2024 Q3 Form 10-Q Financial Statement
#000106299324015098 Filed on August 15, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 | 2023 Q3 |
---|
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 | 2023 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | $2.136M | $884.9K | |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | $192.0K | $120.9K | |
Prepaid Expenses | $117.0K | $334.0K | |
Receivables | $80.00K | $55.53K | |
Other Receivables | |||
Total Short-Term Assets | $12.81M | $11.24M | |
YoY Change | 12.94% | -2.4% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $16.04M | $16.01M | |
YoY Change | -0.51% | 6.53% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $16.04M | $16.01M | |
YoY Change | -5.65% | 6.53% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $12.81M | $11.24M | |
Total Long-Term Assets | $16.04M | $16.01M | |
Total Assets | $28.85M | $27.25M | |
YoY Change | 1.79% | 2.65% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | |||
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | |||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $3.614M | $2.729M | |
YoY Change | 6.35% | -9.58% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | |||
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | |||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.614M | $2.729M | |
Total Long-Term Liabilities | |||
Total Liabilities | $4.116M | $3.229M | |
YoY Change | -12.66% | -8.99% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $19.17M | $18.42M | |
YoY Change | 6.23% | 5.67% | |
Common Stock | $5.566M | $5.566M | |
YoY Change | 0.0% | 0.0% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $24.73M | $24.02M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $28.85M | $27.25M | |
YoY Change | 1.79% | 2.65% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 | 2023 Q3 |
---|
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--09-30 | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-06-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
CA | ||
CY2024Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
66000 | usd |
CY2023Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
310000 | usd |
CY2024Q2 | us-gaap |
Revenues
Revenues
|
2680000 | usd |
CY2023Q2 | us-gaap |
Revenues
Revenues
|
2701000 | usd |
CY2024Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
1636000 | usd |
CY2023Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
1782000 | usd |
CY2024Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
108000 | usd |
CY2023Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
136000 | usd |
CY2024Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
104000 | usd |
CY2023Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
130000 | usd |
CY2024Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1848000 | usd |
CY2023Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2048000 | usd |
CY2024Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
832000 | usd |
CY2023Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
653000 | usd |
CY2024Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
100000 | usd |
CY2023Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
60000 | usd |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
932000 | usd |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
713000 | usd |
CY2024Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
276000 | usd |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
123000 | usd |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
656000 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
590000 | usd |
CY2024Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1774 | shares |
CY2024Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1774 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1774 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1774 | shares |
CY2024Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
370 | |
CY2024Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
370 | |
CY2023Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
333 | |
CY2023Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
333 | |
CY2022Q4 | us-gaap |
Profit Loss
ProfitLoss
|
34000 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
4000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23039000 | usd |
CY2023Q2 | us-gaap |
Profit Loss
ProfitLoss
|
590000 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23629000 | usd |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
395000 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
24024000 | usd |
CY2023Q4 | us-gaap |
Profit Loss
ProfitLoss
|
23000 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
30000 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
24077000 | usd |
CY2024Q2 | us-gaap |
Profit Loss
ProfitLoss
|
656000 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
24733000 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
709000 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
