2016 Q4 Form 10-Q Financial Statement
#000114420416134030 Filed on November 14, 2016
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"> </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 |