TABLE TRAC INC - FORM 10-Q - November 14, 2011

Attached files

file	filename
EXCEL - IDEA: XBRL DOCUMENT - TABLE TRAC INC	Financial_Report.xls
EX-32 - CERTIFICATION - TABLE TRAC INC	v239905_ex32.htm
EX-31.2 - CERTIFICATION - TABLE TRAC INC	v239905_ex31-2.htm
EX-31.1 - CERTIFICATION - TABLE TRAC INC	v239905_ex31-1.htm

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

x Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2011 or

¨ Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 000-28383

Table Trac, Inc.

(Exact Name of Registrant as Specified in its Charter)

Nevada		88-0336568
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification Number)

6101 Baker Road, Suite 206, Minnetonka, Minnesota 55345

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (952) 548-8877

N/A

(Former name, former address and former fiscal year, if changed since last report)

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 has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨	Accelerated filer ¨
Non-accelerated filer ¨ (Do not check if a smaller reporting company)	Smaller reporting company x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

As of November 10, 2011, the registrant had outstanding 4,704,305 shares of common stock, $.001 par value per share.

Table Trac, Inc.

Index

	Page
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements	2

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	12

Item 3. Quantitative and Qualitative Disclosures About Market Risk	18

Item 4. Controls and Procedures	18

PART II. OTHER INFORMATION
Item 1. Legal Proceedings	19

Item 1A. Risk Factors	19

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	19

Item 3. Defaults Upon Senior Securities	19

Item 4. Submission of Matters to a Vote of Security Holders	19

Item 5. Other Information	19

Item 6. Exhibits	19

SIGNATURES	20

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

TABLE TRAC, INC.

CONTENTS

	Page

CONDENSED FINANCIAL STATEMENTS

Condensed Balance Sheets	3

Condensed Statements of Operations	5

Condensed Statements of Cash Flows	6

Notes to Condensed Financial Statements	7

Page 2

TABLE TRAC, INC.

CONDENSED BALANCE SHEETS (Unaudited)

	September 30, 2011			December 31, 2010

CURRENT ASSETS
Cash	$	908,593		$	935,301
Accounts receivable, net of allowance for doubtful accounts of $179,416 at September 30, 2011 and December 31, 2010		1,696,177			1,699,201
Inventory		146,959			151,254
Prepaid expenses		66,848			133,262
Other current assets		26,311			9,954
Income taxes receivable		74,311			260,618
TOTAL CURRENT ASSETS		2,919,199			3,189,590

LONG-TERM ASSETS
Patent, net		7,438			8,461
Property and equipment, net		61,590			41,641
System under rental program, net		75,327			61,214
Other long term assets		157,208			2,060
Deferred tax asset		-			18,000
Long-term accounts receivable – financed contracts		801,847			260,430
TOTAL LONG-TERM ASSETS		1,103,410			391,806
TOTAL ASSETS	$	4,022,609		$	3,581,396
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses	$	169,792		$	93,648
Payroll liabilities		6,137			-
Current portion of note payable		10,907			-
Deferred revenue - short term		-			25,000
Deferred tax liability		546,947			639,541
TOTAL CURRENT LIABILITIES		733,783			758,189
LONG-TERM LIABILITIES
Note payable, net of current portion		21,813			-
Deferred revenue - long term		737,194			-
Deferred tax liability		6,000			-
TOTAL LIABILITIES		1,498,790			758,189

STOCKHOLDERS' EQUITY

Common stock, 0.001 par value; 25,000,000 shares authorized: 4,704,305 and 4,586,305 shares issued and outstanding at September 30, 2011 and December 31, 2010		4,704			4,586
Additional paid-in capital		1,818,613			1,682,231
Retained earnings		701,924			1,137,812
		2,525,241			2,824,629
Treasury stock, 1,000 shares (at cost) at September 30, 2011 and December 31, 2010		(1,422	)		(1,422	)
TOTAL STOCKHOLDERS’ EQUITY		2,523,819			2,823,207

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	4,022,609		$	3,581,396

See notes to condensed financial statements.

Page 3

TABLE TRAC, INC.

