2021 Q1 Form 10-Q Financial Statement
#000143774921011128 Filed on May 06, 2021
Income Statement
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
Revenue | $17.79M | $15.48M |
YoY Change | 14.95% | -18.68% |
Cost Of Revenue | $1.521M | $1.440M |
YoY Change | 5.63% | -10.67% |
Gross Profit | $16.27M | $14.04M |
YoY Change | 15.9% | -19.42% |
Gross Profit Margin | 91.45% | 90.7% |
Selling, General & Admin | $2.169M | $1.918M |
YoY Change | 13.09% | 69.29% |
% of Gross Profit | 13.33% | 13.66% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $2.298M | $3.357M |
YoY Change | -31.55% | 45.51% |
% of Gross Profit | 14.13% | 23.92% |
Operating Expenses | $4.467M | $5.275M |
YoY Change | -15.32% | 53.34% |
Operating Profit | $11.80M | $8.761M |
YoY Change | 34.7% | -37.33% |
Interest Expense | ||
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $11.80M | $8.761M |
YoY Change | 34.7% | -37.33% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | $11.80M | $8.761M |
YoY Change | 34.7% | -37.33% |
Net Earnings / Revenue | 66.34% | 56.61% |
Basic Earnings Per Share | $0.33 | |
Diluted Earnings Per Share | $340.3K | $252.6K |
COMMON SHARES | ||
Basic Shares Outstanding | 34.68M | 34.68M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $13.32M | $20.23M |
YoY Change | -34.13% | 1.61% |
Cash & Equivalents | $13.32M | $20.23M |
Short-Term Investments | ||
Other Short-Term Assets | ||
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | $7.183M | $3.914M |
Other Receivables | $3.065M | $4.041M |
Total Short-Term Assets | $23.57M | $28.18M |
YoY Change | -16.36% | -11.9% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $67.71M | $85.18M |
YoY Change | -20.51% | -14.99% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | ||
YoY Change | ||
Total Long-Term Assets | $67.71M | $85.18M |
YoY Change | -20.51% | -14.99% |
TOTAL ASSETS | ||
Total Short-Term Assets | $23.57M | $28.18M |
Total Long-Term Assets | $67.71M | $85.18M |
Total Assets | $91.28M | $113.4M |
YoY Change | -19.48% | -14.24% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.485M | $2.803M |
YoY Change | -47.02% | 24.19% |
Accrued Expenses | $298.0K | $308.0K |
YoY Change | -3.25% | 2.33% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $1.783M | $3.111M |
YoY Change | -42.69% | 21.62% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $1.811M | $2.109M |
YoY Change | -14.13% | -12.74% |
Total Long-Term Liabilities | $1.811M | $2.109M |
YoY Change | -14.13% | -12.74% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.783M | $3.111M |
Total Long-Term Liabilities | $1.811M | $2.109M |
Total Liabilities | $3.594M | $5.220M |
YoY Change | -31.15% | 4.92% |
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 | $87.68M | $108.1M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $91.28M | $113.4M |
YoY Change | -19.48% | -14.24% |
Cashflow Statement
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $11.80M | $8.761M |
YoY Change | 34.7% | -37.33% |
Depreciation, Depletion And Amortization | $2.298M | $3.357M |
YoY Change | -31.55% | 45.51% |
Cash From Operating Activities | $10.51M | $17.84M |
YoY Change | -41.09% | 0.85% |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $262.0K | $0.00 |
YoY Change | -100.0% | |
Cash From Investing Activities | $262.0K | $0.00 |
YoY Change | -100.0% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -8.681M | -12.95M |
YoY Change | -32.98% | -24.86% |
NET CHANGE | ||
Cash From Operating Activities | $10.51M | $17.84M |
Cash From Investing Activities | $262.0K | 0.000 |
Cash From Financing Activities | -8.681M | -12.95M |
Net Change In Cash | $2.090M | $4.887M |
YoY Change | -57.23% | -74.09% |
FREE CASH FLOW | ||
Cash From Operating Activities | $10.51M | $17.84M |
Capital Expenditures | ||
Free Cash Flow | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
18221000 | USD |
CY2021Q1 | us-gaap |
Oil And Gas Property Full Cost Method Gross
OilAndGasPropertyFullCostMethodGross
|
399282000 | USD |
CY2020Q4 | us-gaap |
Oil And Gas Property Full Cost Method Gross
OilAndGasPropertyFullCostMethodGross
|
399324000 | USD |
CY2021Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
34679774 | |
CY2021Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2020Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2021Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
13322000 | USD |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11232000 | USD |
CY2021Q1 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
7183000 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
5075000 | USD |
CY2021Q1 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
3065000 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
1914000 | USD |
CY2021Q1 | us-gaap |
Assets Current
AssetsCurrent
|
23570000 | USD |
CY2021Q1 | us-gaap |
Oil And Gas Property Full Cost Method Depletion
OilAndGasPropertyFullCostMethodDepletion
|
333636000 | USD |
CY2020Q4 | us-gaap |
Oil And Gas Property Full Cost Method Depletion
OilAndGasPropertyFullCostMethodDepletion
|
331361000 | USD |
CY2021Q1 | us-gaap |
Oil And Gas Property Full Cost Method Net
OilAndGasPropertyFullCostMethodNet
|
65646000 | USD |
CY2020Q4 | us-gaap |
Oil And Gas Property Full Cost Method Net
OilAndGasPropertyFullCostMethodNet
|
67963000 | USD |
CY2021Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1334000 | USD |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1392000 | USD |
CY2021Q1 | us-gaap |
