2018 Form 10-K Financial Statement

#000155837018002967 Filed on April 13, 2018

View on sec.gov

Income Statement

Concept 2018
Revenue $34.50M
YoY Change 216.8%
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $650.0K
YoY Change 6.56%
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization
YoY Change
% of Gross Profit
Operating Expenses $700.0K
YoY Change -2.78%
Operating Profit
YoY Change
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net
YoY Change
Pretax Income $33.42M
YoY Change 242.42%
Income Tax
% Of Pretax Income
Net Earnings $33.42M
YoY Change 242.42%
Net Earnings / Revenue 96.87%
Basic Earnings Per Share
Diluted Earnings Per Share $2.547M
COMMON SHARES
Basic Shares Outstanding 13.12M
Diluted Shares Outstanding

Balance Sheet

Concept 2018
SHORT-TERM ASSETS
Cash & Short-Term Investments $24.11M
YoY Change 70.39%
Cash & Equivalents $310.0K
Short-Term Investments $23.80M
Other Short-Term Assets $50.00K
YoY Change 0.0%
Inventory
Prepaid Expenses
Receivables $2.060M
Other Receivables $0.00
Total Short-Term Assets $26.22M
YoY Change 84.0%
LONG-TERM ASSETS
Property, Plant & Equipment $0.00
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $0.00
YoY Change
TOTAL ASSETS
Total Short-Term Assets $26.22M
Total Long-Term Assets $0.00
Total Assets $26.22M
YoY Change 84.0%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable
YoY Change
Accrued Expenses $130.0K
YoY Change 18.18%
Deferred Revenue
YoY Change
Short-Term Debt $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $15.62M
YoY Change 705.15%
LONG-TERM LIABILITIES
Long-Term Debt $0.00
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $0.00
YoY Change -100.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $15.62M
Total Long-Term Liabilities $0.00
Total Liabilities $15.62M
YoY Change 286.63%
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 $10.61M
YoY Change
Total Liabilities & Shareholders Equity $26.22M
YoY Change 84.0%

Cashflow Statement

Concept 2018
OPERATING ACTIVITIES
Net Income $33.42M
YoY Change 242.42%
Depreciation, Depletion And Amortization
YoY Change
Cash From Operating Activities $29.51M
YoY Change 134.58%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities -$23.34M
YoY Change -506.62%
Cash From Investing Activities -$23.34M
YoY Change -506.62%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -19.55M
YoY Change 170.78%
NET CHANGE
Cash From Operating Activities 29.51M
Cash From Investing Activities -23.34M
Cash From Financing Activities -19.55M
Net Change In Cash -13.38M
YoY Change -220.54%
FREE CASH FLOW
Cash From Operating Activities $29.51M
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2018 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
13120010

Files In Submission

Name View Source Status
0001558370-18-002967-index-headers.html Edgar Link pending
0001558370-18-002967-index.html Edgar Link pending
0001558370-18-002967.txt Edgar Link pending
0001558370-18-002967-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
msb-20180131.xml Edgar Link completed
msb-20180131.xsd Edgar Link pending
msb-20180131ex10id9b8a8.htm Edgar Link pending
msb-20180131ex13138d6a6.htm Edgar Link pending
msb-20180131x10k.htm Edgar Link pending
msb-20180131xex31.htm Edgar Link pending
msb-20180131xex32.htm Edgar Link pending
msb-20180131_cal.xml Edgar Link unprocessable
msb-20180131_def.xml Edgar Link unprocessable
msb-20180131_lab.xml Edgar Link unprocessable
msb-20180131_pre.xml Edgar Link unprocessable
msb20180131ex13138d6a6001.jpg Edgar Link pending
msb20180131ex13138d6a6002.jpg Edgar Link pending
msb20180131ex13138d6a6003.jpg Edgar Link pending
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