CONDENSED STATEMENTS OF OPERATIONS (Unaudited)

	Three Months Ended September 30,				Nine Months Ended September 30,
	2011		2010		2011			2010

Revenues	$	968,833	$	959,102	$	1,760,637		$	1,784,089

Cost of sales		217,267		351,326		447,733			440,690

Gross profit		751,566		607,776		1,312,904			1,343,399
Operating Expenses:
Selling, general and administrative		698,635		550,567		2,062,192			1,639,478

Income (loss) from operations		52,931		57,209		(749,288	)		(296,079	)
Interest / Other income		22,626		10,058		69,264			45,528

Income (loss) before taxes		75,557		67,267		(680,024	)		(250,551	)

Income tax expense (benefit)		29,988		23,415		(244,136	)		(95,000	)

Net income (loss)	$	45,569	$	43,852	$	(435,888	)	$	(155,551	)

Basic earnings (loss) per common share	$	0.01	$	0.01	$	(0.09	)	$	(0.04	)

Weighted-average basic shares outstanding		4,699,892		4,254,533		4,634,884			4,210,169

Diluted earnings (loss) per common share	$	0.01	$	0.01	$	(0.09	)	$	(0.04	)

Weighted-average diluted shares outstanding		4,699,892		4,567,217		4,634,884			4,210,169

See notes to condensed financial statements.

Page 4

TABLE TRAC, INC.

CONDENSED STATEMENTS OF CASH FLOW (Unaudited)

	For the Nine Months Ended September 30,
	2011			2010

OPERATING ACTIVITIES
Net loss	$	(435,888	)	$	(155,551	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		25,178			16,735
Allowance for other current assets		4,815			-
Deferred income taxes		(68,594	)		(25,159	)
Stock issued for services		80,416			96,521
Stock compensation expense		61,125			-
Changes in operating assets and liabilities:
Accounts receivable		(538,393	)		219,786
Inventory		4,295			(65,460	)
Prepaid expenses and other assets		(114,947	)		(11,496	)
Accounts payable and accrued expenses		76,145			(3,875	)
Payroll liabilities		6,136			-
Deferred revenue		712,194			18,000
Income taxes receivable / payable		186,307			(138,876	)
Net cash used in operating activities		(1,211	)		(49,375	)

INVESTING ACTIVITIES
Purchase of domain name		-			(2,060	)
Purchase of property and equipment		-			(31,753	)
Purchase of system under rental program		(25,497	)		(22,929	)
Net cash used in investing activities		(25,497	)		(56,742	)

NET DECREASE IN CASH		(26,708	)		(106,117	)

CASH
Beginning of period		935,301			1,320,946
End of period	$	908,593		$	1,214,829

Cash received from income taxes	$	200,979		$	-
Non-cash investing and financing
Purchase of equipment; No payments made	$	32,720		$	-
Restricted stock issued for future services	$	-		$	61,250
Common stock issued for future services	$	136,000		$	118,249

See notes to condensed financial statements.

Page 5

TABLE TRAC, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

1.	Nature of Business and Summary of Significant Accounting Policies –

Basis of Presentation

The accompanying unaudited condensed financial statements of Table Trac have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. The balance sheet as of September 30, 2011 and the statements of operations and cash flows for the three and nine months ended September 30, 2011 and 2010 are unaudited but include all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial position at such date and the operating results and cash flows for those periods. Certain information normally included in financial statements and related footnotes prepared in accordance with generally accepted accounting principles has been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. The accompanying financial statements should be read in conjunction with the financial statements and notes included in the Table Trac Annual Report on Form 10-K for the year ended December 31, 2010.

Nature of Business

Table Trac, Inc. (the Company) was formed under the laws of the State of Nevada in June 1995. The Corporation has its offices in Minnetonka, Minnesota. The Company has developed and sells an information and management system that automates various aspects of the operations of casinos.

Table Trac provides system sales and technical support to casinos. System sales include installation, custom casino system configuration, and training. In addition, license and technical support are provided under separate license and service contracts.

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Page 6

Reclassifications

Certain amounts in the prior year financial statements have been reclassified for comparative purposes to conform to the presentation in the current year financial statements. The balance sheet reclassification was a change in the presentation of an allowance for a current asset, which had previously been included in the allowance for doubtful accounts. The statement of operations reclassification was a change in presentation of maintenance wages being included in cost of sales on the statement of operations to reflect the current classification. These reclassifications had no effect on reported net loss.

Revenue Recognition

The Company derives revenues from the sales of systems, licenses and maintenance fees, services and participation-based agreements.

