Back to GetFilings.com






UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the Quarter Ended
June 30, 2003

Commission File Number
0-13611

SPARTAN MOTORS, INC.
(Exact Name of Registrant as Specified in Its Charter)

Michigan
(State or Other Jurisdiction of
Incorporation or Organization)

38-2078923
(I.R.S. Employer
Identification No.)

 

 

1165 Reynolds Road
Charlotte, Michigan

(Address of Principal Executive Offices)


48813

(Zip Code)

Registrant's Telephone Number, Including Area Code: (517) 543-6400

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes    X                 No _______

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes    X                 No _______

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.


Class

Outstanding at
August 12, 2003

 

 

Common stock, $.01 par value

12,123,312 shares








SPARTAN MOTORS, INC.

INDEX

                                                   

PART I.  FINANCIAL INFORMATION

Page

 

 

 

 

 

Item 1.

Financial Statements:

 

 

 

 

 

 

 

Condensed Consolidated Balance Sheets - June 30, 2003
     (Unaudited) and December 31, 2002

3

 

 

 

 

 

 

Condensed Consolidated Statements of Operations -
     Three Months Ended June 30, 2003 and 2002 (Unaudited)

5

 

 

 

 

 

 

Condensed Consolidated Statements of Operations -
     Six Months Ended June 30, 2003 and 2002 (Unaudited)

6

 

 

 

 

 

 

Condensed Consolidated Statements of Shareholders'
     Equity - Six Months Ended June 30, 2003 (Unaudited)

7

 

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows -
     Six Months Ended June 30, 2003 and 2002 (Unaudited)

8

 

 

 

 

 

 

Notes to Condensed Consolidated Financial Statements

9

 

 

 

 

 

Item 2.

Management's Discussion and Analysis of Financial
     Condition and Results of Operations

16

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

23

 

 

 

 

 

Item 4.

Controls and Procedures

23

 

 

 

 

PART II.  OTHER INFORMATION

 

 

 

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

23

 

 

 

 

 

Item 6.

Exhibits and Reports on Form 8-K

25

 

 

 

 

SIGNATURES

26

 

 

 

 

EXHIBIT INDEX

27


- -2-


PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

SPARTAN MOTORS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
____________________________________

 

June 30, 2003


 

December 31, 2002


 

ASSETS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

   Cash and cash equivalents

$

9,557,496

 

$

8,081,639

 

   Accounts receivable, less allowance for

 

 

 

 

 

 

      doubtful accounts of $385,000 in 2003

 

 

 

 

 

 

      and $365,000 in 2002

 

25,165,932

 

 

28,823,185

 

   Inventories

 

29,723,923

 

 

25,205,450

 

   Deferred tax assets

 

3,463,765

 

 

3,463,765

 

   Taxes receivable

 

708,135

 

 

-

 

   Other current assets

 

1,463,932

 

 

1,286,564

 

   Current assets of discontinued operations

 


241,402


 

 


307,288


 

      Total current assets

 

70,324,585

 

 

67,167,891

 

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

15,157,692

 

 

15,155,436

 

Goodwill

 

4,543,422

 

 

4,543,422

 

Deferred tax assets

 

1,301,560

 

 

1,301,560

 

Other assets

 


70,419


 

 


144,191


 

Total assets

$


91,397,678


 

$


88,312,500


 














- -3-


SPARTAN MOTORS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (Continued)
____________________________________

 

June 30, 2003


 

December 31, 2002


 

 

(Unaudited)

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

   Accounts payable

$

17,956,015

 

$

15,939,864

 

   Accrued warranty

 

2,568,743

 

 

2,768,389

 

   Accrued taxes on income

 

-

 

 

1,412,210

 

   Accrued compensation and related taxes

 

2,006,810

 

 

4,232,013

 

   Accrued vacation

 

1,348,438

 

 

1,217,187

 

   Deposits from customers

 

5,473,477

 

 

4,098,211

 

   Other current liabilities and accrued expenses

 

2,430,218

 

 

2,201,473

 

   Current liabilities of discontinued operations

 


-


 

 


8,692


 

      Total current liabilities

 

31,783,701

 

 

31,878,039

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

   Preferred stock, no par value: 2,000,000

 

 

 

 

 

 

      shares authorized (none issued)

 

-

 

 

-

 

   Common stock, $.01 par value: 23,900,000

 

 

 

 

 

 

    shares authorized, issued 12,098,912 and

 

 

 

 

 

 

    12,025,842 shares in 2003 and 2002, respectively

 

120,989

 

 

120,258

 

   Additional paid in capital

 

31,612,546

 

 

30,776,327

 

   Retained earnings

 


27,880,442


 

 


25,537,876


 

      Total shareholders' equity

 

59,613,977

 

 

56,434,461

 

 

 


 


 

 


 


 

Total liabilities and shareholders' equity

$


91,397,678


 

$


88,312,500


 



See Notes to Condensed Consolidated Financial Statements.











