2021 Q1 Form 10-Q Financial Statement
#000119312522081399 Filed on March 22, 2022
Income Statement
Concept | 2021 Q1 |
---|---|
Revenue | $9.072M |
YoY Change | -3.94% |
Cost Of Revenue | $6.574M |
YoY Change | 0.31% |
Gross Profit | $2.497M |
YoY Change | -13.58% |
Gross Profit Margin | 27.53% |
Selling, General & Admin | $1.273M |
YoY Change | 1.37% |
% of Gross Profit | 50.99% |
Research & Development | |
YoY Change | |
% of Gross Profit | |
Depreciation & Amortization | $56.94K |
YoY Change | 44.33% |
% of Gross Profit | 2.28% |
Operating Expenses | $1.273M |
YoY Change | 1.37% |
Operating Profit | $1.224M |
YoY Change | -25.07% |
Interest Expense | $124.3K |
YoY Change | 2.1% |
% of Operating Profit | 10.16% |
Other Income/Expense, Net | $177.5K |
YoY Change | -16.28% |
Pretax Income | $1.402M |
YoY Change | -24.06% |
Income Tax | $335.8K |
% Of Pretax Income | 23.96% |
Net Earnings | $1.066M |
YoY Change | -23.88% |
Net Earnings / Revenue | 11.75% |
Basic Earnings Per Share | $0.29 |
Diluted Earnings Per Share | $0.29 |
COMMON SHARES | |
Basic Shares Outstanding | 3.632M |
Diluted Shares Outstanding | 3.633M |
Balance Sheet
Concept | 2021 Q1 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $36.48M |
YoY Change | 21.75% |
Cash & Equivalents | $32.96M |
Short-Term Investments | $3.521M |
Other Short-Term Assets | $1.943M |
YoY Change | 33.48% |
Inventory | $10.60M |
Prepaid Expenses | |
Receivables | $1.057M |
Other Receivables | $50.03K |
Total Short-Term Assets | $50.14M |
YoY Change | 13.94% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $5.364M |
YoY Change | 3.17% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | $1.743M |
YoY Change | 4.43% |
Other Assets | $156.3K |
YoY Change | 0.0% |
Total Long-Term Assets | $13.39M |
YoY Change | 3.67% |
TOTAL ASSETS | |
Total Short-Term Assets | $50.14M |
Total Long-Term Assets | $13.39M |
Total Assets | $63.53M |
YoY Change | 11.61% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $1.100M |
YoY Change | 92.1% |
Accrued Expenses | $1.588M |
YoY Change | -27.78% |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $0.00 |
YoY Change | |
Long-Term Debt Due | |
YoY Change | |
Total Short-Term Liabilities | $10.72M |
YoY Change | 88.95% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $0.00 |
YoY Change | |
Other Long-Term Liabilities | $769.9K |
YoY Change | -3.11% |
Total Long-Term Liabilities | $769.9K |
YoY Change | -3.11% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $10.72M |
Total Long-Term Liabilities | $769.9K |
Total Liabilities | $11.49M |
YoY Change | 77.64% |
SHAREHOLDERS EQUITY | |
Retained Earnings | $59.04M |
YoY Change | 3.54% |
Common Stock | $11.25M |
YoY Change | 0.25% |
Preferred Stock | |
YoY Change | |
Treasury Stock (at cost) | $18.25M |
YoY Change | 2.59% |
Treasury Stock Shares | $1.732M |
Shareholders Equity | $52.04M |
YoY Change | |
Total Liabilities & Shareholders Equity | $63.53M |
YoY Change | 11.61% |
Cashflow Statement
Concept | 2021 Q1 |
---|---|
OPERATING ACTIVITIES | |
Net Income | $1.066M |
YoY Change | -23.88% |
Depreciation, Depletion And Amortization | $56.94K |
YoY Change | 44.33% |
Cash From Operating Activities | $1.435M |
YoY Change | -154.05% |
INVESTING ACTIVITIES | |
Capital Expenditures | $278.1K |
YoY Change | 19.52% |
Acquisitions | |
YoY Change | |
Other Investing Activities | $1.491M |
YoY Change | 13890.99% |
Cash From Investing Activities | $1.213M |
YoY Change | -621.42% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | 9.411K |
YoY Change | -102.61% |
NET CHANGE | |
Cash From Operating Activities | 1.435M |
Cash From Investing Activities | 1.213M |
Cash From Financing Activities | 9.411K |
Net Change In Cash | 2.658M |
YoY Change | -181.84% |
FREE CASH FLOW | |
Cash From Operating Activities | $1.435M |
Capital Expenditures | $278.1K |
Free Cash Flow | $1.157M |
YoY Change | -140.06% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q1 | us-gaap |
Revenues
Revenues
|
9071511 |