System Sales

Revenue from systems that have been demonstrated to meet customer specifications during installation is recognized when evidence of an arrangement exists, the product has been installed, title and risk of loss have transferred to the customer and collection of the resulting receivable is reasonably assured. System sales, which are accounted for as multiple-element arrangements, include multiple products and/or services. For multiple-element arrangements, the Company allocates the revenue to each element based on their relative fair estimated value based on vendor specific objective evidence (VSOE) and recognizes the associated revenue when all revenue recognition criteria have been met for each element. If there are contracts the Company does not have VSOE of fair value of all elements, revenue is deferred until the earlier of VSOE being determined or when all elements have been delivered

The Company does offer its customers contracts with extended payment terms. The Company has established a history of collecting on these contracts under the original payment terms without making concessions. Based on past and current collection history, all sales installment contracts are being recognized in revenue following the "system sales" policy noted above. Revenue and associated set-up costs are deferred if contract terms exceed historical collection results.

Maintenance Revenue

Maintenance revenue is recognized ratably over the contract period. The VSOE for maintenance is based upon the renewal rate for contracted services.

Service Revenue

Service revenue is recognized after the services are performed and collection of the resulting receivable is reasonably assured. The VSOE for service revenue is established based upon prices for the services.

Participation Revenue

In 2010, the Company began offering certain new customers a participation-based contract. Revenues were originally determined and billed monthly based on a percentage of the amount of money processed through the customer’s casino gaming system utilizing the Table Trac software. After discussion with the SEC, the Company changed its revenue recognition policy for these contracts and any future contracts, to record revenue at the time of cash collection.

Page 7

Accounts Receivable / Allowance for Doubtful Accounts

Accounts receivable are recorded at the invoiced amount. Accounts receivable include regular customer receivables and amounts from financed contracts coming due within 12 months. Amounts from financed contracts due beyond 12 months are recorded as "Long-term accounts receivable – financed contracts". Interest is recorded upon receipt. An allowance for doubtful accounts is recorded when the Company believes the amounts may not be collected. Management believes that receivables, net of the allowance for doubtful accounts, are fully collectible. While the ultimate result may differ, management believes that any write-off not allowed for will not have a material impact on the Company's financial position.

Major Customers

The following table summarizes significant customer information for the nine months ended September 30, 2011 and 2010:

		For the Nine Months Ended September 30,
		2011						2010
		% Sales			% AR			% Sales			% AR
A			28.3	%		17.0	%		14.7	%		4.4	%
B			7.8	%		41.6	%		0.0	%		0.0	%
C			8.0	%		1.3	%		10.7	%		2.5	%
D			6.9	%		11.8	%		31.9	%		46.1	%
E			5.1	%		8.3	%		7.5	%		23.9	%
	F		2.9	%		0.0	%		10.4	%		1.2	%
G			0.7	%		0.0	%		10.8	%		2.2	%
H			11.4	%		0.2	%		0.0	%		0.0	%
All Others			28.9	%		19.8	%		14.0	%		19.7	%
Total			100.0	%		100.0	%		100.0	%		100.0	%

		For the Three Months Ended September 30,
		2011			2010
		% Sales			% Sales
	A		37.0	%		9.6	%
	B		14.1	%		0.0	%
	C		4.4	%		5.3	%
	D		1.7	%		59.8	%
	E		3.3	%		6.7	%
	F		1.5	%		8.5	%
	G		0.0	%		5.9	%
	H		20.7	%		0.0	%
All Others			17.3	%		4.2	%
Total			100.0	%		100.0	%

Page 8

Inventory

Inventory, comprised of finished goods and work-in-process is stated at the lower of cost or market. The first-in, first-out cost method is used to value inventory. Inventory is reviewed annually for the lower of cost or market and obsolescence. Any material cost found to be above market value or considered obsolete is written down accordingly. The Company had no obsolescence reserve at September 30, 2011 and December 31, 2010.

Research and Development

The Company expenses all costs related to research and development as incurred.

Accounting pronouncement

As of and for the year ended December 31, 2010, the Company adopted Accounting Standards Update (“ASU) No. 2010-20, “Receivables (Topic 310): Disclosure about Credit Quality of Financing Receivables and Allowance For Credit Losses.” This guidance requires disclosures that facilitate the evaluation of the nature of credit risk inherent in its portfolio of long-term accounts receivables; how that risk is analyzed and assessed in determining the allowance for credit losses; and the changes and reasons for those changes in the allowance for credit losses. To achieve those objectives, disclosures on a disaggregated basis are to be provided on two defined levels: (1) portfolio segment; and (2) class of financing receivable. This guidance updates existing disclosure requirements and includes additional disclosure requirements relating to long-term accounts receivables. Short-term accounts receivable are exempt from this guidance.

