2012 Form 10-K Financial Statement

#000110465912025296 Filed on April 13, 2012

View on sec.gov

Income Statement

Concept 2012 2011 Q1 2011
Revenue $34.16M $5.540M $33.34M
YoY Change 2.45% -17.93% 151.8%
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $600.0K $560.0K
YoY Change 7.14% 12.0%
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization
YoY Change
% of Gross Profit
Operating Expenses $921.0K $270.0K $878.7K
YoY Change 4.82% 8.0% 46.45%
Operating Profit
YoY Change
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net $31.69K $84.14K
YoY Change -62.34% -6.25%
Pretax Income $33.24M $5.270M $32.46M
YoY Change 2.4% -18.92% 161.35%
Income Tax $0.00 $0.00 $0.00
% Of Pretax Income 0.0% 0.0% 0.0%
Net Earnings $33.24M $5.270M $32.46M
YoY Change 2.38% -18.92% 161.3%
Net Earnings / Revenue 97.3% 95.13% 97.36%
Basic Earnings Per Share $2.53 $2.47
Diluted Earnings Per Share $2.534M $401.7K $2.474M
COMMON SHARES
Basic Shares Outstanding
Diluted Shares Outstanding 13.12M shares

Balance Sheet

Concept 2012 2011 Q1 2011
SHORT-TERM ASSETS
Cash & Short-Term Investments $10.25M $8.690M $8.690M
YoY Change 17.95% 2.96% 2.96%
Cash & Equivalents $10.25M $8.694M $8.690M
Short-Term Investments
Other Short-Term Assets $50.00K $50.00K $50.00K
YoY Change 0.0% 66.67% 66.67%
Inventory
Prepaid Expenses $50.21K
Receivables $390.0K $230.0K $230.0K
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $10.70M $9.646M $8.980M
YoY Change 19.15% 3.16% -3.96%
LONG-TERM ASSETS
Property, Plant & Equipment $0.00
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $470.0K $670.0K $670.0K
YoY Change -29.85% -63.78% -63.78%
Other Assets $0.00 $0.00
YoY Change
Total Long-Term Assets $470.0K $3.00 $670.0K
YoY Change -29.85% -100.0% -63.78%
TOTAL ASSETS
Total Short-Term Assets $10.70M $9.646M $8.980M
Total Long-Term Assets $470.0K $3.00 $670.0K
Total Assets $11.17M $9.646M $9.650M
YoY Change 15.75% -13.88% -13.84%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable
YoY Change
Accrued Expenses $170.0K $130.0K $130.0K
YoY Change 30.77% 44.44% 44.44%
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 $10.14M $8.660M $8.660M
YoY Change 17.09% -14.0% -14.0%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $0.00 $0.00 $0.00
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities $10.14M $8.660M $8.660M
Total Long-Term Liabilities $0.00 $0.00 $0.00
Total Liabilities $10.14M $8.658M $8.660M
YoY Change 17.09% -14.02% -14.0%
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 $1.030M $990.0K $990.0K
YoY Change
Total Liabilities & Shareholders Equity $11.17M $9.646M $9.650M
YoY Change 15.75% -13.88% -13.84%

