2011 Q4 Form 10-Q Financial Statement
#000152153611000425 Filed on November 14, 2011
Income Statement
Concept | 2011 Q4 |
---|---|
Revenue | $18.73M |
YoY Change | 45.99% |
Cost Of Revenue | $14.44M |
YoY Change | 59.38% |
Gross Profit | $4.290M |
YoY Change | 13.79% |
Gross Profit Margin | 22.9% |
Selling, General & Admin | $3.080M |
YoY Change | 16.67% |
% of Gross Profit | 71.79% |
Research & Development | |
YoY Change | |
% of Gross Profit | |
Depreciation & Amortization | $340.0K |
YoY Change | 36.0% |
% of Gross Profit | 7.93% |
Operating Expenses | $3.080M |
YoY Change | 16.67% |
Operating Profit | $1.210M |
YoY Change | 7.08% |
Interest Expense | -$380.0K |
YoY Change | -642.86% |
% of Operating Profit | -31.4% |
Other Income/Expense, Net | -$50.00K |
YoY Change | 25.0% |
Pretax Income | $780.0K |
YoY Change | -32.76% |
Income Tax | $190.0K |
% Of Pretax Income | 24.36% |
Net Earnings | $500.0K |
YoY Change | -37.5% |
Net Earnings / Revenue | 2.67% |
Basic Earnings Per Share | |
Diluted Earnings Per Share | $84.60K |
COMMON SHARES | |
Basic Shares Outstanding | 5.907M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2011 Q4 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $1.400M |
YoY Change | 169.23% |
Cash & Equivalents | $1.398M |
Short-Term Investments | |
Other Short-Term Assets | $1.630M |
YoY Change | -41.16% |
Inventory | $13.71M |
Prepaid Expenses | |
Receivables | $8.172M |
Other Receivables | $520.0K |
Total Short-Term Assets | $25.43M |
YoY Change | 50.2% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $9.983M |
YoY Change | 117.49% |
Goodwill | $6.862M |
YoY Change | 24.0% |
Intangibles | $5.585M |
YoY Change | 25.9% |
Long-Term Investments | |
YoY Change | |
Other Assets | $980.0K |
YoY Change | 60.66% |
Total Long-Term Assets | $23.41M |
YoY Change | 54.31% |
TOTAL ASSETS | |
Total Short-Term Assets | $25.43M |
Total Long-Term Assets | $23.41M |
Total Assets | $48.84M |
YoY Change | 52.14% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $11.32M |
YoY Change | 54.43% |
Accrued Expenses | |
YoY Change | |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $0.00 |
YoY Change | |
Long-Term Debt Due | $8.870M |
YoY Change | 46.37% |
Total Short-Term Liabilities | $21.19M |
YoY Change | 47.32% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $9.020M |
YoY Change | 45000.0% |
Other Long-Term Liabilities | $570.0K |
YoY Change | 83.87% |
Total Long-Term Liabilities | $9.590M |
YoY Change | 2806.06% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $21.19M |
Total Long-Term Liabilities | $9.590M |
Total Liabilities | $34.07M |
YoY Change | 100.29% |
SHAREHOLDERS EQUITY | |
Retained Earnings | $7.790M |
YoY Change | |
Common Stock | $6.000K |
YoY Change | |
Preferred Stock | |
YoY Change | |
Treasury Stock (at cost) | |
YoY Change | |
Treasury Stock Shares | |
Shareholders Equity | $14.77M |
YoY Change | |
Total Liabilities & Shareholders Equity | $48.84M |
YoY Change | 52.14% |
Cashflow Statement
Concept | 2011 Q4 |
---|---|
OPERATING ACTIVITIES | |
Net Income | $500.0K |
YoY Change | -37.5% |
Depreciation, Depletion And Amortization | $340.0K |
YoY Change | 36.0% |
Cash From Operating Activities | $1.760M |
YoY Change | 30.37% |
INVESTING ACTIVITIES | |
Capital Expenditures | -$650.0K |
YoY Change | 140.74% |
Acquisitions | |
YoY Change | |
Other Investing Activities | $100.0K |
YoY Change | |
Cash From Investing Activities | -$550.0K |
YoY Change | 103.7% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | 310.0K |
YoY Change | -150.0% |
NET CHANGE | |
Cash From Operating Activities | 1.760M |
Cash From Investing Activities | -550.0K |
Cash From Financing Activities | 310.0K |
Net Change In Cash | 1.520M |
YoY Change | 230.43% |
FREE CASH FLOW | |
Cash From Operating Activities | $1.760M |
Capital Expenditures | -$650.0K |
Free Cash Flow | $2.410M |
YoY Change | 48.77% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5907255 | shares |