- -4-


SPARTAN MOTORS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
____________________________________

 

 


Three Months Ended June 30,


 

 

 


2003


 

 


2002


 

 

 

 

 

 

 

 

Sales

$

55,116,986

 

$

65,315,118

 

Cost of products sold

 


48,088,270


 

 


53,678,350


 

Gross profit

 

7,028,716

 

 

11,636,768

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

   Research and development

 

1,853,752

 

 

1,726,525

 

   Selling, general and administrative

 


5,536,469


 

 


5,406,543


 

Operating income (loss)

 

(361,505

)

 

4,503,700

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

   Interest expense

 

(117,024

)

 

(123,660

)

   Interest and other income

 


128,508


 

 


107,635


 

Earnings (loss) from continuing operations before taxes on income

 

(350,021

)

 

4,487,675

 

 

 

 

 

 

 

 

Taxes on income

 

(128,901

)

 

1,757,359

 

Net earnings (loss) from continuing operations

 

(221,120

)

 

2,730,316

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

   Gain on disposal of Carpenter, including applicable income tax

 

 

 

 

 

 

      benefit of $914,000 in 2003 and $185,000 in 2002

 


955,178


 

 


301,998


 

Net earnings

$


734,058


 

$


3,032,314


 

 

 

 

 

 

 

 

Basic net earnings per share:

 

 

 

 

 

 

   Net earnings (loss) from continuing operations

$

(0.02

)

$

0.24

 

   Gain from discontinued operations:

 

 

 

 

 

 

      Gain on disposal of Carpenter

 


0.08


 

 


0.03


 

Basic net earnings per share

$


0.06


 

$


0.27


 

 

 

 

 

 

 

 

Diluted net earnings per share:

 

 

 

 

 

 

   Net earnings (loss) from continuing operations

$

(0.02

)

$

0.23

 

   Gain from discontinued operations:

 

 

 

 

 

 

         Gain on disposal of Carpenter

 


0.08


 

 


0.02


 

Diluted net earnings per share

$


0.06


 

$


0.25


 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 


12,122,000


 

 


11,438,000


 

 

 

 

 

 

 

 

Diluted weighted average common shares outstanding

 


12,122,000


 

 


12,070,000


 



See Notes to Condensed Consolidated Financial Statements.




- -5-


SPARTAN MOTORS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
____________________________________

 

 


Six Months Ended June 30,


 

 

 


2003


 

 


2002


 

 

 

 

 

 

 

 

Sales

$

115,534,426

 

$

132,033,664

 

Cost of products sold

 


98,922,081


 

 


108,171,846


 

Gross profit

 

16,612,345

 

 

23,861,818

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

   Research and development

 

3,602,351

 

 

3,654,434

 

   Selling, general and administrative

 


10,806,923


 

 


10,864,104


 

Operating income

 

2,203,071

 

 

9,343,280

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

   Interest expense

 

(168,802

)

 

(214,236

)

   Interest and other income

 


261,678


 

 


52,621


 

Earnings from continuing operations before taxes on income

 

2,295,947

 

 

9,181,665

 

 

 

 

 

 

 

 

Taxes on income

 


427,564


 

 


3,212,097


 

Net earnings from continuing operations

 

1,868,383

 

 

5,969,568

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

   Gain on disposal of Carpenter, including applicable income tax

 

 

 

 

 

 

      benefit of $1,523,000 in 2003 and $185,000 in 2002

 


1,465,306


 

 


377,440


 

Net earnings

$


3,333,689


 

$


6,347,008


 

 

 

 

 

 

 

 

Basic net earnings per share:

 

 

 

 

 

 

   Net earnings from continuing operations

$

0.16

 

$

0.54

 

   Gain from discontinued operations:

 

 

 

 

 

 

      Gain on disposal of Carpenter

 


0.12


 

 


0.03


 

Basic net earnings per share

$


0.28


 

$


0.57


 

 

 

 

 

 

 

 

Diluted net earnings per share:

 

 

 

 

 

 

   Net earnings from continuing operations

$

0.15

 

$

0.51

 

   Gain from discontinued operations:

 

 

 

 

 

 

      Gain on disposal of Carpenter

 


0.12


 

 


0.03


 

Diluted net earnings per share

$


0.27


 

$


0.54


 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 


12,090,000


 

 


11,199,000


 

 

 

 

 

 

 

 

Diluted weighted average common shares outstanding

 


12,445,000


 

 


11,685,000


 



See Notes to Condensed Consolidated Financial Statements.




