$HRGN
Harvard Apparatus Regenerative Technology, Inc.

2015 Q1 Form 10-Q Financial Statement

#000114420415030212 Filed on May 13, 2015

View on sec.gov

Income Statement

Concept 2015 Q1 2014 Q4 2014 Q1
Revenue $0.00 $45.00K $23.00K
YoY Change -100.0% 104.55%
Cost Of Revenue $0.00 $23.00K $12.00K
YoY Change -100.0% 109.09%
Gross Profit $0.00 $22.00K $11.00K
YoY Change -100.0% 100.0%
Gross Profit Margin 48.89% 47.83%
Selling, General & Admin $1.378M $1.580M $1.800M
YoY Change -23.44% 0.0% 109.3%
% of Gross Profit 7181.82% 16363.64%
Research & Development $1.242M $1.290M $1.217M
YoY Change 2.05% 19.44% 4.91%
% of Gross Profit 5863.64% 11063.64%
Depreciation & Amortization $112.0K $100.0K $56.00K
YoY Change 100.0% 150.0% 47.37%
% of Gross Profit 454.55% 509.09%
Operating Expenses $2.620M $2.864M $3.017M
YoY Change -13.16% 7.71% 49.36%
Operating Profit -$2.620M -$2.842M -$3.006M
YoY Change -12.84% 7.33% 48.81%
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net -$3.000K $0.00 $0.00
YoY Change
Pretax Income -$2.623M -$2.842M -$3.006M
YoY Change -12.74% 7.33% 48.81%
Income Tax $0.00 $0.00 $0.00
% Of Pretax Income
Net Earnings -$2.623M -$2.842M -$3.006M
YoY Change -12.74% 7.33% 48.81%
Net Earnings / Revenue -6315.56% -13069.57%
Basic Earnings Per Share
Diluted Earnings Per Share -$5.955M -$7.282M -$7.718M
COMMON SHARES
Basic Shares Outstanding 10.07M shares 7.857M shares 7.803M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2015 Q1 2014 Q4 2014 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $12.16M $5.270M $12.61M
YoY Change -3.57% -62.38%
Cash & Equivalents $12.16M $5.272M $12.61M
Short-Term Investments
Other Short-Term Assets $270.0K $350.0K
YoY Change -22.86%
Inventory $210.0K $207.0K $129.0K
Prepaid Expenses $269.0K $317.0K $349.0K
Receivables $0.00 $5.000K
Other Receivables $0.00 $20.00K
Total Short-Term Assets $12.65M $5.828M $13.10M
YoY Change -3.44% -59.78%
LONG-TERM ASSETS
Property, Plant & Equipment $1.269M $1.376M $760.0K
YoY Change 66.97% 139.3%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $1.269M $1.376M $760.0K
YoY Change 66.97% 139.3%
TOTAL ASSETS
Total Short-Term Assets $12.65M $5.828M $13.10M
Total Long-Term Assets $1.269M $1.376M $760.0K
Total Assets $13.92M $7.204M $13.86M
YoY Change 0.42% -52.18%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $261.0K $370.0K $410.0K
YoY Change -36.34% 51.64%
Accrued Expenses $400.0K $320.0K $300.0K
YoY Change 33.33% 100.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $674.0K $710.0K $870.0K
YoY Change -22.53% 43.43%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities $0.00
YoY Change
Total Long-Term Liabilities $0.00 $0.00 $0.00
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities $674.0K $710.0K $870.0K
Total Long-Term Liabilities $0.00 $0.00 $0.00
Total Liabilities $674.0K $710.0K $870.0K
YoY Change -22.53% 43.43%
SHAREHOLDERS EQUITY
Retained Earnings -$15.66M -$13.04M -$4.980M
YoY Change 214.42% 560.33%
Common Stock $101.0K $79.00K
YoY Change 2.6%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $13.24M $6.494M $12.99M
YoY Change
Total Liabilities & Shareholders Equity $13.92M $7.204M $13.86M
YoY Change 0.43% -52.18%

