2011 Form 10-K Financial Statement
#000089710112000521 Filed on March 29, 2012
Income Statement
Concept | 2011 |
---|---|
Revenue | $6.120M |
YoY Change | 5.7% |
Cost Of Revenue | $2.610M |
YoY Change | 6.97% |
Gross Profit | $3.500M |
YoY Change | 4.48% |
Gross Profit Margin | 57.19% |
Selling, General & Admin | $2.330M |
YoY Change | 7.87% |
% of Gross Profit | 66.57% |
Research & Development | $440.0K |
YoY Change | -6.38% |
% of Gross Profit | 12.57% |
Depreciation & Amortization | $60.00K |
YoY Change | -33.33% |
% of Gross Profit | 1.71% |
Operating Expenses | $2.770M |
YoY Change | 4.92% |
Operating Profit | $730.0K |
YoY Change | 2.82% |
Interest Expense | $80.00K |
YoY Change | |
% of Operating Profit | 10.96% |
Other Income/Expense, Net | $10.00K |
YoY Change | 0.0% |
Pretax Income | $810.0K |
YoY Change | 10.96% |
Income Tax | $210.0K |
% Of Pretax Income | 25.93% |
Net Earnings | $550.0K |
YoY Change | 3.77% |
Net Earnings / Revenue | 8.99% |
Basic Earnings Per Share | |
Diluted Earnings Per Share | $161.3K |
COMMON SHARES | |
Basic Shares Outstanding | 3.387M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2011 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $8.660M |
YoY Change | 0.58% |
Cash & Equivalents | $5.480M |
Short-Term Investments | $3.180M |
Other Short-Term Assets | $120.0K |
YoY Change | 50.0% |
Inventory | $1.230M |
Prepaid Expenses | |
Receivables | $730.0K |
Other Receivables | $20.00K |
Total Short-Term Assets | $10.75M |
YoY Change | 3.56% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $1.180M |
YoY Change | 0.85% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | |
YoY Change | |
Other Assets | |
YoY Change | |
Total Long-Term Assets | $1.180M |
YoY Change | 0.85% |
TOTAL ASSETS | |
Total Short-Term Assets | $10.75M |
Total Long-Term Assets | $1.180M |
Total Assets | $11.93M |
YoY Change | 3.29% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $110.0K |
YoY Change | 37.5% |
Accrued Expenses | $210.0K |
YoY Change | 5.0% |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $0.00 |
YoY Change | |
Long-Term Debt Due | |
YoY Change | |
Total Short-Term Liabilities | $320.0K |
YoY Change | -5.88% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $0.00 |
YoY Change | |
Other Long-Term Liabilities | |
YoY Change | |
Total Long-Term Liabilities | $0.00 |
YoY Change | |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $320.0K |
Total Long-Term Liabilities | $0.00 |
Total Liabilities | $1.550M |
YoY Change | 9.15% |
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 | $10.38M |
YoY Change | |
Total Liabilities & Shareholders Equity | $11.93M |
YoY Change | 3.29% |
Cashflow Statement
Concept | 2011 |
---|---|
OPERATING ACTIVITIES | |
Net Income | $550.0K |
YoY Change | 3.77% |
Depreciation, Depletion And Amortization | $60.00K |
YoY Change | -33.33% |
Cash From Operating Activities | $310.0K |
YoY Change | -50.0% |
INVESTING ACTIVITIES | |
Capital Expenditures | -$80.00K |
YoY Change | 100.0% |
Acquisitions | |
YoY Change | |
Other Investing Activities | $5.190M |
YoY Change | -2459.09% |
Cash From Investing Activities | $5.110M |
YoY Change | -2144.0% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | -520.0K |
YoY Change | -1.89% |
NET CHANGE | |
Cash From Operating Activities | 310.0K |
Cash From Investing Activities | 5.110M |
Cash From Financing Activities | -520.0K |
Net Change In Cash | 4.900M |
YoY Change | -3162.5% |
FREE CASH FLOW | |
Cash From Operating Activities | $310.0K |
Capital Expenditures | -$80.00K |
Free Cash Flow | $390.0K |
YoY Change | -40.91% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3387192 |