Assets
Assets
|
91278000 | USD |
CY2020Q4 | us-gaap |
Assets
Assets
|
88327000 | USD |
CY2021Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1485000 | USD |
CY2020Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1578000 | USD |
CY2021Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
298000 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
300000 | USD |
CY2021Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1783000 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1878000 | USD |
CY2021Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
1811000 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
1885000 | USD |
CY2021Q1 | us-gaap |
Liabilities
Liabilities
|
3594000 | USD |
CY2020Q4 | us-gaap |
Liabilities
Liabilities
|
3763000 | USD |
CY2021Q1 | us-gaap |
General Partners Capital Account
GeneralPartnersCapitalAccount
|
654000 | USD |
CY2020Q4 | us-gaap |
General Partners Capital Account
GeneralPartnersCapitalAccount
|
536000 | USD |
CY2021Q1 | us-gaap |
Limited Partners Capital Account
LimitedPartnersCapitalAccount
|
87030000 | USD |
CY2020Q4 | us-gaap |
Limited Partners Capital Account
LimitedPartnersCapitalAccount
|
84028000 | USD |
CY2021Q1 | us-gaap |
Partners Capital
PartnersCapital
|
87684000 | USD |
CY2020Q4 | us-gaap |
Partners Capital
PartnersCapital
|
84564000 | USD |
CY2021Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
91278000 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
88327000 | USD |
CY2021Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
17789000 | USD |
CY2020Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
15476000 | USD |
CY2021Q1 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
1521000 | USD |
CY2020Q1 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
1440000 | USD |
CY2021Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2298000 | USD |
CY2020Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3357000 | USD |
CY2021Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2169000 | USD |
CY2020Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1918000 | USD |
CY2021Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
5988000 | USD |
CY2020Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
6715000 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
11801000 | USD |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
8761000 | USD |
CY2021Q1 | us-gaap |
Net Income Loss Allocated To General Partners
NetIncomeLossAllocatedToGeneralPartners
|
397000 | USD |
CY2020Q1 | us-gaap |
Net Income Loss Allocated To General Partners
NetIncomeLossAllocatedToGeneralPartners
|
238000 | USD |
CY2021Q1 | us-gaap |
Net Income Loss Allocated To Limited Partners
NetIncomeLossAllocatedToLimitedPartners
|
11404000 | USD |
CY2020Q1 | us-gaap |
Net Income Loss Allocated To Limited Partners
NetIncomeLossAllocatedToLimitedPartners
|
8523000 | USD |
CY2021Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.33 | |
CY2020Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.25 | |
CY2021Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
34680000 | |
CY2020Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
34680000 | |
CY2019Q4 | us-gaap |
Partners Capital
PartnersCapital
|
112336000 | USD |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
8761000 | USD |
CY2020Q1 | us-gaap |
Partners Capital Account Distributions
PartnersCapitalAccountDistributions
|
12953000 | USD |
CY2020Q1 | us-gaap |
Partners Capital
PartnersCapital
|
108144000 | USD |
CY2020Q4 | us-gaap |
Partners Capital
PartnersCapital
|
84564000 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
11801000 | USD |
CY2021Q1 | us-gaap |
Partners Capital Account Distributions
PartnersCapitalAccountDistributions
|
8681000 | USD |
CY2021Q1 | us-gaap |
Partners Capital
PartnersCapital
|
87684000 | USD |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
10509000 | USD |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
17840000 | USD |
CY2021Q1 | dmlp |
Proceeds From The Sale Of Oil And Natual Gas Properties
ProceedsFromTheSaleOfOilAndNatualGasProperties
|
262000 | USD |
CY2020Q1 | dmlp |
Proceeds From The Sale Of Oil And Natual Gas Properties
ProceedsFromTheSaleOfOilAndNatualGasProperties
|
0 | USD |
CY2021Q1 | us-gaap |
Distribution Made To Limited Partner Cash Distributions Paid
DistributionMadeToLimitedPartnerCashDistributionsPaid
|
8681000 | USD |
CY2020Q1 | us-gaap |
Distribution Made To Limited Partner Cash Distributions Paid
DistributionMadeToLimitedPartnerCashDistributionsPaid
|
12953000 | USD |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
2090000 | USD |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
4887000 | USD |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
11232000 | USD |
CY2019Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
15339000 | USD |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
13322000 | USD |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
20226000 | USD |
CY2021Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | |
CY2020 | dmlp |
Net Profits Interests Divestiture Consideration
NetProfitsInterestsDivestitureConsideration
|
5700000 | USD |
CY2021Q1 | dmlp |
Number Of Units That Cash Distributions Were Paid On During The Period
NumberOfUnitsThatCashDistributionsWerePaidOnDuringThePeriod
|
34679774 | |
CY2021Q1 | us-gaap |
Distribution Made To Limited Partner Distributions Paid Per Unit
DistributionMadeToLimitedPartnerDistributionsPaidPerUnit
|
0.303441 |