2.	Accounts Receivable –

Accounts receivable consisted of the following at September 30, 2011 and December 31, 2010

	September 30, 2011			December 31, 2010

Accounts receivable under normal 30 day terms	$	686,065		$	554,963
Financed contracts:
Short-term		404,237			481,289
Current portion of long-term		785,291			828,170
Long-term, net of current portion		801,847			260,430
Total accounts receivable		2,677,440			2,124,852
Unbilled accounts receivable		-			14,195
Less allowance for doubtful accounts		(179,416	)		(179,416	)
Accounts receivable, net	$	2,498,024		$	1,959,631

The allowance for loan losses represents management’s estimate of probable losses in our trade and financed receivables as of the date of the financial statements. The allowance provides for probable losses that have been identified with specific customer relationships and for probable losses believed to be inherent of the trade and financed receivables but have not been specifically identified.

The entire allowance account at September 30, 2011 and December 31, 2010 relates to one international customer contract balance. A roll-forward of the Company’s allowance for doubtful accounts is as follows:

Page 9

	For the Nine Months Ended September 30, 2011		For the Year Ended December 31, 2010
Accounts receivable allowance, beginning of period	$	179,416	$	182,054
Provision adjustment during period		-		3,247
Write-off of bad debt		-		(5,885	)
Accounts receivable allowance, end of period	$	179,416	$	179,416

3.	Inventory –

Company inventories consisted of the following at:

	September 30, 2011		December 31, 2010
Work-in-process	$	17,580	$	-
Finished goods		129,379		151,254
Total	$	146,959	$	151,254

4.	Stockholders’ Equity –

In April 2011, the Company issued 37,000 shares, at $1.50 per share for a total cost of $55,500 to the Board of Directors for annual compensation for the period from April 1, 2011 to March 31, 2012. A total of $6,000 and $43,500 was recognized as stock compensation expense for the three and nine months ended September 30, 2011, which was one fourth of the annual stock award for a director. In July 2011, the Company issued 36,000 shares, at $1.00 per share for a total cost of $36,000 to the Board of Directors for annual compensation for the period from July 1, 2011 to June 30, 2012. A total of $9,000 was recognized as stock compensation expense for the three months ended September 30, 2011, which was one fourth of the annual stock award for the directors. In July 2011, the Company issued 45,000 shares, at $1.00 per share for a total cost of $45,000 to employees for compensation. A total of $45,000 was recognized as stock compensation expense for the three months ended September 30, 2011. The total including previously issued stock vesting in the nine month period ended September 30, 2011 was $141,541.

As of September 30, 2011, the Company holds 1,000 common stock shares in treasury at a total cost of $1,422 for future employee incentives under the bonus program.

Stock options

In October 2001, the Company implemented an Employee Stock Incentive Plan. This plan provides for the issuance of options to employees to purchase shares of the Company's common stock at an exercise price at least equal to the fair value of the stock at the grant date. These options are exercisable for a period of seven years from the date of grant. Table Trac has reserved 1,000,000 shares of its common stock for potential issuance under this plan. As of September 30, 2011, 300,000 stock options were available for grants.

Page 10

The Company uses the Black-Scholes-Merton option-pricing model as a method for determining the estimated fair market value for employee stock awards. Compensation expense for employee stock awards is recognized on a straight-line basis over the vesting period of the award. The Company has not recorded any compensation expense for the three and nine months ended September 30, 2011 and 2010.

There were 70,000 options outstanding and exercisable at September 30, 2011 and December 31, 2010 with an exercise price of $1.75, which expire November 2015. The options had an aggregate intrinsic value of $0 at September 30, 2011 which is equal to the difference in the closing stock price on that date and the exercise price, multiplied by the number of in-the-money options that would have been received had all options been exercised on September 30, 2011.

5.	Income Tax –

The Company accounts for income taxes by following the asset and liability approach to accounting for income taxes. Deferred tax assets and liabilities represent the future tax consequences of the differences between the financial statement carrying amounts of assets and liabilities versus the tax basis of assets and liabilities. Under this method, deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards. Deferred tax liabilities are recognized for taxable temporary differences. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The impact of the tax rate changes on deferred tax assets and liabilities is recognized in the year that the change is enacted. The net operating loss carryforward at September 30, 2011 was $408,939. An allowance for net operating loss carryforward is recorded when the Company believes the amount may not be collected. Management believes the net operating loss carryforward, net of the allowance, is fully collectible. Management believes that any write-off not allowed for will not have a material impact on the Company's financial position.