Cashflow Statement

Concept 2012 2011 Q1 2011
OPERATING ACTIVITIES
Net Income $33.24M $5.270M $32.46M
YoY Change 2.38% -18.92% 161.3%
Depreciation, Depletion And Amortization
YoY Change
Cash From Operating Activities $33.12M $8.420M $30.36M
YoY Change 9.09% 2.43% 78.38%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities $200.0K $0.00 $1.180M
YoY Change -83.05% -100.0% -178.15%
Cash From Investing Activities $200.0K $0.00 $1.180M
YoY Change -83.05% -100.0% -178.15%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -31.75M -11.94M -31.29M
YoY Change 1.47% 313.15% 235.73%
NET CHANGE
Cash From Operating Activities 33.12M 8.420M 30.36M
Cash From Investing Activities 200.0K 0.000 1.180M
Cash From Financing Activities -31.75M -11.94M -31.29M
Net Change In Cash 1.570M -3.520M 250.0K
YoY Change 528.0% -177.7% -95.96%
FREE CASH FLOW
Cash From Operating Activities $33.12M $8.420M $30.36M
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2012Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
11169040 USD
CY2012Q1 us-gaap Capital Units
CapitalUnits
3 USD
CY2012Q1 msb Unallocated Reserve
UnallocatedReserve
1031508 USD
CY2012Q1 us-gaap Liabilities
Liabilities
10137529 USD
CY2012Q1 us-gaap Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
166321 USD
CY2012Q1 us-gaap Interest And Dividends Payable Current
InterestAndDividendsPayableCurrent
9971208 USD
CY2012Q1 us-gaap Assets
Assets
11169040 USD
CY2012Q1 msb Fixed Property Including Intagible
FixedPropertyIncludingIntagible
3 USD
CY2012Q1 msb Certificate Of Beneficial Interest Land Trust
CertificateOfBeneficialInterestLandTrust
1 USD
CY2012Q1 msb Assignments Of Leased Property
AssignmentsOfLeasedProperty
1 USD
CY2012Q1 msb Amended Assignments Of Lease Property
AmendedAssignmentsOfLeaseProperty
1 USD
CY2012Q1 msb Us Government Securities At Carrying Value Noncurrent
USGovernmentSecuritiesAtCarryingValueNoncurrent
473816 USD
CY2012Q1 us-gaap Assets Current
AssetsCurrent
10695221 USD
CY2012Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
53767 USD
CY2012Q1 msb Accrued Income Receivable
AccruedIncomeReceivable
387980 USD
CY2012Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
10253474 USD
CY2011Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
9645576 USD
CY2011Q1 us-gaap Capital Units
CapitalUnits
3 USD
CY2011Q1 msb Unallocated Reserve
UnallocatedReserve
987802 USD
CY2011Q1 us-gaap Liabilities
Liabilities
8657771 USD
CY2011Q1 us-gaap Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
129765 USD
CY2011Q1 us-gaap Interest And Dividends Payable Current
InterestAndDividendsPayableCurrent
8528006 USD
CY2011Q1 us-gaap Assets
Assets
9645576 USD
CY2011Q1 msb Fixed Property Including Intagible
FixedPropertyIncludingIntagible
3 USD
CY2011Q1 msb Certificate Of Beneficial Interest Land Trust
CertificateOfBeneficialInterestLandTrust
1 USD
CY2011Q1 msb Assignments Of Leased Property
AssignmentsOfLeasedProperty
1 USD
CY2011Q1 us-gaap Assets Current
AssetsCurrent
9645573 USD
CY2011Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
50207 USD
CY2011Q1 msb Accrued Income Receivable
AccruedIncomeReceivable
232786 USD
CY2011Q1 us-gaap Us Government Securities At Carrying Value
USGovernmentSecuritiesAtCarryingValue
668889 USD
CY2011Q1 msb Amended Assignments Of Lease Property
AmendedAssignmentsOfLeaseProperty
1 USD
CY2012 msb Interest Received Government Securities
InterestReceivedGovernmentSecurities
5412 USD
CY2011 us-gaap Net Income Loss
NetIncomeLoss
32463194 USD
CY2011 msb Payments Of Distributions To Unitholders
PaymentsOfDistributionsToUnitholders
31291223 USD
CY2010 us-gaap Revenues
Revenues
13241669 USD
CY2011 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
878677 USD
CY2012 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
3560 USD
CY2011 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
30358591 USD
CY2010 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-25812 USD
CY2012 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
36556 USD
CY2010 msb Distributions Declared
DistributionsDeclared
7216005 USD
CY2010Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
8444697 USD
CY2012 us-gaap Increase Decrease In Accrued Investment Income Receivable
IncreaseDecreaseInAccruedInvestmentIncomeReceivable
155194 USD
CY2011Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
8693691 USD
CY2011Q1 msb Certificate Of Beneficial Interest Units