Cashflow Statement

Concept 2015 Q1 2014 Q4 2014 Q1
OPERATING ACTIVITIES
Net Income -$2.623M -$2.842M -$3.006M
YoY Change -12.74% 7.33% 48.81%
Depreciation, Depletion And Amortization $112.0K $100.0K $56.00K
YoY Change 100.0% 150.0% 47.37%
Cash From Operating Activities -$1.690M -$2.320M -$1.410M
YoY Change 19.86% 11.0% -26.94%
INVESTING ACTIVITIES
Capital Expenditures $6.000K -$130.0K $242.0K
YoY Change -97.52% -13.33% 1244.44%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$10.00K -$130.0K -$240.0K
YoY Change -95.83% -13.33% 1100.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $3.237M $247.0K
YoY Change 1210.53%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 8.590M 0.000 250.0K
YoY Change 3336.0% -100.0% -87.18%
NET CHANGE
Cash From Operating Activities -1.690M -2.320M -1.410M
Cash From Investing Activities -10.00K -130.0K -240.0K
Cash From Financing Activities 8.590M 0.000 250.0K
Net Change In Cash 6.890M -2.450M -1.400M
YoY Change -592.14% -117.49%
FREE CASH FLOW
Cash From Operating Activities -$1.690M -$2.320M -$1.410M
Capital Expenditures $6.000K -$130.0K $242.0K
Free Cash Flow -$1.696M -$2.190M -$1.652M
YoY Change 2.66% 12.89% -15.2%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014Q4 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2015Q1 us-gaap Preferred Stock Value
PreferredStockValue
5168000 USD
CY2015Q1 us-gaap Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
126000 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1409000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1687000 USD
CY2014Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
242000 USD
CY2015Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
6000 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-242000 USD
CY2014Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
91000 USD
CY2015Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
5000 USD
CY2014Q1 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-72000 USD
CY2015Q1 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-48000 USD
CY2014Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
162000 USD
CY2015Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
269000 USD
CY2014Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
317000 USD
CY2015Q1 us-gaap Assets Current
AssetsCurrent
12649000 USD
CY2014Q4 us-gaap Assets Current
AssetsCurrent
5828000 USD
CY2015Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1269000 USD
CY2014Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1376000 USD
CY2015Q1 us-gaap Assets Noncurrent
AssetsNoncurrent
1269000 USD
CY2014Q4 us-gaap Assets Noncurrent
AssetsNoncurrent
1376000 USD
CY2015Q1 us-gaap Assets
Assets
13918000 USD
CY2014Q4 us-gaap Assets
Assets
7204000 USD
CY2015Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
261000 USD
CY2014Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
370000 USD
CY2015Q1 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
14000 USD
CY2014Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
16000 USD
CY2015Q1 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
399000 USD
CY2014Q4 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
324000 USD
CY2015Q1 us-gaap Liabilities Current
LiabilitiesCurrent
674000 USD
CY2014Q4 us-gaap Liabilities Current
LiabilitiesCurrent
710000 USD
CY2015Q1 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
0 USD
CY2014Q4 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
0 USD
CY2015Q1 us-gaap Liabilities
Liabilities
674000 USD
CY2014Q4 us-gaap Liabilities
Liabilities
710000 USD
CY2015Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2014Q1 us-gaap Cost Of Revenue
CostOfRevenue
12000 USD
CY2015Q1 us-gaap Cost Of Revenue
CostOfRevenue
0 USD
CY2015Q1 us-gaap Gross Profit
GrossProfit
0 USD
CY2014Q1 us-gaap Operating Expenses
OperatingExpenses
3017000 USD
CY2015Q1 us-gaap Operating Expenses
OperatingExpenses
2620000 USD
CY2014Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-3006000 USD
CY2015Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-2620000 USD
CY2014Q1 us-gaap Increase Decrease In Due From Related Parties Current
IncreaseDecreaseInDueFromRelatedPartiesCurrent
-7000 USD
CY2015Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2014Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2015Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
30000000 shares
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
30000000 shares
CY2015Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
10069676 shares
CY2014Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
7856607 shares
CY2015Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
10069676 shares
CY2014Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
7856607 shares
CY2014Q1 us-gaap Revenues
Revenues
23000 USD
CY2015Q1 us-gaap Revenues
Revenues
0 USD
CY2014Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2015Q1 us-gaap Common Stock Value
CommonStockValue
101000 USD
CY2014Q4 us-gaap Common Stock Value