The Company files income tax returns in the U.S. federal jurisdiction and various state jurisdictions. Based on its evaluation, it has concluded that there are no significant unrecognized tax positions. The Company’s evaluation was performed for the tax years ended December 31, 2008 through 2010, the tax years that remain subject to examination by major tax jurisdictions as of September 30, 2011. The Company does not believe there will be any material changes in its unrecognized tax positions over the next twelve months.

The Company may from time to time be assessed interest or penalties by major tax jurisdictions, although any such assessments historically have been minimal and immaterial to its financial results. In accordance with current guidance, the Company classifies interest and penalties as income tax expense is incurred.

6.	Earnings (Loss) Per Share –

The Company computes earnings (loss) per share under two different methods, basic and diluted, and presents per share data for all periods in which statements of operations are presented. Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock and common stock equivalents outstanding.

The following table provides a reconciliation of the numerators and denominators used in calculating basic and diluted earnings per share for the three and nine months ended September 30, 2011 and 2010:

Page 11

	Three Months Ended September 30,					Nine Months Ended September 30,
	2011			2010		2011			2010
Basic earnings (loss) per share calculation:
Net income (loss) to common stockholders	$	45,569		$	43,852	$	(435,888	)	$	(155,551	)
Weighted average number of common shares outstanding		4,699,892			4,254,533		4,634,884			4,210,169
Basic net income (loss) per share	$	0.01		$	0.01	$	(0.09	)	$	(0.04	)

Diluted earnings (loss) per share calculation:
Net income (loss)	$	45,569		$	43,852	$	(435,888	)	$	(155,551	)
Weighted average number of common shares outstanding		4,699,892			4,254,533		4,634,884			4,210,169

Common stock equivalents:
Stock options		(1	)		312,684		(1	)		(2	)
Weighted average diluted shares outstanding		4,699,892			4,567,217		4,634,884			4,210,169
Diluted net income (loss) per share	$	0.01		$	0.01	$	(0.09	)	$	(0.04	)

Stock options outstanding of (1) 70,000 and (2) 337,500 were not included in the calculation as they would have been anti-dilutive.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth below should be read in conjunction with our audited financial statements, and notes thereto, contained in our Form 10-K filed with the SEC on March 31, 2011 relating to our year ended December 31, 2010.

Forward-Looking Statements

Some of the statements made in this section of our report are forward-looking statements. These forward-looking statements generally relate to and are based upon our current plans, expectations, assumptions and projections about future events. Our management currently believes that the various plans, expectations, and assumptions reflected in or suggested by these forward-looking statements are reasonable. Nevertheless, all forward-looking statements involve risks and uncertainties and our actual actions or future results may be materially different from the plans, objectives or expectations, or our assumptions and projections underlying our present plans, objectives and expectations, which are expressed in this report.

In light of the foregoing, prospective investors are cautioned that the forward-looking statements included in this filing may ultimately prove to be inaccurate—even materially inaccurate. Because of the significant uncertainties inherent in such forward-looking statements, the inclusion of such information should not be regarded as a representation or warranty by Table Trac, Inc. or any other person that our objectives, plans, expectations or projections that are contained in this filing will be achieved in any specified time frame, if ever.

Page 12

General Overview

Table Trac is a Nevada corporation, formed on June 27, 1995, with principal offices in Minnetonka, Minnesota. It developed and patented (U. S. patent number 5,957,776) a proprietary information and management system (Table Trac) that automates and monitors the operations of casino table games. Since 2000, Table Trac has added functionality, developed related casino system modules for guest rewards and patron management, marketing analysis, guest service, promotion administration/management, vault/cage management and audit/accounting to its existing table games and casino management programs.

Table Trac has been aggressively positioning the Company within the gaming industry. In December 2010, it joined the Association of Gaming Equipment Manufacturers (AGEM), the industry’s premier trade organization. Since the beginning of the year, the Company has participated in several key industry trade shows and conferences, including the Caribbean Gaming Show, the National Indian Gaming Association trade show and conference, G2E Asia, CasinoFest, Southern Gaming Show, the Washington Indian Gaming Association conference, the Casino Marketing Conference, the Oklahoma Indian Gaming Association trade show and conference, and G2E, the industry’s largest trade show and conference in Las Vegas, Nevada. In addition to providing speaking and presentation opportunities for the Company, these events provide the Company with opportunities to introduce its products and services to existing customers, as well as prospective customers and potential strategic partners.

We are able to offer our customers casino management systems with functionality comparable to our larger competitors at a significantly lower price point by utilizing innovative technology and programming resources. We are favorably positioned to compete for a broader cross-section of casinos seeking to reduce their systems cost while improving the reliability and accountability of their operations.