- -6-


SPARTAN MOTORS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(UNAUDITED)
____________________________________

 

 
Number of
Shares


 

 
Common
Stock


 

Additional
Paid In
Capital


 

 
Retained
Earnings


 

 
 
Total


 
                     

Balance at January 1, 2003

12,025,842

 

$120,258

 

$30,776,327

 

$25,537,876

 

$56,434,461

 
                     

Net proceeds from exercise

                   

     of stock options, including

                   

     related income tax benefit

130,135

 

1,302

 

985,159

     

986,461

 

Purchase and retirement

                   

     of stock

(57,065

)

(571

)

(148,940

)

(348,635

)

(498,146

)

Dividends paid

           

(642,488

)

(642,488

)

Net earnings

 
   
   
 

3,333,689


 

3,333,689


 

Balance at June 30, 2003

12,098,912


 

$120,989


 

$31,612,546


 

$27,880,442


 

$59,613,977


 

See Notes to Condensed Consolidated Financial Statements.
























- -7-


SPARTAN MOTORS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
____________________________________

 

 


Six Months Ended June 30,


 

 

 


2003


 

 


2002


 

Cash flows from operating activities:

 

 

 

 

 

 

   Net earnings from continuing operations

$

1,868,383

 

$

5,969,568

 

   Adjustments to reconcile net earnings to net cash

 

 

 

 

 

 

     provided by operating activities:

 

 

 

 

 

 

      Depreciation

 

1,006,748

 

 

928,841

 

      Gain on sales of assets

 

(6,100

)

 

-

 

      Tax benefit from stock options exercised

 

232,000

 

 

2,111,000

 

      Decrease (increase) in operating assets:

 

 

 

 

 

 

         Accounts receivable

 

3,657,253

 

 

(5,664,544

)

         Inventories

 

(4,518,473

)

 

(995,156

)

         Taxes receivable

 

(708,135

)

 

-

 

         Other assets

 

(103,596

)

 

383,755

 

      Increase (decrease) in operating liabilities:

 

 

 

 

 

 

         Accounts payable

 

2,016,151

 

 

3,071,164

 

         Accrued warranty

 

(199,646

)

 

149,199

 

         Accrued taxes on income

 

(1,412,210

)

 

(381,442

)

         Accrued compensation and related taxes

 

(2,225,203

)

 

876,799

 

         Accrued vacation

 

131,251

 

 

(112,055

)

         Deposits from customers

 

1,375,266

 

 

102,853

 

         Other current liabilities and accrued expenses

 


228,745


 

 


655,933


 

      Total adjustments

 


(525,949


)

 


1,126,347


 

Net cash provided by continuing operating activities

 

1,342,434

 

 

7,095,915

 

Net cash provided by (used in) discontinued operating activities

 


1,522,500


 

 


(206,923


)

Net cash provided by operating activities

 

2,864,934

 

 

6,888,992

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

   Purchases of property, plant and equipment

 

(1,009,004

)

 

(4,334,954

)

   Proceeds from sales of property, plant and equipment

 


6,100


 

 


-


 

Net cash used in investing activities

 

(1,002,904

)

 

(4,334,954

)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

   Payments on long-term debt

 

-

 

 

(11,405,079

)

   Dividends paid

 

(642,488

)

 

(1,130,161

)

   Purchase and retirement of stock

 

(498,146

)

 

-

 

   Proceeds from the exercise of stock options

 


754,461


 

 


6,121,667


 

Net cash used in financing activities

 


(386,173


)

 


(6,413,573


)

Net increase (decrease) in cash and cash equivalents

 

1,475,857

 

 

(3,859,535

)

Cash and cash equivalents at beginning of period

 


8,081,639


 

 


4,192,785


 

Cash and cash equivalents at end of period

$


9,557,496


 

$


333,250


 


See Notes to Condensed Consolidated Financial Statements.




