deposit
| (1,944,000 | ) | - | |||||
Proceeds from certificates of deposit
| 2,087,936 | 2,496,000 | ||||||
Proceeds from disposal of property, plant and equipment
| 96,970 | - | ||||||
Collections on interest receivable
| 5,079 | 31,620 | ||||||
Collections on mortgage notes receivable
| 97,298 | 1,692 | ||||||
Collections (issuance of) on equipment and other notes receivable
| 25,572 | (43,661 | ) | |||||
Issuance of mobile home park note receivable
| (128,733 | ) | (72,731 | ) | ||||
Increase in cash surrender value of life insurance
| (128,277 | ) | (133,650 | ) | ||||
Net cash (used in) provided by investing activities
| (747,476 | ) | 362,982 | |||||
Cash flows from financing activities:
| ||||||||
Payment of cash dividend
| (3,532,976 | ) | (3,632,100 | ) | ||||
Proceeds from exercise of employee stock option
| - | 15,125 | ||||||
Purchase of treasury stock
| (5,195,267 | ) | (3,478,553 | ) | ||||
Reduction of operating lease obligation
| (1,597 | ) | (17,372 | ) | ||||
Net cash used in financing activities
| (8,729,840 | ) | (7,112,900 | ) | ||||
(Decrease) increase in cash and cash equivalents
| (15,688,750 | ) | 3,414,176 | |||||
Cash and cash equivalents at beginning of year
| 36,126,059 | 30,305,902 | ||||||
Cash and cash equivalents at end of quarter
| $ | 20,437,309 | $ | 33,720,078 | ||||
Supplemental disclosure of cash flows information:
| ||||||||
Income taxes paid
| $ | 1,365,735 | $ | 1,112,000 | ||||
Noncash exercise of employee stock options
| $ | (9,197 | ) | $ | - | |||
August 6, 2022 |
November 6, 2021 | |||||||
Raw materials
| $ | 2,314,299 | $ | 2,225,532 | ||||
Work-in-process
| 132,416 | 97,021 | ||||||
Inventory consigned to affiliated entities
| 915,683 | 794,766 | ||||||
Finished homes
| 16,869,501 | 7,140,880 | ||||||
Model home furniture
| 153,723 | 136,089 | ||||||
Inventories
| $ | 20,385,622 | $ | 10,394,288 | ||||
Pre-owned
homes
| $ | 662,453 | $ | 1,297,475 | ||||
Less homes expected to sell in 12 months
| (662,453 | ) | (542,081 | ) | ||||
Pre-owned
homes, long term
| $ | - | $ | 755,394 | ||||
August 6, 2022 | ||||||||||||||||
Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Estimated Fair Value | |||||||||||||
Equity securities in a public company
| $ | 167,930 | $ | 373,202 | $ | - | $ | 541,132 | ||||||||
November 6, 2021 | ||||||||||||||||
Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Estimated Fair Value | |||||||||||||
Equity securities in a public company
| $ | 167,930 | $ | 453,998 | $ | - | $ | 621,928 | ||||||||
• |
Level 1 - Valuations are based on unadjusted quoted prices in active markets for identical assets or liabilities.
|
• |
Level 2 - Valuations are based on quoted prices for similar assets or liabilities in active markets, or quoted prices in markets that are not active for which significant inputs are observable, either directly or indirectly.
|
• |
Level 3 - Valuations are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. Inputs reflect management's best estimate of what market participants would use in valuing the asset or liability at the measurement date.
|
August 6, 2022 | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||
Equity securities in a public company
| $ | 541,132 | $ | - | $ | - |
November 6, 2021 | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||
Equity securities in a public company
| $ | 621,928 | $ | - | $ | - |
Three Months Ended | Nine Months Ended | |||||||||||||||
August 6, 2022 |
July 31, 2021 |
August 6, 2022 |
July 31, 2021 | |||||||||||||
Manufactured housing
| ||||||||||||||||
Homes sold through Company owned sales centers
| $ | 12,724,766 | $ | 10,128,706 | $ | 31,407,700 | $ | 30,033,265 | ||||||||
Homes sold to independent dealers
| 539,350 | 833,904 | 1,472,061 | 3,661,753 | ||||||||||||
Homes sold through manufactured home parks
| 249,760 | 458,955 | 1,240,110 | 1,108,600 | ||||||||||||
$ | 13,513,876 | $ | 11,421,565 | $ | 34,119,871 | $ | 34,803,618 | |||||||||
Pre-owned
homes
| 254,911 | 288,261 | 957,745 | 572,005 | ||||||||||||
Insurance agent commissions
| 77,911 | 68,294 | 222,398 | 216,908 | ||||||||||||
Total net sales
| $ | 13,846,698 | $ | 11,778,120 | $ | 35,300,014 | $ | 35,592,531 | ||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
August 6, | July 31, | August 6, | July 31, | |||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||
New homes sold through Company owned sales centers
| 101 | 104 | 265 | 318 | ||||||||||||
Pre-owned
homes sold through Company owned sales centers
| 4 | 6 | 13 | 12 | ||||||||||||
Homes sold to independent dealers
| 9 | 26 | 24 | 115 | ||||||||||||
Total new factory built homes produced
| 101 | 120 | 306 | 448 | ||||||||||||
Average new manufactured home price - retail
| $ | 129,343 | $ | 94,385 | $ | 120,796 | $ | 91,488 | ||||||||
Average new manufactured home price - wholesale
| $ | 74,747 | $ | 51,919 | $ | 71,012 | $ | 48,720 | ||||||||
As a percent of net sales:
| ||||||||||||||||
Gross profit from the Company owned retail sales centers
| 20 | % | 17 | % | 19 | % | 17 | % | ||||||||
Gross profit from the manufacturing facilities - including intercompany sales
| 15 | % | 11 | % | 14 | % | 14 | % |
31. (a) |
(b) |
32. (a) |
(b) |
101. |
Interactive data filing formatted in XBRL
|
104. |
Cover Page Interactive Date File (formatted as inline XBRL and contained in Exhibit 101.
|
NOBILITY HOMES, INC. | ||||
DATE: September 19, 2022 |
By: /s/ Terry E. Trexler
| |||
Terry E. Trexler, Chairman, | ||||
President and Chief Executive Officer | ||||
DATE: September 19, 2022 |
By: /s/ Thomas W. Trexler
| |||
Thomas W. Trexler, Executive Vice President, | ||||
and Chief Financial Officer | ||||
DATE: September 19, 2022 |
By: /s/ Lynn J. Cramer, Jr.
| |||
Lynn J. Cramer, Jr., Treasurer | ||||
and Principal Accounting Officer |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Nobility Homes Inc. published this content on 19 September 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 19 September 2022 18:09:14 UTC.