In this last quarter the Company signed a distribution agreement with Tipping Point Gaming, LLC for the PlayItVision™ system, a universal picture-in-picture style marketing and media delivery platform right at the point of play. PlayItVision gives operators more control and flexibility over the content that can be distributed across the gaming system, as well as creating a more interactive player experience with countless options to drive play and time on device. PlayItVision provides players and operators with a menu of information, service and promotions right at the point of play through the main gaming machine video. When players insert their players club card into the machine, a player-user-interface, customized to meet the casinos’ needs appears on the main game screen where operators can enhance the players club experience, provide unique bonus features, accept additional wagers from other gaming systems and ultimately enhance player loyalty and operators profits.

Discussion of Critical Accounting Policies

There were no changes to our accounting policies for the quarter. For our existing policies, see Note 1 in our financial statements in our Annual Report on Form 10-K for the year ended December 31, 2010.

Deferred System Sales Costs

Deferred system sales costs consist of installed system costs incurred on participation-based contracts. These costs are recognized on a straight-line basis over the term of the contract which is generally 60 months beginning when revenues are generated. At the end of the contract period, the customer will typically receive title to the system.

Page 13

Results of Operations - Three Months Ended September 30, 2011 Compared to Three Months Ended September 30, 2010

During the three months ended September 30, 2011, income from operations was $52,931 compared to $57,209 for the three months ended September 30, 2010. The major components of revenues, cost of sales and selling, general and administrative expenses are discussed below.

Revenues

Revenues totaled $968,833 for the three months ended September 30, 2011 compared to $959,102 for the three months ended September 30, 2010. The following table summarizes our revenues for the three months ended September 30, 2011 and 2010, respectively:

	Three Months Ended September 30,
	2011		2010		2011			2010
					(percent of revenues)
System sales	$	531,389	$	682,106		54.8	%		71.1	%
License and maintenance fees		245,102		219,465		25.3	%		22.9	%
Other sales		192,342		57,531		19.9	%		6.0	%
Total revenues	$	968,833	$	959,102		100.0	%		100.0	%

During the three months ended September 30, 2011, revenues from Other sales, which include sales of printers, kiosk software, mailing services, and rental sales improved as a result of increased rental sales compared to the same period in 2010.

Cost of Sales

Cost of sales for the three months ended September 30, 2011 decreased to $217,267 from $351,326 for the three months ended September 30, 2010. The following table summarizes our cost of sales for the three months ended September 30, 2011 and 2010, respectively:

	Three Months Ended September 30,
	2011		2010		2011			2010
					(percent of revenues)

System sales	$	135,938	$	144,984		14.0	%		15.1	%
License and maintenance fees *	$	32,125		49,160		3.3	%		5.1	%
Other sales	$	49,204		157,182		5.1	%		16.4	%
Total cost of sales	$	217,267	$	351,326		22.4	%		36.6	%

Gross profit	$	751,566	$	607,776		77.6	%		63.4	%

The Company's gross profit was 78% and 63% for the three months ended September 30, 2011 and 2010, respectively. This increase is primarily due to the lower cost of sales associated with rental sales and kiosk software sales.

Page 14

Selling, General and Administrative Expenses

For the three months ended September 30, 2011, selling, general and administrative expenses were $698,635 compared to $550,567 for the same period in 2010. Our most significant changes in operating expenses from the two three-month interim periods related to travel costs, compensation, insurance and professional fees. A discussion of the various components of our operating expenses for the three months ended September 30, 2011 and 2010 appears below:

Travel costs. Travel costs increased for the three months ended September 30, 2011 to $47,493 compared to $19,213 for the same period in 2010. This increase is due to a greater presence on-site with our customers including one international customer.

Compensation. Compensation expenses increased for the three months ended September 30, 2011, to $299,855 compared to $226,941 for the same period in 2010 primarily due to three additional employees and converting one development contractor to an employee.

Insurance. Our insurance costs increased for the three months ended September 30, 2011, to $45,782 compared to $28,226 for the same period in 2010 primarily due to three additional employees and converting one development contractor to an employee.

Professional fees. Our accounting fees decreased for the three months ended September 30, 2011, to $20,409 compared to $47,069 for the same period in 2010 primarily due to the fees associated with Sarbanes-Oxley consulting in 2010 which has not occurred for 2011.

Interest Income

For the three months ended September 30, 2011, interest income was $22,626 compared to $10,058 for 2010. This increase is primarily related to the additional contracts financed through the Company compared to the same period in 2010.

