2016 Form 10-K Financial Statement

#000110465916111488 Filed on April 14, 2016

View on sec.gov

Income Statement

Concept 2016
Revenue $9.720M
YoY Change -62.73%
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $600.0K
YoY Change -1.64%
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization
YoY Change
% of Gross Profit
Operating Expenses $670.0K
YoY Change -22.09%
Operating Profit
YoY Change
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net
YoY Change
Pretax Income $8.560M
YoY Change -65.44%
Income Tax
% Of Pretax Income
Net Earnings $8.560M
YoY Change -65.44%
Net Earnings / Revenue 88.07%
Basic Earnings Per Share
Diluted Earnings Per Share $652.4K
COMMON SHARES
Basic Shares Outstanding 13.12M
Diluted Shares Outstanding

Balance Sheet

Concept 2016
SHORT-TERM ASSETS
Cash & Short-Term Investments $8.330M
YoY Change -9.75%
Cash & Equivalents $2.590M
Short-Term Investments $5.740M
Other Short-Term Assets $50.00K
YoY Change 0.0%
Inventory
Prepaid Expenses
Receivables $980.0K
Other Receivables $0.00
Total Short-Term Assets $9.360M
YoY Change -4.88%
LONG-TERM ASSETS
Property, Plant & Equipment $0.00
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $460.0K
YoY Change 76.92%
Other Assets
YoY Change
Total Long-Term Assets $460.0K
YoY Change 76.92%
TOTAL ASSETS
Total Short-Term Assets $9.360M
Total Long-Term Assets $460.0K
Total Assets $9.820M
YoY Change -2.77%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable
YoY Change
Accrued Expenses $170.0K
YoY Change 88.89%
Deferred Revenue
YoY Change
Short-Term Debt $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $830.0K
YoY Change -90.22%
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 $830.0K
Total Long-Term Liabilities $0.00
Total Liabilities $830.0K
YoY Change -90.22%
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 $8.990M
YoY Change
Total Liabilities & Shareholders Equity $9.820M
YoY Change -2.77%

Cashflow Statement

Concept 2016
OPERATING ACTIVITIES
Net Income $8.560M
YoY Change -65.44%
Depreciation, Depletion And Amortization
YoY Change
Cash From Operating Activities $8.220M
YoY Change -66.13%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities -$5.430M
YoY Change 10760.0%
Cash From Investing Activities -$5.430M
YoY Change 10760.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -8.920M
YoY Change -61.58%
NET CHANGE
Cash From Operating Activities 8.220M
Cash From Investing Activities -5.430M
Cash From Financing Activities -8.920M
Net Change In Cash -6.130M
YoY Change -713.0%
FREE CASH FLOW
Cash From Operating Activities $8.220M
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2016 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
13120010

Files In Submission

Name View Source Status
0001104659-16-111488-index-headers.html Edgar Link pending
0001104659-16-111488-index.html Edgar Link pending
0001104659-16-111488.txt Edgar Link pending
0001104659-16-111488-xbrl.zip Edgar Link pending
a16-4593_110k.htm Edgar Link pending
a16-4593_1ex10di.htm Edgar Link pending
a16-4593_1ex13.htm Edgar Link pending
a16-4593_1ex31.htm Edgar Link pending
a16-4593_1ex32.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
g45931ku05i001.jpg Edgar Link pending
g45931ku07i001.jpg Edgar Link pending
g45931ku09i001.jpg Edgar Link pending
g45931ku09i002.jpg Edgar Link pending
msb-20160131.xml Edgar Link completed
msb-20160131.xsd Edgar Link pending
msb-20160131_cal.xml Edgar Link unprocessable
msb-20160131_def.xml Edgar Link unprocessable
msb-20160131_lab.xml Edgar Link unprocessable
msb-20160131_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
R9999.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending