2011 Form 10-K Financial Statement
#000119312512144026 Filed on March 30, 2012
Income Statement
Concept | 2011 |
---|---|
Revenue | $21.90M |
YoY Change | -8.37% |
Cost Of Revenue | $19.60M |
YoY Change | -15.52% |
Gross Profit | $2.300M |
YoY Change | 228.57% |
Gross Profit Margin | 10.5% |
Selling, General & Admin | $7.400M |
YoY Change | 32.14% |
% of Gross Profit | 321.74% |
Research & Development | |
YoY Change | |
% of Gross Profit | |
Depreciation & Amortization | $200.0K |
YoY Change | 100.0% |
% of Gross Profit | 8.7% |
Operating Expenses | $7.700M |
YoY Change | 22.22% |
Operating Profit | -$5.400M |
YoY Change | -3.57% |
Interest Expense | -$2.500M |
YoY Change | 56.25% |
% of Operating Profit | |
Other Income/Expense, Net | $300.0K |
YoY Change | -70.0% |
Pretax Income | $2.200M |
YoY Change | -128.57% |
Income Tax | $0.00 |
% Of Pretax Income | 0.0% |
Net Earnings | $1.100M |
YoY Change | -114.29% |
Net Earnings / Revenue | 5.02% |
Basic Earnings Per Share | |
Diluted Earnings Per Share | $366.7K |
COMMON SHARES | |
Basic Shares Outstanding | 20.29M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2011 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $5.600M |
YoY Change | 1020.0% |
Cash & Equivalents | $5.600M |
Short-Term Investments | |
Other Short-Term Assets | |
YoY Change | |
Inventory | |
Prepaid Expenses | |
Receivables | $2.200M |
Other Receivables | $0.00 |
Total Short-Term Assets | $7.800M |
YoY Change | 766.67% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $100.0K |
YoY Change | 0.0% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | |
YoY Change | |
Other Assets | $3.100M |
YoY Change | -42.59% |
Total Long-Term Assets | $38.60M |
YoY Change | -3.5% |
TOTAL ASSETS | |
Total Short-Term Assets | $7.800M |
Total Long-Term Assets | $38.60M |
Total Assets | $46.40M |
YoY Change | 13.45% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $2.900M |
YoY Change | 16.0% |
Accrued Expenses | |
YoY Change | |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $29.80M |
YoY Change | 4.93% |
Long-Term Debt Due | |
YoY Change | |
Total Short-Term Liabilities | $32.70M |
YoY Change | 5.83% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $0.00 |
YoY Change | |
Other Long-Term Liabilities | $1.100M |
YoY Change | -67.65% |
Total Long-Term Liabilities | $1.100M |
YoY Change | -67.65% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $32.70M |
Total Long-Term Liabilities | $1.100M |
Total Liabilities | $36.70M |
YoY Change | 7.0% |
SHAREHOLDERS EQUITY | |
Retained Earnings | |
YoY Change | |
Common Stock | |
YoY Change | |
Preferred Stock | |
YoY Change | |
Treasury Stock (at cost) | |
YoY Change | |
Treasury Stock Shares | |
Shareholders Equity | $9.700M |
YoY Change | |
Total Liabilities & Shareholders Equity | $46.40M |
YoY Change | 13.45% |
Cashflow Statement
Concept | 2011 |
---|---|
OPERATING ACTIVITIES | |
Net Income | $1.100M |
YoY Change | -114.29% |
Depreciation, Depletion And Amortization | $200.0K |
YoY Change | 100.0% |
Cash From Operating Activities | $12.70M |
YoY Change | -17.53% |
INVESTING ACTIVITIES | |
Capital Expenditures | -$100.0K |
YoY Change | |
Acquisitions | |
YoY Change | |
Other Investing Activities | -$9.800M |
YoY Change | |
Cash From Investing Activities | -$9.800M |
YoY Change | |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | 2.300M |
YoY Change | -114.38% |
NET CHANGE | |
Cash From Operating Activities | 12.70M |
Cash From Investing Activities | -9.800M |
Cash From Financing Activities | 2.300M |
Net Change In Cash | 5.200M |
YoY Change | -966.67% |
FREE CASH FLOW | |
Cash From Operating Activities | $12.70M |
Capital Expenditures | -$100.0K |
Free Cash Flow | $12.80M |
YoY Change | -16.88% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
20287000 |