CertificateOfBeneficialInterestUnits
13120010 shares
CY2012Q1 msb Certificate Of Beneficial Interest Units
CertificateOfBeneficialInterestUnits
13120010 shares
CY2010 us-gaap Net Income Loss
NetIncomeLoss
12423662 USD
CY2010 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
818007 USD
CY2010 us-gaap Other Expenses
OtherExpenses
89747 USD
CY2010 msb Transfer Agent And Registrar Fees
TransferAgentAndRegistrarFees
9974 USD
CY2010 msb Annual Stock Exchange Fee
AnnualStockExchangeFee
38000 USD
CY2010 msb Mining Consultant And Field Representatives Expense
MiningConsultantAndFieldRepresentativesExpense
22908 USD
CY2010 msb Accounting Expense
AccountingExpense
125009 USD
CY2010 us-gaap Legal Fees
LegalFees
224796 USD
CY2010 us-gaap Trustee Fees
TrusteeFees
62500 USD
CY2010 msb Compensation Of Trustees
CompensationOfTrustees
178581 USD
CY2010 us-gaap Interest Income Securities Us Treasury And Other Us Government
InterestIncomeSecuritiesUSTreasuryAndOtherUSGovernment
11932 USD
CY2010 msb Royalties Under Peters Lease Fee
RoyaltiesUnderPetersLeaseFee
305407 USD
CY2010 msb Royalties Under Amended Lease Agreements
RoyaltiesUnderAmendedLeaseAgreements
12924330 USD
CY2011 us-gaap Other Expenses
OtherExpenses
84140 USD
CY2011 msb Transfer Agent And Registrar Fees
TransferAgentAndRegistrarFees
11798 USD
CY2011 msb Annual Stock Exchange Fee
AnnualStockExchangeFee
38000 USD
CY2011 msb Mining Consultant And Field Representatives Expense
MiningConsultantAndFieldRepresentativesExpense
23512 USD
CY2011 msb Accounting Expense
AccountingExpense
127485 USD
CY2011 us-gaap Legal Fees
LegalFees
238023 USD
CY2011 us-gaap Trustee Fees
TrusteeFees
62500 USD
CY2011 msb Compensation Of Trustees
CompensationOfTrustees
223811 USD
CY2011 us-gaap Revenues
Revenues
33341871 USD
CY2011 us-gaap Interest Income Securities Us Treasury And Other Us Government
InterestIncomeSecuritiesUSTreasuryAndOtherUSGovernment
14233 USD
CY2011 msb Royalties Under Peters Lease Fee
RoyaltiesUnderPetersLeaseFee
576428 USD
CY2011 msb Royalties Under Amended Lease Agreements
RoyaltiesUnderAmendedLeaseAgreements
32751210 USD
CY2012 us-gaap Net Income Loss
NetIncomeLoss
33237332 USD
CY2012 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
920994 USD
CY2012 us-gaap Other Expenses
OtherExpenses
44126 USD
CY2012 msb Transfer Agent And Registrar Fees
TransferAgentAndRegistrarFees
6597 USD
CY2012 msb Annual Stock Exchange Fee
AnnualStockExchangeFee
38000 USD
CY2012 msb Mining Consultant And Field Representatives Expense
MiningConsultantAndFieldRepresentativesExpense
24953 USD
CY2012 msb Accounting Expense
AccountingExpense
127320 USD
CY2012 us-gaap Legal Fees
LegalFees
272931 USD
CY2012 us-gaap Trustee Fees
TrusteeFees
62500 USD
CY2012 msb Compensation Of Trustees
CompensationOfTrustees
230612 USD
CY2012 us-gaap Revenues
Revenues
34158326 USD
CY2012 us-gaap Interest Income Securities Us Treasury And Other Us Government
InterestIncomeSecuritiesUSTreasuryAndOtherUSGovernment
4144 USD
CY2012 msb Royalties Under Peters Lease Fee
RoyaltiesUnderPetersLeaseFee
687029 USD
CY2012 msb Royalties Under Amended Lease Agreements
RoyaltiesUnderAmendedLeaseAgreements
33467153 USD
CY2010 msb Weighted Average Number Of Units Outstanding
WeightedAverageNumberOfUnitsOutstanding
13120010 shares
CY2011 msb Weighted Average Number Of Units Outstanding
WeightedAverageNumberOfUnitsOutstanding
13120010 shares
CY2012 msb Weighted Average Number Of Units Outstanding
WeightedAverageNumberOfUnitsOutstanding
13120010 shares
CY2010 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.947
CY2011 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
2.474
CY2012 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
2.533
CY2012 msb Distributions Declared
DistributionsDeclared
9971208 USD
CY2012 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
33115134 USD
CY2012 us-gaap Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
1559783 USD
CY2012 msb Payments Of Distributions To Unitholders
PaymentsOfDistributionsToUnitholders
31750424 USD
CY2012 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
195073 USD
CY2012 us-gaap Payments To Acquire Held To Maturity Securities
PaymentsToAcquireHeldToMaturitySecurities
572327 USD
CY2012 us-gaap Proceeds From Sale And Maturity Of Held To Maturity Securities
ProceedsFromSaleAndMaturityOfHeldToMaturitySecurities