Tax Provision

The expense for income taxes for the three months ended September 30, 2011 was $29,988 which was calculated at a 40% effective rate, compared to the tax expense of $23,415 for the same period in 2010, which was calculated at a 35% effective rate.

Net Income

Net income before taxes for the three months ended September 30, 2011, was $75,557 compared to $67,267 for same period in 2010. Net income for the three months ended September 30, 2011 was $45,569 compared to $43,852 for the same period in 2010.

Results of Operations - Nine Months Ended September 30, 2011 Compared to Nine Months Ended September 30, 2010

During the nine months ended September 30, 2011, loss from operations was ($749,288) compared to ($296,079) for the nine months ended September 30, 2010. The major components of revenues, cost of sales and selling, general and administrative expenses are discussed below.

Revenues

For the nine months ended September 30, 2011, revenues totaled $1,760,637 compared to $1,784,089 for 2010. The following table summarizes our revenues for the nine months ended September 30, 2011 and 2010, respectively:

Page 15

	Nine Months Ended September 30,
	2011		2010		2011			2010
					(percent of revenues)
System sales	$	680,770	$	905,407		38.7	%		50.7	%
License and maintenance fees		676,673		703,021		38.4	%		39.4	%
Other sales		403,194		175,661		22.9	%		9.8	%
Total revenues	$	1,760,637	$	1,784,089		100.0	%		100.0	%

During the nine months ended September 30, 2011, we generated less systems sales revenue than in 2010 because fewer system installations were completed in 2011 as was the case in 2010. Revenues from license and maintenance fees decreased for 2011 mainly due to a large one-time ticket license fees in 2010. Lastly, other sales, which include sales of printers, kiosk software, mailing services, and rental sales increased over 2010 as a result of increased rental sales.

Cost of Sales

Cost of sales for the nine months ended September 30, 2011 increased to $447,733 from $440,690 for 2010.

	Nine Months Ended September 30,
	2011		2010		2011			2010
					(percent of revenues)

System sales		216,537	$	169,038		12.3	%		9.5	%
License and maintenance fees *		102,950		139,981		5.8	%		7.8	%
Other sales		128,246		131,671		7.3	%		7.4	%
Total cost of sales	$	447,733	$	440,690		25.4	%		24.7	%

Gross profit	$	1,312,904	$	1,343,399		74.6	%		75.3	%

The Company's gross profit was 75% for both the nine months ended September 30, 2011 and 2010.

Selling, General and Administrative Expenses

Selling, general and administrative expenses for the nine months ended September 30, 2011 were $2,062,192 compared to $1,639,478 for 2010. Our most significant changes in operating expenses from the two interim periods related to compensation expenses, insurance costs, and professional fees. A discussion of the various components of our operating expenses for the nine months ended September 30, 2011 appears below.

Compensation. Compensation expenses increased for the nine months ended September 30, 2011, to $860,986 compared to $723,202 for the same period in 2010 primarily due to three additional employees and converting one development contractor to an employee.

Insurance. Our insurance costs increased for the nine months ended September 30, 2011, to $71,876 compared to $56,804 for the same period in 2010 primarily due to three additional employees and converting one development contractor to an employee.

Page 16

Professional fees. Our expenses related to professional fees decreased for the nine months ended September 30, 2011, to $98,932 compared to $150,043 for the same period in 2010 primarily due to the Sarbanes-Oxley consulting from 2010.

Interest Income

For the nine months ended September 30, 2011, interest income was $69,264 compared to $45,528 for 2010. This increase is primarily related to the additional contracts financed through the company compared to the same period in 2010.

Tax Provision

For the nine months ended September 30, 2011, our income tax benefit was ($244,136) compared to an income tax benefit of ($95,000) for 2010. The overall effective rate for 2011 was (36%) compared to (38%) for 2010.

Net Loss

For the nine months ended September 30, 2011, net loss before taxes was ($680,024) compared to net loss before taxes of ($250,551) for 2010. Net loss was ($435,888) for the nine months ended September 30, 2011 compared to net loss of ($155,551) for 2010. The increase in net loss is due to higher SG&A costs compared to the same period for 2010. The basic loss per share was ($0.09) compared to ($0.04) for the nine months ended September 30, 2011 and 2010, respectively.

Backlog

The Company’s backlog generally consists of future system installations and expansion of offerings for currently installed and supported systems.

The Company has no Casino Trac System in its backlog at September 30, 2011.

The Company is currently serving gaming establishments in six US states, as well as countries in Central and South America, as well as the Caribbean. The Company has a pipeline of opportunities and strategic partnerships that it is pursuing.

