2015 Q4 Form 10-Q Financial Statement
#000119312515394176 Filed on December 03, 2015
Income Statement
Concept | 2015 Q4 | 2015 Q3 | 2015 Q2 |
---|---|---|---|
Revenue | $1.750M | $1.610M | $2.016M |
YoY Change | 4.79% | -18.69% | |
Cost Of Revenue | $320.0K | $110.0K | $130.0K |
YoY Change | |||
Gross Profit | $1.430M | $1.500M | $1.880M |
YoY Change | |||
Gross Profit Margin | 81.71% | 93.17% | 93.25% |
Selling, General & Admin | -$530.0K | $660.0K | $740.0K |
YoY Change | |||
% of Gross Profit | -37.06% | 44.0% | 39.36% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $810.0K | $670.0K | $878.2K |
YoY Change | -6.9% | -29.47% | |
Operating Profit | $620.0K | $830.0K | $1.138M |
YoY Change | |||
Interest Expense | -$350.0K | -$160.0K | $208.9K |
YoY Change | 59.09% | -33.33% | |
% of Operating Profit | -56.45% | -19.28% | 18.36% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$20.00K | $410.0K | $928.9K |
YoY Change | -103.51% | -48.1% | |
Income Tax | -$146.6K | $0.00 | $0.00 |
% Of Pretax Income | 0.0% | 0.0% | |
Net Earnings | $110.0K | $409.4K | $928.9K |
YoY Change | -79.63% | -45.41% | |
Net Earnings / Revenue | 6.29% | 25.43% | 46.08% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $5.500M | $4.625M | $11.00M |
COMMON SHARES | |||
Basic Shares Outstanding | 3.300M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2015 Q4 | 2015 Q3 | 2015 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $9.000M | $2.110M | $2.430M |
YoY Change | 343.35% | ||
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | |||
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $9.000M | $2.110M | $2.440M |
YoY Change | 221.43% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $158.7K | ||
YoY Change | -2.28% | ||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $3.160M | $1.200M | $710.0K |
YoY Change | 989.66% | ||
Total Long-Term Assets | $5.414M | $3.730M | $3.560M |
YoY Change | 36.34% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $9.000M | $2.110M | $2.440M |
Total Long-Term Assets | $5.414M | $3.730M | $3.560M |
Total Assets | $14.41M | $5.840M | $6.000M |
YoY Change | 112.87% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | |||
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
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 | |||
YoY Change | |||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $7.530M | $8.270M | $8.820M |
YoY Change | 1.35% | ||
Other Long-Term Liabilities | $620.0K | $520.0K | $350.0K |
YoY Change | 785.71% | ||
Total Long-Term Liabilities | $8.150M | $8.790M | $9.170M |
YoY Change | 8.67% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | |||
Total Long-Term Liabilities | $8.150M | $8.790M | $9.170M |
Total Liabilities | $8.150M | $8.880M | $9.230M |
YoY Change | 2.9% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$20.16K | ||
YoY Change | |||
Common Stock | $6.285M | $0.00 | $0.00 |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $6.264M | -$3.040M | -$3.230M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $14.41M | $5.840M | $6.000M |
YoY Change | 112.87% |
Cashflow Statement
Concept | 2015 Q4 | 2015 Q3 | 2015 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $110.0K | $409.4K | $928.9K |
YoY Change | -79.63% | -45.41% | |
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | $520.0K | $290.0K | $750.0K |
YoY Change | 1.96% | -58.57% | -38.02% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$40.00K | ||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $70.00K | $310.0K | $330.0K |
YoY Change | -53.33% | -6.06% | -45.9% |
Cash From Investing Activities | $20.00K | $310.0K | $330.0K |
YoY Change | -86.67% | -6.06% | -45.9% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 6.350M | -930.0K | -700.0K |
YoY Change | -15975.0% | 25.68% | -52.05% |
NET CHANGE | |||
Cash From Operating Activities | 520.0K | 290.0K | 750.0K |
Cash From Investing Activities | 20.00K | 310.0K | 330.0K |
Cash From Financing Activities | 6.350M | -930.0K | -700.0K |
Net Change In Cash | 6.890M | -330.0K | 380.0K |
YoY Change | 1011.29% | -213.79% | 5.56% |
FREE CASH FLOW | |||
Cash From Operating Activities | $520.0K | $290.0K | $750.0K |
Capital Expenditures | -$40.00K | ||
Free Cash Flow | $560.0K | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
3300000 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000 | shares |
CY2015Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
0 | shares |
CY2015Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-09-30 | ||
CY2015Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
0 | shares |
CY2015Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
0 | |
CY2015Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2015Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000 | shares |
CY2015Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
0 | shares |
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2015Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
0 | shares |
CY2015Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
0 | |
CY2015Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2015Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001640384 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
LM FUNDING AMERICA, INC. | ||
dei |
Trading Symbol
TradingSymbol
|
LMFAU |