2011 Form 10-K Financial Statement
#000119312511336242 Filed on December 09, 2011
Income Statement
Concept | 2011 |
---|---|
Revenue | $7.640M |
YoY Change | -1.04% |
Cost Of Revenue | $630.0K |
YoY Change | -10.0% |
Gross Profit | $7.010M |
YoY Change | -0.14% |
Gross Profit Margin | 91.75% |
Selling, General & Admin | $4.760M |
YoY Change | -9.68% |
% of Gross Profit | 67.9% |
Research & Development | |
YoY Change | |
% of Gross Profit | |
Depreciation & Amortization | $100.0K |
YoY Change | -23.08% |
% of Gross Profit | 1.43% |
Operating Expenses | $4.870M |
YoY Change | -9.81% |
Operating Profit | $2.140M |
YoY Change | 32.1% |
Interest Expense | -$70.00K |
YoY Change | 75.0% |
% of Operating Profit | -3.27% |
Other Income/Expense, Net | $0.00 |
YoY Change | |
Pretax Income | $2.080M |
YoY Change | 31.65% |
Income Tax | $870.0K |
% Of Pretax Income | 41.83% |
Net Earnings | $1.220M |
YoY Change | 34.07% |
Net Earnings / Revenue | 15.97% |
Basic Earnings Per Share | |
Diluted Earnings Per Share | $141.5K |
COMMON SHARES | |
Basic Shares Outstanding | 5.728M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2011 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $8.400M |
YoY Change | 3.7% |
Cash & Equivalents | $8.400M |
Short-Term Investments | $0.00 |
Other Short-Term Assets | $400.0K |
YoY Change | 33.33% |
Inventory | |
Prepaid Expenses | |
Receivables | $500.0K |
Other Receivables | $100.0K |
Total Short-Term Assets | $9.300M |
YoY Change | 3.33% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $100.0K |
YoY Change | -50.0% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | $300.0K |
YoY Change | -25.0% |
Other Assets | $100.0K |
YoY Change | 0.0% |
Total Long-Term Assets | $22.80M |
YoY Change | -0.44% |
TOTAL ASSETS | |
Total Short-Term Assets | $9.300M |
Total Long-Term Assets | $22.80M |
Total Assets | $32.10M |
YoY Change | 0.63% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $900.0K |
YoY Change | -10.0% |
Accrued Expenses | |
YoY Change | |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $0.00 |
YoY Change | |
Long-Term Debt Due | $600.0K |
YoY Change | 0.0% |
Total Short-Term Liabilities | $1.500M |
YoY Change | -6.25% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $1.900M |
YoY Change | -26.92% |
Other Long-Term Liabilities | $0.00 |
YoY Change | |
Total Long-Term Liabilities | $1.900M |
YoY Change | -26.92% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $1.500M |
Total Long-Term Liabilities | $1.900M |
Total Liabilities | $7.300M |
YoY Change | -1.35% |
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 | $24.80M |
YoY Change | |
Total Liabilities & Shareholders Equity | $32.10M |
YoY Change | 0.63% |
Cashflow Statement
Concept | 2011 |
---|---|
OPERATING ACTIVITIES | |
Net Income | $1.220M |
YoY Change | 34.07% |
Depreciation, Depletion And Amortization | $100.0K |
YoY Change | -23.08% |
Cash From Operating Activities | $1.880M |
YoY Change | -7.84% |
INVESTING ACTIVITIES | |
Capital Expenditures | -$50.00K |
YoY Change | -61.54% |
Acquisitions | |
YoY Change | |
Other Investing Activities | |
YoY Change | |
Cash From Investing Activities | -$50.00K |
YoY Change | -61.54% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | -1.520M |
YoY Change | -480.0% |
NET CHANGE | |
Cash From Operating Activities | 1.880M |
Cash From Investing Activities | -50.00K |
Cash From Financing Activities | -1.520M |
Net Change In Cash | 310.0K |
YoY Change | -86.58% |
FREE CASH FLOW | |
Cash From Operating Activities | $1.880M |
Capital Expenditures | -$50.00K |
Free Cash Flow | $1.930M |
YoY Change | -11.06% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5728334 |