- -8-


SPARTAN MOTORS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
______________________________________

Note 1

For a description of the accounting policies followed refer to the notes to the Spartan Motors, Inc. (the "Company") consolidated financial statements for the year ended December 31, 2002, included in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 14, 2003.

Note 2

The accompanying unaudited interim condensed consolidated financial statements reflect all normal and recurring adjustments that are necessary for the fair presentation of the Company's financial position as of June 30, 2003, the results of operations for the three-month and six-month periods ended June 30, 2003 and 2002 and cash flows for the six-month period ended June 30, 2003.

Note 3

The results of operations for the six-month period ended June 30, 2003 are not necessarily indicative of the results to be expected for the full year.

Note 4

Inventories consist of raw materials and purchased components, work in process and finished goods and are summarized as follows:

 

June 30, 2003


 

December 31, 2002


               

Finished goods

$

7,243,812

   

$

5,329,518

 

Work in process

 

5,999,569

     

7,650,006

 

Raw materials and purchased components

 

18,790,941

     

14,138,499

 

Obsolescence reserve

 

(2,310,399


)

   

(1,912,573


)

 

$


29,723,923


   

$


25,205,450


 

Note 5

The Company's products generally carry limited warranties, based on terms that are generally accepted in the marketplace. Some components included in the Company's end products (such as engines, transmissions, tires, etc.) may include manufacturers' warranties. These manufacturers' warranties are generally passed on to the end customer of the Company's products.

The Company's policy is to record a provision for the estimated cost of warranty-related claims at the time of the sale and periodically adjust the provision to reflect actual experience. The amount of warranty liability accrued reflects management's best estimate of the expected future cost of honoring the Company's obligations under the warranty agreements. Historically, the cost of fulfilling the Company's warranty obligations has principally involved replacement parts, labor and sometimes travel for any field retrofit campaigns. The Company's estimates are based on historical experience, the number of units involved and the extent of features and components included in product models.




- -9-


Note 5 (continued)

Certain warranty and other related claims involve matters of dispute that ultimately are resolved by negotiation, arbitration or litigation. Infrequently, a material warranty issue can arise which is beyond the scope of the Company's historical experience. The Company provides for any such warranty issues as they become known and are estimable. It is reasonably possible that additional warranty and other related claims could arise from disputes or other matters beyond the scope of the Company's historical experience.

Changes in the Company's warranty liability during the six months ended June 30, 2003 were as follows:

Balance of accrued warranty at January 1, 2003

$  2,768,389

 
     

Warranties issued during the period

749,755

 
     

Cash settlements made during the period

(1,523,391

)

     

Changes in liability for pre-existing warranties during

   

     the period, including expirations

573,990


 
     

Balance of accrued warranty at June 30, 2003

$  2,568,743


 

Note 6

The Company has repurchase agreements with certain third-party lending institutions that have provided floor plan financing to customers. These agreements provide for the repurchase of products from the lending institution in the event of the customer's default. The total contingent liability on June 30, 2003 was $1.2 million. Historically, losses under these agreements have not been significant and it is management's opinion that any future losses will not have a material effect on the Company's financial position or future operating results.

Note 7

The Company's effective income tax rate of 18.6% for the six months ended June 30, 2003 differs from the federal statutory rate of 34.0% primarily as a result of reductions in previously recorded estimates for accrued taxes on income based upon settlements of examinations with state and federal taxing authorities that reduced the provision for income taxes during the period.

Note 8

On September 28, 2000, the Company's Board of Directors passed a resolution to cease funding of the Company's majority-owned subsidiary, Carpenter Industries, Inc. Carpenter's Board of Directors then voted on September 29, 2000 to begin the orderly liquidation of Carpenter. Because Carpenter was a separate segment of the Company's business, the operating results and the disposition of Carpenter's net assets were accounted for as a discontinued operation. Accordingly, previously reported financial results for all periods presented were restated to reflect this business as a discontinued operation.




- -10-


Note 8 (Continued)

The assets or liabilities of the discontinued operations have been segregated in the consolidated balance sheets. Details of such amounts are as follows:

 

June 30,
2003


 

December 31,
2002


 
             

Cash and cash equivalents

$

241,402

 

$

93,271

 

Accounts receivable

 

--

   

130,000

 

Other current assets

 

--


   

84,017


 

Current assets of discontinued operations

$


241,402


 

$


307,288


 
             

Other current liabilities

$


--


 

$


8,692


 

Current liabilities of discontinued operations

$


--


 

$


8,692


 

Note 9

In May 2003, the Company announced the closure of its Road Rescue, Inc. plant in St. Paul, Minnesota and its plan to transfer related production to its plant in Marion, South Carolina. The costs associated with this exit activity are estimated to be $0.7 million and will be expensed as incurred through the third quarter of 2003. Severance benefits and other contractual obligations associated with the plant shutdown are not significant.