767400 USD
CY2012 us-gaap Payments For Operating Activities
PaymentsForOperatingActivities
887998 USD
CY2012 us-gaap Proceeds From Royalties Received
ProceedsFromRoyaltiesReceived
33997720 USD
CY2011 msb Distributions Declared
DistributionsDeclared
8528006 USD
CY2011 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-2770000 USD
CY2011 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
44030 USD
CY2011 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
19785 USD
CY2011 us-gaap Increase Decrease In Accrued Investment Income Receivable
IncreaseDecreaseInAccruedInvestmentIncomeReceivable
-641152 USD
CY2011 us-gaap Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
248994 USD
CY2011 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
1181626 USD
CY2011 us-gaap Payments To Acquire Held To Maturity Securities
PaymentsToAcquireHeldToMaturitySecurities
998374 USD
CY2011 us-gaap Proceeds From Sale And Maturity Of Held To Maturity Securities
ProceedsFromSaleAndMaturityOfHeldToMaturitySecurities
2180000 USD
CY2011 us-gaap Payments For Operating Activities
PaymentsForOperatingActivities
854432 USD
CY2011 msb Interest Received Government Securities
InterestReceivedGovernmentSecurities
17033 USD
CY2011 us-gaap Proceeds From Royalties Received
ProceedsFromRoyaltiesReceived
31195990 USD
CY2010 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
17015891 USD
CY2010 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
2770000 USD
CY2010 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-1 USD
CY2010 us-gaap Increase Decrease In Accrued Investment Income Receivable
IncreaseDecreaseInAccruedInvestmentIncomeReceivable
-1848040 USD
CY2009Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2254107 USD
CY2010 us-gaap Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
6190590 USD
CY2010 msb Payments Of Distributions To Unitholders
PaymentsOfDistributionsToUnitholders
9315207 USD
CY2010 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-1510094 USD
CY2010 us-gaap Payments To Acquire Held To Maturity Securities
PaymentsToAcquireHeldToMaturitySecurities
1839094 USD
CY2010 us-gaap Proceeds From Sale And Maturity Of Held To Maturity Securities
ProceedsFromSaleAndMaturityOfHeldToMaturitySecurities
329000 USD
CY2010 us-gaap Payments For Operating Activities
PaymentsForOperatingActivities
843818 USD
CY2010 msb Interest Received Government Securities
InterestReceivedGovernmentSecurities
17901 USD
CY2010 us-gaap Proceeds From Royalties Received
ProceedsFromRoyaltiesReceived
17841808 USD
CY2012 dei Entity Registrant Name
EntityRegistrantName
MESABI TRUST
CY2012 dei Entity Central Index Key
EntityCentralIndexKey
0000065172
CY2012 dei Document Type
DocumentType
10-K
CY2012 dei Document Period End Date
DocumentPeriodEndDate
2012-01-31
CY2012 dei Amendment Flag
AmendmentFlag
false
CY2012 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--01-31
CY2012 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2012 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2012 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2012 dei Entity Filer Category
EntityFilerCategory
Accelerated Filer
CY2011Q3 dei Entity Public Float
EntityPublicFloat
395961902 USD
CY2012Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
13120010 shares
CY2012 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2012
CY2012 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY

Files In Submission

Name View Source Status
0001104659-12-025296-index-headers.html Edgar Link pending
0001104659-12-025296-index.html Edgar Link pending
0001104659-12-025296.txt Edgar Link pending
0001104659-12-025296-xbrl.zip Edgar Link pending
a12-1361_110k.htm Edgar Link pending
a12-1361_1ex10dh.htm Edgar Link pending
a12-1361_1ex13.htm Edgar Link pending
a12-1361_1ex31.htm Edgar Link pending
a12-1361_1ex32.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
g13611ku05i001.jpg Edgar Link pending
g13611ku05i002.jpg Edgar Link pending
g13611ku09i001.jpg Edgar Link pending
g13611ku09i002.gif Edgar Link pending
msb-20120131.xml Edgar Link completed
msb-20120131.xsd Edgar Link pending
msb-20120131_cal.xml Edgar Link unprocessable
msb-20120131_def.xml Edgar Link unprocessable
msb-20120131_lab.xml Edgar Link unprocessable
msb-20120131_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
R2.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