2016 Q4 Form 10-Q Financial Statement

#000114420416134030 Filed on November 14, 2016

View on sec.gov

Income Statement

Concept 2016 Q4 2016 Q3 2015 Q3
Revenue $1.820M $1.160M $811.8K
YoY Change 106.82% 42.83% -6.76%
Cost Of Revenue $520.0K $380.0K $254.9K
YoY Change 188.89% 49.07% 103.89%
Gross Profit $1.300M $780.0K $556.9K
YoY Change 85.71% 40.05% -25.32%
Gross Profit Margin 71.43% 67.27% 68.6%
Selling, General & Admin $1.090M $882.2K $841.3K
YoY Change 15.96% 4.86% 21.98%
% of Gross Profit 83.85% 113.1% 151.07%
Research & Development $8.654K $5.108K
YoY Change 69.42% -21.85%
% of Gross Profit 1.11% 0.92%
Depreciation & Amortization $0.00 $10.00K $10.00K
YoY Change 0.0% 0.0%
% of Gross Profit 0.0% 1.28% 1.8%
Operating Expenses $1.090M $890.9K $846.5K
YoY Change 17.2% 5.25% 21.56%
Operating Profit $210.0K -$101.5K -$284.4K
YoY Change -191.3% -64.31% -608.27%
Interest Expense $20.00K $30.00K
YoY Change -33.33%
% of Operating Profit 9.52%
Other Income/Expense, Net $20.00K
YoY Change
Pretax Income $230.0K -$80.00K -$264.3K
YoY Change -200.0% -69.73% -460.8%
Income Tax $90.00K $0.00 -$90.00K
% Of Pretax Income 39.13%
Net Earnings $140.0K -$74.61K -$170.0K
YoY Change -216.67% -56.11% -419.34%
Net Earnings / Revenue 7.69% -6.43% -20.94%
Basic Earnings Per Share -$0.04
Diluted Earnings Per Share $31.04K -$15.52K -$0.04
COMMON SHARES
Basic Shares Outstanding 4.504M shares 4.510M shares 4.574M shares
Diluted Shares Outstanding 4.574M shares

Balance Sheet

Concept 2016 Q4 2016 Q3 2015 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $100.0K $180.0K $350.0K
YoY Change -65.52% -48.57% -77.27%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $150.0K $160.0K $60.00K
YoY Change 66.67% 166.67%
Inventory $843.2K $680.0K $867.9K
Prepaid Expenses $151.1K $59.33K
Receivables $2.807M $2.730M $2.589M
Other Receivables $170.0K $210.0K $70.00K
Total Short-Term Assets $4.080M $3.970M $3.934M
YoY Change 13.45% 0.91% -15.61%
LONG-TERM ASSETS
Property, Plant & Equipment $33.43K $40.00K $56.32K
YoY Change -38.71% -28.98% 1870.75%
Goodwill
YoY Change
Intangibles $273.00 $1.979K
YoY Change -83.33% -40.82%
Long-Term Investments
YoY Change
Other Assets $1.292M $180.0K $902.2K
YoY Change 0.13% -80.05% 176.73%
Total Long-Term Assets $2.901M $4.170M $2.978M
YoY Change -10.65% 40.03% 188.23%
TOTAL ASSETS
Total Short-Term Assets $4.080M $3.970M $3.934M
Total Long-Term Assets $2.901M $4.170M $2.978M
Total Assets $6.981M $8.140M $6.912M
YoY Change 2.02% 17.76% 21.38%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $470.0K $550.0K $420.0K
YoY Change 14.63% 30.95% 162.5%
Accrued Expenses $30.00K $20.00K $80.00K
YoY Change 0.0% -75.0% 100.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $10.00K $10.00K $10.00K
YoY Change 0.0% 0.0%
Total Short-Term Liabilities $1.450M $1.450M $1.321M
YoY Change 12.88% 9.76% 8.84%
LONG-TERM LIABILITIES
Long-Term Debt $20.00K $20.00K $30.00K
YoY Change -33.33% -33.33%
Other Long-Term Liabilities $2.750M $4.050M $2.790M
YoY Change -4.84% 45.16% 155.96%
Total Long-Term Liabilities $2.770M $4.070M $2.813M
YoY Change -5.14% 44.69% 158.06%
TOTAL LIABILITIES
Total Short-Term Liabilities $1.450M $1.450M $1.321M
Total Long-Term Liabilities $2.770M $4.070M $2.813M
Total Liabilities $4.220M $5.530M $4.134M
YoY Change 0.45% 33.77% 79.58%
SHAREHOLDERS EQUITY
Retained Earnings $1.075M
YoY Change -28.22%
Common Stock $1.806M
YoY Change -4.8%
Preferred Stock
YoY Change
Treasury Stock (at cost) $146.4K $102.5K
YoY Change 18.47% 7106.96%
Treasury Stock Shares 144.8K shares 152.3K shares 102.8K shares
Shareholders Equity $2.760M $2.620M $2.778M
YoY Change
Total Liabilities & Shareholders Equity $6.980M $8.140M $6.912M
YoY Change 2.01% 17.76% 21.38%