Note 10

The Company follows Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, in accounting for its stock option plans. Under APB Opinion No. 25, no compensation expense is recognized because the exercise price of the Company's stock options equals the market price of the underlying stock on the date of grant. Had compensation cost for the Company's stock-based compensation plans been determined based on the fair value at the grant dates for awards under those plans consistent with the method of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, the Company's net earnings and net earnings per share for the three and six months ended June 30, 2003 and 2002 would have been the pro forma amounts indicated below.











- -11-


Note 10 (continued)

 

Three Months Ended June 30,


 

 

2003


 

2002


 

Net earnings

 

 

 

 

 

 

 

 

     As reported

$

734,058

 

 

$

3,032,314

 

 

     Deduct: Compensation expense -- fair value method

 


(75,039


)

 

 


(12,495


)


 

     Pro forma

 


659,019


 

 

 


3,019,819


 


 

 

 

 

 

 

 

 

 

 

Basic net earnings per share

 

 

 

 

 

 

 

 

     As reported

$

0.06

 

 

$

0.27

 

 

     Pro forma

 

0.05

 

 

 

0.26

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share

 

 

 

 

 

 

 

 

     As reported

$

0.06

 

 

$

0.25

 

 

     Pro forma

 

0.05

 

 

 

0.25

 

 



 

Six Months Ended June 30,


 

 

2003


 

2002


 

Net earnings

 

 

 

 

 

 

 

 

     As reported

$

3,333,689

 

 

$

6,347,008

 

 

     Deduct: Compensation expense -- fair value method

 


(93,359


)

 

 


(18,379


)


 

     Pro forma

 


3,240,330


 

 

 


6,328,629


 


 

 

 

 

 

 

 

 

 

 

Basic net earnings per share

 

 

 

 

 

 

 

 

     As reported

$

0.28

 

 

$

0.57

 

 

     Pro forma

 

0.27

 

 

 

0.57

 

 

 

 

 

 

 

 

 

 

 

Diluted net earnings per share

 

 

 

 

 

 

 

 

     As reported

$

0.27

 

 

$

0.54

 

 

     Pro forma

 

0.26

 

 

 

0.54

 

 











- -12-


Note 11

Sales and other financial information by business segment are as follows (amounts in thousands):

Three Months Ended June 30, 2003

 

Business Segments


 

 

 

 

 

 

 

 

Chassis


 

EVTeam


 

Other


 

Consolidated


 

Motorhome chassis sales

$

27,131

 

 

 

 

 

 

 

$

27,131

 

Fire truck chassis sales

 

16,090

 

 

 

 

$

(3,207

)

 

12,883

 

EVTeam product sales

 

--

 

$

13,200

 

 

--

 

 

13,200

 

Other sales

 


1,903


 

 


--


 

 


--


 

 


1,903


 

Total Net Sales

$


45,124


 

$


13,200


 

$


(3,207


)

$


55,117


 

Interest expense

 

33

 

 

192

 

 

(108

)

 

117

 

Depreciation expense

 

221

 

 

166

 

 

108

 

 

495

 

Income tax expense

 

839

 

 

(968

)

 

-

 

 

(129

)

Segment earnings (loss) from

 

 

 

 

 

 

 

 

 

 

 

 

   continuing operations

 

1,443

 

 

(1,434

)

 

(230

)

 

(221

)

Discontinued operations

 

-

 

 

-

 

 

955

 

 

955

 

Segment earnings (loss)

 

1,443

 

 

(1,434

)

 

725

 

 

734

 

Segment assets

 

33,155

 

 

36,598

 

 

21,645

 

 

91,398

 

Three Months Ended June 30, 2002

 

Business Segments


 

 

 

 

 

 

 

 

Chassis


 

EVTeam


 

Other


 

Consolidated


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Motorhome chassis sales

$

35,365

 

 

 

 

 

 

 

$

35,365

 

Fire truck chassis sales

 

14,720

 

 

 

 

$

(3,485

)

 

11,235

 

EVTeam product sales

 

--

 

$

17,434