Liquidity and Capital Resources

Summary cash flow data is as follows

	For the Nine Months Ended September 30,
	2011			2010

Cash flows provided by (used in):
Operating activities	$	(1,211	)	$	(49,375	)
Investing activities		(25,497	)		(56,742	)
Financing activities		-			-
Net decrease in cash		(26,708	)		(106,117	)
Cash, beginning of period		935,301			1,320,946
Cash, end of period	$	908,593		$	1,214,829

Page 17

At September 30, 2011, the Company had cash of $908,593 compared to cash of $1,214,829 on September 30, 2010. The decrease results mainly from an increase in accounts receivable and funding operations at a higher level. Changes in cash flows provided by operating activities related primarily to deferred income taxes, stock compensation expense, and changes in operating assets and liabilities, including accounts receivable, interest receivable, inventory, income taxes receivable, deferred system sales costs, accrued payroll and related withholding liabilities and deferred revenue. Changes in cash flows from investing activities relate to the purchase of a system rental program of ($25,497).

There are no known trends, events or uncertainties that are likely to have a material impact on our short or long-term liquidity. We expect that our primary source of liquidity in both the short and long-term will be system sales and the resulting license and maintenance fees from existing systems. We anticipate the ability to manage expenses and cash flow so monthly obligations will be satisfied by cash flow from operations. We believe the Company has adequate cash to meet its obligations and continue operations for both existing and future customers as well as ongoing sales efforts and product development.

Off-Balance Sheet Arrangements

The Company had no off-balance sheet arrangements as of September 30, 2011.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in our reports filed pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

As of September 30, 2011, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of our disclosure controls and procedures as such term is defined in Rule 13a-15(e) under the Securities and Exchange Act of 1934. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded our disclosure controls and procedures are effective as of September 30, 2011.

Page 18

Changes in Internal Control over Financial Reporting

In our Annual Report on Form 10-K for the year ended December 31, 2010, we identified certain material weaknesses in internal control over financial reporting relating to our accounting policies and procedures, Board of Director financial oversight, lack of segregation of duties, financial close and reporting and internal financial expertise. In light of such weaknesses, management continued implementing changes to our internal control over financial reporting, as previously begun during 2011 and disclosed and as identified below, during the quarterly period covered by this report to help improve the Company’s control structure:

increased involvement of our Board of Directors, Audit Committee and senior management in the oversight of our internal controls and the financial reporting process;

the re-allocation of duties, facilitated by our prior hiring of our Chief Financial Officer, to provide for greater segregation;

the offices of President and Chief Executive Officer have been split between two persons and are now reviewing the work of the Chief Financial Officer; and

the specific involvement of the Audit Committee in quarterly reviews of significant processes and accounts.

Our efforts to remediate the material weaknesses identified in our Annual Report on Form 10-K for the year ended December 31, 2010, and to enhance our overall control environment, have been regularly reviewed with, and monitored by, our Audit Committee. We believe the remediation measures described above have (i) been successful in correcting and remediating the material weaknesses previously identified and (ii) strengthened and enhanced our internal control over financial reporting.

The Company continues, however, to work to improve its internal control processes and procedures, and believes it has sufficient personnel resources and technical accounting and reporting expertise within the Company’s financial closing and reporting function at the time of the preparation and filing of this quarterly report on Form 10-Q.

Except as discussed above, there has been no change in our internal control over financial reporting during the quarterly period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 1A. Risk Factors

See Risk Factors disclosed in the 2010 Form 10-K filed on March 31, 2011.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults upon Senior Securities

None.

Item 4. Submission of Matters to a Vote of Security Holders

None.

Item 5. Other Information

Item 6. Exhibits

Page 19

Exhibit		Description

31.1		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 ( filed herewith ).

31.2		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 ( filed herewith ).

32		Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 ( filed herewith ).

101.INS*		XBRL Instance Document

101.SCH*		XBRL Taxonomy Extension Schema Document

101.CAL*		XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*		XBRL Taxonomy Definition Linkbase Document

101.LAB*		XBRL Taxonomy Extension Label Linkbase Document

101.PRE*		XBRL Taxonomy Extension Presentation Linkbase Document

Furnished herewith. XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: November 14, 2011	Table Trac, Inc.
	(Registrant)


	By:	/s/ Glenn Goulet
		Glenn Goulet (Principal Executive Officer)


	By:	/s/ Brian Hinchley
		Brian Hinchley (Principal Financial
		and Accounting Officer)

Page 20

Attached files

Stock widget

Investing forum

TABLE TRAC INC Reports