2011 Form 10-K Financial Statement
#000119312511319867 Filed on November 22, 2011
Income Statement
Concept | 2011 |
---|---|
Revenue | $25.22M |
YoY Change | 23.14% |
Cost Of Revenue | $7.310M |
YoY Change | 44.18% |
Gross Profit | $17.91M |
YoY Change | 16.22% |
Gross Profit Margin | 71.02% |
Selling, General & Admin | $13.57M |
YoY Change | 12.61% |
% of Gross Profit | 75.77% |
Research & Development | $3.540M |
YoY Change | 14.56% |
% of Gross Profit | 19.77% |
Depreciation & Amortization | $910.0K |
YoY Change | 49.18% |
% of Gross Profit | 5.08% |
Operating Expenses | $17.10M |
YoY Change | 13.02% |
Operating Profit | $810.0K |
YoY Change | 189.29% |
Interest Expense | -$320.0K |
YoY Change | 68.42% |
% of Operating Profit | -39.51% |
Other Income/Expense, Net | $10.00K |
YoY Change | -50.0% |
Pretax Income | -$30.00K |
YoY Change | -130.0% |
Income Tax | $210.0K |
% Of Pretax Income | |
Net Earnings | -$240.0K |
YoY Change | 100.0% |
Net Earnings / Revenue | -0.95% |
Basic Earnings Per Share | |
Diluted Earnings Per Share | -$64.00K |
COMMON SHARES | |
Basic Shares Outstanding | 3.749M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2011 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $5.500M |
YoY Change | 61.76% |
Cash & Equivalents | $5.500M |
Short-Term Investments | |
Other Short-Term Assets | $700.0K |
YoY Change | 75.0% |
Inventory | $500.0K |
Prepaid Expenses | |
Receivables | $5.800M |
Other Receivables | $0.00 |
Total Short-Term Assets | $12.60M |
YoY Change | 34.04% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $1.600M |
YoY Change | 33.33% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | $0.00 |
YoY Change | |
Other Assets | |
YoY Change | |
Total Long-Term Assets | $9.200M |
YoY Change | 3.37% |
TOTAL ASSETS | |
Total Short-Term Assets | $12.60M |
Total Long-Term Assets | $9.200M |
Total Assets | $21.80M |
YoY Change | 19.13% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $1.400M |
YoY Change | 27.27% |
Accrued Expenses | $1.600M |
YoY Change | 100.0% |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $0.00 |
YoY Change | |
Long-Term Debt Due | $1.000M |
YoY Change | 66.67% |
Total Short-Term Liabilities | $9.500M |
YoY Change | 20.25% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $900.0K |
YoY Change | -10.0% |
Other Long-Term Liabilities | $500.0K |
YoY Change | -28.57% |
Total Long-Term Liabilities | $1.400M |
YoY Change | -17.65% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $9.500M |
Total Long-Term Liabilities | $1.400M |
Total Liabilities | $12.60M |
YoY Change | 13.51% |
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 | $9.300M |
YoY Change | |
Total Liabilities & Shareholders Equity | $21.80M |
YoY Change | 19.13% |
Cashflow Statement
Concept | 2011 |
---|---|
OPERATING ACTIVITIES | |
Net Income | -$240.0K |
YoY Change | 100.0% |
Depreciation, Depletion And Amortization | $910.0K |
YoY Change | 49.18% |
Cash From Operating Activities | $1.410M |
YoY Change | 138.98% |
INVESTING ACTIVITIES | |
Capital Expenditures | -$740.0K |
YoY Change | 60.87% |
Acquisitions | |
YoY Change | |
Other Investing Activities | |
YoY Change | |
Cash From Investing Activities | -$740.0K |
YoY Change | 60.87% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | 1.480M |
YoY Change | 134.92% |
NET CHANGE | |
Cash From Operating Activities | 1.410M |
Cash From Investing Activities | -740.0K |
Cash From Financing Activities | 1.480M |
Net Change In Cash | 2.150M |
YoY Change | 182.89% |
FREE CASH FLOW | |
Cash From Operating Activities | $1.410M |
Capital Expenditures | -$740.0K |
Free Cash Flow | $2.150M |
YoY Change | 104.76% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3748840 |