譲渡異議申立書 99.2
|
cpsテクノロジーズコーポレーション |
|||||||||||||||||
|
収支計算書(未監査) |
|
終了した三ヶ月間 |
終了した9か月間 |
|||||||||||||||
|
9月28日, |
9月30日、 |
9月28日, |
9月30日、 |
|||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
収益: |
||||||||||||||||
|
製品販売 |
$ | 4,247,116 | $ | 6,285,041 | $ | 15,190,063 | $ | 20,803,447 | ||||||||
|
収益合計 |
4,247,116 | 6,285,041 | 15,190,063 | 20,803,447 | ||||||||||||
|
製品販売原価 |
4,770,548 | 5,049,177 | 15,037,177 | 15,126,621 | ||||||||||||
|
粗利益（損失） |
(523,432 | ) | 1,235,864 | 152,886 | 5,676,826 | |||||||||||
|
事業運営費（一般および管理費） |
963,064 | 1,105,227 | 3,214,831 | 4,121,099 | ||||||||||||
|
事業利益の収益（損失） |
(1,486,496 | ) | 130,637 | (3,061,945 | ) | 1,555,727 | ||||||||||
|
利息収益（費用）、純額 |
71,650 | 78,181 | 241,686 | 176,325 | ||||||||||||
|
その他の収益（費用）、純額 |
(676 | ) | (1,228 | ) | 159 | (4,130 | ) | |||||||||
|
法人税課前当期純利益（損失） |
(1,415,522 | ) | 207,590 | (2,820,100 | ) | 1,727,922 | ||||||||||
|
所得税負担（収益） |
(372,683 | ) | 36,509 | (679,803 | ) | 497,137 | ||||||||||
|
当期純利益 |
$ | (1,042,839 | ) | $ | 171,081 | $ | (2,140,297 | ) | $ | 1,230,785 | ||||||
|
その他の包括利益： |
||||||||||||||||
|
有価証券売却益の未実現利益 |
8,745 | -- | 17,446 | -- | ||||||||||||
|
その他包括利益の総計 |
8,745 | -- | 17,446 | -- | ||||||||||||
|
総包括所得（損失）合計 |
$ | (1,034,094 | ) | $ | 171,081 | $ | (2,122,851 | ) | $ | 1,230,785 | ||||||
|
1株当たり種類株数に対する当期純利益（損失） |
$ | (0.07 | ) | $ | 0.01 | $ | (0.15 | ) | $ | 0.08 | ||||||
|
1株当たり潜在普通株式の加重平均株式数 |
14,525,664 | 14,517,364 | 14,520,827 | 14,487,873 | ||||||||||||
|
希薄化後の1株当たり当期純利益（損失） |
$ | (0.07 | ) | $ | 0.01 | $ | (0.15 | ) | $ | 0.08 | ||||||
|
希薄化後の普通株式の希薄化調整後の平均発行株数 |
14,525,664 | 14,636,241 | 14,520,827 | 14,632,591 | ||||||||||||
ｃｐｓテクノロジーズ
資産（未検査）
|
9月28日, |
12月30日 |
|||||||
|
2024 |
2023 |
|||||||
|
資産 |
||||||||
|
流動資産: |
||||||||
|
現金及び現金同等物 |
$ | 4,689,004 | $ | 8,813,626 | ||||
|
公正価値での売買可能証券 |
1,020,952 | – | ||||||
|
売掛金（取引関係）純額 |
3,654,549 | 4,389,155 | ||||||
|
売掛金（その他） |
362,312 | 83,191 | ||||||
|
資産、純額 |
4,433,412 | 4,581,930 | ||||||
|
前払費用およびその他の流動資産 |
506,126 | 276,349 | ||||||
|
流動資産合計 |
14,666,355 | 18,144,251 | ||||||
|
石油天然ガス物件、完全費用法の会計方法（3月31日、2024年と2023年の仕訳に含まれない部分はそれぞれ$8,455百万、$8,659百万および$4,649百万、$4,629百万、$1,719百万、$1,769百万を超えています） |
||||||||
|
生産設備 |
9,953,702 | 11,271,982 | ||||||
|
家具及び事務機器 |
891,921 | 952,883 | ||||||
|
借地改良費 |
988,804 | 985,649 | ||||||
|
原価計: |
11,834,427 | 13,210,514 | ||||||
|
累積償却費および減価償却費 |
(10,200,302 | ) | (11,936,004 | ) | ||||
|
建設中プロジェクト |
448,184 | 281,629 | ||||||
|
資産および設備ネット |
2,082,309 | 1,556,139 | ||||||
|
リース資産の使用権 |
224,000 | 332,000 | ||||||
|
繰延税金資産、負債の純額 |
2,249,985 | 1,569,726 | ||||||
|
総資産 |
$ | 19,222,649 | $ | 21,602,116 | ||||
|
September 28, |
December 30, |
|||||||
|
2024 |
2023 |
|||||||
|
LIABILITIES AND STOCKHOLDERS` EQUITY |
||||||||
|
Current liabilities: |
||||||||
|
Note payable, current portion |
$ | 20,103 | $ | 46,797 | ||||
|
Accounts payable |
2,497,055 | 2,535,086 | ||||||
|
Accrued expenses |
840,757 | 1,075,137 | ||||||
|
Deferred revenue |
160,412 | 251,755 | ||||||
|
Lease liability, current portion |
160,000 | 160,000 | ||||||
|
Total current liabilities |
3,678,327 | 4,068,775 | ||||||
|
Note payable less current portion |
– | 8,090 | ||||||
|
Deferred revenue – long term |
31,277 | 31,277 | ||||||
|
Long term lease liability |
64,000 | 172,000 | ||||||
|
Total liabilities |
3,773,604 | 4,280,142 | ||||||
|
Commitments and contingencies (note 7) |
||||||||
|
Stockholders` equity: |
||||||||
|
Common stock, $0.01 par value, authorized 20,000,000 shares; issued 14,661,487 shares; outstanding 14,525,960 shares at September 28, 2024 and issued 14,601,487 shares; outstanding 14,519,215 shares at December 30, 2023 |
146,615 | 146,015 | ||||||
|
Preferred stock, no shares issued or outstanding |
– | – | ||||||
|
Additional paid-in capital |
40,520,215 | 40,180,893 | ||||||
|
Accumulated other comprehensive income |
17,446 | – | ||||||
|
Accumulated deficit |
(24,895,093 | ) | (22,754,796 | ) | ||||
|
Less cost of 135,527 common shares repurchased at September 28, 2024 and 82,272 common shares repurchased at December 30, 2023 |
(340,138 | ) | (250,138 | ) | ||||
|
Total stockholders` equity |
15,449,045 | 17,321,974 | ||||||
|
Total liabilities and stockholders` equity |
$ | 19,222,649 | $ | 21,602,116 | ||||