628000 | usd | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
20000 | usd | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
0 | usd | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
29000 | usd | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-5000 | usd | |
pcv |
Increase Decrease In Rental Deposits
IncreaseDecreaseInRentalDeposits
|
1174000 | usd | |
pcv |
Increase Decrease In Rental Deposits
IncreaseDecreaseInRentalDeposits
|
470000 | usd | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div> <p style="text-align:justify"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">Use of Estimates</span></span></p> <p style="text-align:justify;margin-bottom:0pt"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires the Company to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates.</span></span></p> </div> | ||
CY2024Q1 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
3366000 | usd |
CY2024Q2 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
3258000 | usd |
CY2024Q2 | pcv |
Additions To Rental Deposits
AdditionsToRentalDeposits
|
1785000 | usd |
CY2024Q2 | us-gaap |
Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
|
1893000 | usd |
CY2023Q1 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
3120000 | usd |
CY2023Q2 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
2739000 | usd |
CY2023Q2 | pcv |
Additions To Rental Deposits
AdditionsToRentalDeposits
|
1529000 | usd |
CY2023Q2 | us-gaap |
Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
|
1910000 | usd |
CY2023Q3 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
2084000 | usd |
CY2024Q2 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
3258000 | usd |
pcv |
Additions To Rental Deposits
AdditionsToRentalDeposits
|
5659000 | usd | |
us-gaap |
Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
|
4485000 | usd | |
CY2022Q3 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
2269000 | usd |
CY2023Q2 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
2739000 | usd |
pcv |
Additions To Rental Deposits
AdditionsToRentalDeposits
|
4948000 | usd | |
us-gaap |
Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
|
4478000 | usd | |
CY2024Q2 | us-gaap |
Advertising Expense
AdvertisingExpense
|
5000 | usd |
CY2023Q2 | us-gaap |
Advertising Expense
AdvertisingExpense
|
7000 | usd |
CY2024Q2 | us-gaap |
Deposits
Deposits
|
543000 | usd |
CY2023Q3 | us-gaap |
Deposits
Deposits
|
417000 | usd |
CY2024Q2 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
500000 | usd |
us-gaap |
Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
|
2025-04-01 | ||
CY2024Q2 | us-gaap |
Line Of Credit Facility Fair Value Of Amount Outstanding
LineOfCreditFacilityFairValueOfAmountOutstanding
|
0 | usd |
CY2024Q2 | us-gaap |
Finance Lease Liability Payments Remainder Of Fiscal Year
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear
|
21000 | usd |
CY2024Q2 | us-gaap |
Finance Lease Liability Payments Due Next Twelve Months
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths
|
41000 | usd |
CY2024Q2 | us-gaap |
Finance Lease Liability Payments Due Year Two
FinanceLeaseLiabilityPaymentsDueYearTwo
|
20000 | usd |
CY2024Q2 | us-gaap |
Finance Lease Liability Payments Due Year Three
FinanceLeaseLiabilityPaymentsDueYearThree
|
20000 | usd |
CY2024Q2 | us-gaap |
Finance Lease Liability Payments Due Year Four
FinanceLeaseLiabilityPaymentsDueYearFour
|
20000 | usd |
CY2024Q2 | us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
13000 | usd |
CY2023Q2 | us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
14000 | usd |
CY2024Q2 | us-gaap |
Finance Lease Interest Expense
FinanceLeaseInterestExpense
|
4000 | usd |
CY2023Q2 | us-gaap |
Finance Lease Interest Expense
FinanceLeaseInterestExpense
|
1000 | usd |
CY2024Q2 | us-gaap |
Lease Cost
LeaseCost
|
17000 | usd |
CY2023Q2 | us-gaap |
Lease Cost
LeaseCost
|
15000 | usd |
CY2024Q2 | us-gaap |
Lessor Operating Lease Payments To Be Received Next Twelve Months
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths
|
57000 | usd |
CY2024Q2 | us-gaap |
Lessor Operating Lease Payments To Be Received Two Years
LessorOperatingLeasePaymentsToBeReceivedTwoYears
|
196000 | usd |
CY2024Q2 | us-gaap |
Lessor Operating Lease Payments To Be Received Three Years
LessorOperatingLeasePaymentsToBeReceivedThreeYears
|
188000 | usd |
CY2024Q2 | us-gaap |
Lessor Operating Lease Payments To Be Received Four Years
LessorOperatingLeasePaymentsToBeReceivedFourYears
|
156000 | usd |
CY2024Q2 | us-gaap |
Lessor Operating Lease Payments To Be Received Five Years
LessorOperatingLeasePaymentsToBeReceivedFiveYears
|
137000 | usd |
us-gaap |
Defined Contribution Plan Employer Discretionary Contribution Amount
DefinedContributionPlanEmployerDiscretionaryContributionAmount
|
70000 | usd | |
us-gaap |
Defined Contribution Plan Employer Discretionary Contribution Amount
DefinedContributionPlanEmployerDiscretionaryContributionAmount
|
72000 | usd |