Cashflow Statement

Concept 2016 Q4 2016 Q3 2015 Q3
OPERATING ACTIVITIES
Net Income $140.0K -$74.61K -$170.0K
YoY Change -216.67% -56.11% -419.34%
Depreciation, Depletion And Amortization $0.00 $10.00K $10.00K
YoY Change 0.0% 0.0%
Cash From Operating Activities -$80.00K $170.0K -$200.0K
YoY Change 100.0% -185.0% -211.11%
INVESTING ACTIVITIES
Capital Expenditures $0.00 $0.00 $0.00
YoY Change
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities $0.00 $0.00 $0.00
YoY Change
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 0.000 -20.00K -60.00K
YoY Change -100.0% -66.67%
NET CHANGE
Cash From Operating Activities -80.00K 170.0K -200.0K
Cash From Investing Activities 0.000 0.000 0.000
Cash From Financing Activities 0.000 -20.00K -60.00K
Net Change In Cash -80.00K 150.0K -260.0K
YoY Change 60.0% -157.69% -244.44%
FREE CASH FLOW
Cash From Operating Activities -$80.00K $170.0K -$200.0K
Capital Expenditures $0.00 $0.00 $0.00
Free Cash Flow -$80.00K $170.0K -$200.0K
YoY Change 100.0% -185.0% -211.11%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2016Q3 us-gaap Inventory Work In Process
InventoryWorkInProcess
12039 USD
CY2015Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
5108 USD
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
30793 USD
CY2015Q4 tbtc Accounts Receivable Under Normal30 Days
AccountsReceivableUnderNormal30Days
664938 USD
CY2016Q3 tbtc Accounts Receivable Under Normal30 Days
AccountsReceivableUnderNormal30Days
638968 USD
CY2015Q4 us-gaap Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
2015389 USD
CY2016Q3 us-gaap Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
2274413 USD
CY2015Q4 us-gaap Accounts Receivable Gross Noncurrent
AccountsReceivableGrossNoncurrent
1569285 USD
CY2016Q3 us-gaap Accounts Receivable Gross Noncurrent
AccountsReceivableGrossNoncurrent
2418061 USD
CY2015Q4 us-gaap Accounts Receivable Gross
AccountsReceivableGross
4249612 USD
CY2016Q3 us-gaap Accounts Receivable Gross
AccountsReceivableGross
5331442 USD
CY2015Q4 us-gaap Accounts Receivable Net
AccountsReceivableNet
4064215 USD
CY2016Q3 us-gaap Accounts Receivable Net
AccountsReceivableNet
5146045 USD
CY2015Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
185397 USD
CY2016Q3 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
185397 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 USD
us-gaap Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
0 USD
CY2015 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
84318 USD
CY2015 us-gaap Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
0 USD
CY2015Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
185397 USD
us-gaap Stock Repurchased During Period Shares
StockRepurchasedDuringPeriodShares
36300 shares
us-gaap Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
36000 USD
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
4518103 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
4615812 shares
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.06
CY2016Q3 us-gaap Other Commitment
OtherCommitment
93750 USD
dei Document Type
DocumentType
10-Q
dei Amendment Flag
AmendmentFlag
false
dei Document Period End Date
DocumentPeriodEndDate
2016-09-30
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2016
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Entity Registrant Name
EntityRegistrantName
TABLE TRAC INC
dei Entity Central Index Key
EntityCentralIndexKey
0001090396
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
dei Trading Symbol
TradingSymbol
TBTC
CY2016Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
4504465 shares
CY2016Q3 us-gaap Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
2768244 USD
CY2015Q4 us-gaap Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
2764971 USD
CY2015Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2016Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2015Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
25000000 shares
CY2016Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
25000000 shares
CY2015Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
4656734 shares
CY2016Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
4656734 shares
CY2016Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
4504465 shares
CY2015Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
4533265 shares
CY2016Q3 us-gaap Treasury Stock Shares
TreasuryStockShares
152269 shares
CY2015Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
123469 shares
us-gaap Use Of Estimates
UseOfEstimates
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <u><font style="FONT-SIZE: 10pt">Use of Estimates</font></u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">&#160;</font></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. The Company uses estimates and assumptions in accounting for the following significant matters, among others: revenue recognition, realizability of accounts receivable, the valuation of deferred tax assets and liabilities, deferred revenue and costs, and other contingencies. Actual results could differ from those estimates.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
tbtc Vehicle Financed With Note Payable
VehicleFinancedWithNotePayable
0 USD
tbtc Vehicle Financed With Note Payable
VehicleFinancedWithNotePayable
34580 USD
CY2015Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
34259 USD
CY2016Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
8654 USD
us-gaap Treasury Stock Acquired Average Cost Per Share
TreasuryStockAcquiredAverageCostPerShare
0.95
us-gaap Accelerated Share Repurchases Final Price Paid Per Share
AcceleratedShareRepurchasesFinalPricePaidPerShare
1.00
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
0 USD
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
6000 USD

Files In Submission

Name View Source Status
0001144204-16-134030-index-headers.html Edgar Link pending
0001144204-16-134030-index.html Edgar Link pending
0001144204-16-134030.txt Edgar Link pending
0001144204-16-134030-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
tbtc-20160930.xml Edgar Link completed
tbtc-20160930.xsd Edgar Link pending
tbtc-20160930_cal.xml Edgar Link unprocessable
tbtc-20160930_def.xml Edgar Link unprocessable
tbtc-20160930_lab.xml Edgar Link unprocessable
tbtc-20160930_pre.xml Edgar Link unprocessable
v451519_10q.htm Edgar Link pending
v451519_ex31.htm Edgar Link pending
v451519_ex32.htm Edgar Link pending