CommonStockValue
79000 USD
CY2015Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
23641000 USD
CY2014Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
19449000 USD
CY2015Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-15658000 USD
CY2014Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-13035000 USD
CY2014Q4 us-gaap Stockholders Equity
StockholdersEquity
6494000 USD
CY2014Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
7204000 USD
CY2014Q1 us-gaap Net Income Loss
NetIncomeLoss
-3006000 USD
CY2015Q1 us-gaap Net Income Loss
NetIncomeLoss
-2623000 USD
CY2014Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.39
CY2015Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.3
CY2014Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
7760000 shares
CY2015Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
8873000 shares
CY2014Q1 us-gaap Share Based Compensation
ShareBasedCompensation
1176000 USD
CY2015Q1 us-gaap Share Based Compensation
ShareBasedCompensation
738000 USD
CY2014Q1 us-gaap Depreciation
Depreciation
56000 USD
CY2015Q1 us-gaap Depreciation
Depreciation
112000 USD
CY2015Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-109000 USD
CY2014Q1 us-gaap Increase Decrease In Due To Related Parties Current
IncreaseDecreaseInDueToRelatedPartiesCurrent
72000 USD
CY2015Q1 us-gaap Increase Decrease In Due To Related Parties Current
IncreaseDecreaseInDueToRelatedPartiesCurrent
-2000 USD
CY2014Q1 us-gaap Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
143000 USD
CY2015Q1 us-gaap Increase Decrease In Due From Related Parties Current
IncreaseDecreaseInDueFromRelatedPartiesCurrent
-23000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-6000 USD
CY2014Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
247000 USD
CY2015Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
3237000 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
247000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
8594000 USD
CY2014Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-1401000 USD
CY2015Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
6892000 USD
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
14008000 USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
5272000 USD
CY2014Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
12607000 USD
CY2015Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
12164000 USD
CY2015Q1 us-gaap Other Receivables
OtherReceivables
0 USD
CY2014Q4 us-gaap Other Receivables
OtherReceivables
5000 USD
CY2015Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-8000 USD
CY2014Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
1000 USD
CY2014Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-3000 USD
CY2015Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-9000 USD
CY2014Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-3009000 USD
CY2015Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-2632000 USD
CY2014Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
0 USD
CY2015Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-3000 USD
CY2014Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-3006000 USD
CY2015Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-2623000 USD
CY2014Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2015Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2014Q1 us-gaap Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
0 USD
CY2015Q1 us-gaap Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
-5000 USD
CY2014Q1 us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
3000 USD
CY2015Q1 us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
-9000 USD
CY2015Q1 us-gaap Proceeds From Issuance Of Convertible Preferred Stock
ProceedsFromIssuanceOfConvertiblePreferredStock
5357000 USD
CY2015Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
724 USD
CY2014Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
611 USD
CY2015Q1 us-gaap Proceeds From Contributions From Parent
ProceedsFromContributionsFromParent
15000000 USD
CY2015Q1 us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
1100000 USD
CY2015Q1 us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
9700000 USD
CY2015Q1 hart Proceeds From Issuance Of Stock To Underwriters
ProceedsFromIssuanceOfStockToUnderwriters
8600000 USD

Files In Submission

Name View Source Status
0001144204-15-030212-index-headers.html Edgar Link pending
0001144204-15-030212-index.html Edgar Link pending
0001144204-15-030212.txt Edgar Link pending
0001144204-15-030212-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
hart-20150331.xml Edgar Link completed
hart-20150331.xsd Edgar Link pending
hart-20150331_cal.xml Edgar Link unprocessable
hart-20150331_def.xml Edgar Link unprocessable
hart-20150331_lab.xml Edgar Link unprocessable
hart-20150331_pre.xml Edgar Link unprocessable
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
v410092_10q.htm Edgar Link pending
v410092_ex31.htm Edgar Link pending
v410092_ex32.htm Edgar Link pending