2021 Form 10-K Financial Statement
#000155837021012692 Filed on September 23, 2021
Income Statement
| Concept | 2021 |
|---|---|
| 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 | $550.0K |
| YoY Change | 0.0% |
| % 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 | $6.390M |
| YoY Change | 486.24% |
| Income Tax | $0.00 |
| % Of Pretax Income | 0.0% |
| Net Earnings | $6.390M |
| YoY Change | 486.24% |
| Net Earnings / Revenue | |
| Basic Earnings Per Share | |
| Diluted Earnings Per Share | $2.43 |
| COMMON SHARES | |
| Basic Shares Outstanding | 2.624M |
| Diluted Shares Outstanding |
Balance Sheet
| Concept | 2021 |
|---|---|
| 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 | $7.900M |
| YoY Change | -1.25% |
| Goodwill | |
| YoY Change | |
| Intangibles | |
| YoY Change | |
| Long-Term Investments | |
| YoY Change | |
| Other Assets | |
| YoY Change | |
| Total Long-Term Assets | |
| YoY Change | |
| TOTAL ASSETS | |
| Total Short-Term Assets | |
| Total Long-Term Assets | |
| Total Assets | $315.7M |
| YoY Change | 3.34% |
| SHORT-TERM LIABILITIES | |
| YoY Change | |
| Accounts Payable | $4.300M |
| YoY Change | -69.29% |
| Accrued Expenses | |
| YoY Change | |
| Deferred Revenue | |
| YoY Change | |
| Short-Term Debt | |
| YoY Change | |
| Long-Term Debt Due | |
| YoY Change | |
| Total Short-Term Liabilities | $4.300M |
| YoY Change | -69.29% |
| LONG-TERM LIABILITIES | |
| Long-Term Debt | $0.00 |
| YoY Change | |
| Other Long-Term Liabilities | $3.400M |
| YoY Change | 17.24% |
| Total Long-Term Liabilities | $3.400M |
| YoY Change | 17.24% |
| TOTAL LIABILITIES | |
| Total Short-Term Liabilities | $4.300M |
| Total Long-Term Liabilities | $3.400M |
| Total Liabilities | $282.6M |
| YoY Change | 0.21% |
| 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 | $33.10M |
| YoY Change | |
| Total Liabilities & Shareholders Equity | $315.7M |
| YoY Change | 3.34% |
Cashflow Statement
| Concept | 2021 |
|---|---|
| OPERATING ACTIVITIES | |
| Net Income | $6.390M |
| YoY Change | 486.24% |
| Depreciation, Depletion And Amortization | $550.0K |
| YoY Change | 0.0% |
| Cash From Operating Activities | $12.43M |
| YoY Change | -362.24% |
| INVESTING ACTIVITIES | |
| Capital Expenditures | $530.0K |
| YoY Change | 47.22% |
| Acquisitions | |
| YoY Change | |
| Other Investing Activities | $14.00M |
| YoY Change | -47.33% |
| Cash From Investing Activities | $13.47M |
| YoY Change | -48.63% |
| FINANCING ACTIVITIES | |
| Cash Dividend Paid | |
| YoY Change | |
| Common Stock Issuance & Retirement, Net | |
| YoY Change | |
| Debt Paid & Issued, Net | |
| YoY Change | |
| Cash From Financing Activities | 10.37M |
| YoY Change | -174.07% |
| NET CHANGE | |
| Cash From Operating Activities | 12.43M |
| Cash From Investing Activities | 13.47M |
| Cash From Financing Activities | 10.37M |
| Net Change In Cash | 36.27M |
| YoY Change | 384.89% |
| FREE CASH FLOW | |
| Cash From Operating Activities | $12.43M |
| Capital Expenditures | $530.0K |
| Free Cash Flow | $11.90M |
| YoY Change | -333.33% |
Facts In Submission
| Frame | Concept Type | Concept / XBRL Key | Value | Unit |
|---|---|---|---|---|
| CY2021 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
2624343 |
