2012 Q1 Form 10-Q Financial Statement
#000114544312000715 Filed on May 10, 2012
Income Statement
Concept | 2012 Q1 | 2011 Q1 | 2010 Q4 |
---|---|---|---|
Revenue | |||
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | |||
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $230.0K | $220.0K | $190.0K |
YoY Change | 4.55% | 0.0% | -20.83% |
% of Gross Profit | |||
Operating Expenses | |||
YoY Change | |||
Operating Profit | |||
YoY Change | |||
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $990.0K | $770.0K | $620.0K |
YoY Change | 28.57% | -1383.33% | 1450.0% |
Income Tax | $300.0K | $230.0K | $180.0K |
% Of Pretax Income | 30.3% | 29.87% | 29.03% |
Net Earnings | $690.0K | $540.0K | $440.0K |
YoY Change | 27.78% | 2600.0% | 193.33% |
Net Earnings / Revenue | |||
Basic Earnings Per Share | $0.10 | $0.07 | |
Diluted Earnings Per Share | $0.10 | $0.06 | $105.3K |
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2012 Q1 | 2011 Q1 | 2010 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | |||
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | |||
YoY Change | |||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $17.30M | $15.80M | $15.90M |
YoY Change | 9.49% | -3.07% | -3.05% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $3.000M | $3.300M | $3.000M |
YoY Change | -9.09% | -5.71% | -14.29% |
Total Long-Term Assets | |||
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | |||
Total Long-Term Assets | |||
Total Assets | $770.0M | $760.1M | $736.5M |
YoY Change | 1.3% | 2.33% | 2.39% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | |||
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | |||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | |||
YoY Change | |||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $13.40M | $13.40M | $13.40M |
YoY Change | 0.0% | 0.0% | 0.0% |
Other Long-Term Liabilities | $4.200M | $4.200M | $4.900M |
YoY Change | 0.0% | -10.64% | -2.0% |
Total Long-Term Liabilities | $17.60M | $17.60M | $18.30M |
YoY Change | 0.0% | -2.76% | -0.54% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | |||
Total Long-Term Liabilities | $17.60M | $17.60M | $18.30M |
Total Liabilities | $707.0M | $700.3M | $677.3M |
YoY Change | 0.96% | 2.59% | 2.7% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $6.842M | ||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $63.00M | $59.80M | $59.22M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $770.0M | $760.1M | $736.5M |
YoY Change | 1.3% | 2.33% | 2.39% |
Cashflow Statement
Concept | 2012 Q1 | 2011 Q1 | 2010 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $690.0K | $540.0K | $440.0K |
YoY Change | 27.78% | 2600.0% | 193.33% |
Depreciation, Depletion And Amortization | $230.0K | $220.0K | $190.0K |
YoY Change | 4.55% | 0.0% | -20.83% |
Cash From Operating Activities | $910.0K | $1.320M | $3.670M |
YoY Change | -31.06% | -21.43% | -486.32% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$190.0K | -$170.0K | -$130.0K |
YoY Change | 11.76% | 88.89% | -75.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $19.00M | -$3.080M | $24.07M |
YoY Change | -716.88% | -83.05% | -1274.15% |
Cash From Investing Activities | $18.81M | -$3.240M | $23.94M |
YoY Change | -680.56% | -82.27% | -1027.91% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 3.650M | 23.62M | -6.660M |
YoY Change | -84.55% | 0.25% | -49.81% |
NET CHANGE | |||
Cash From Operating Activities | 910.0K | 1.320M | 3.670M |
Cash From Investing Activities | 18.81M | -3.240M | 23.94M |
Cash From Financing Activities | 3.650M | 23.62M | -6.660M |
Net Change In Cash | 23.37M | 21.70M | 20.95M |
YoY Change | 7.7% | 211.33% | -224.7% |
FREE CASH FLOW | |||
Cash From Operating Activities | $910.0K | $1.320M | $3.670M |
Capital Expenditures | -$190.0K | -$170.0K | -$130.0K |
Free Cash Flow | $1.100M | $1.490M | $3.800M |
YoY Change | -26.17% | -15.82% | -983.72% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2010Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
59216000 | USD |
CY2011Q1 | us-gaap |
Other Preferred Stock Dividends And Adjustments
OtherPreferredStockDividendsAndAdjustments
|
68000 | USD |
CY2012Q1 | us-gaap |
Other Preferred Stock Dividends And Adjustments
OtherPreferredStockDividendsAndAdjustments
|
73000 | USD |
CY2011Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
253000 | USD |
CY2012Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
399000 | USD |
CY2011Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.07 | |
CY2012Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.10 | |
CY2011Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.06 | |
CY2012Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.10 | |
CY2011Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
59796000 | USD |