2017 Q3 Form 10-Q Financial Statement

#000114420417058350 Filed on November 13, 2017

View on sec.gov

Income Statement

Concept 2017 Q3 2016 Q4 2016 Q3
Revenue $1.863M $1.820M $1.160M
YoY Change 60.64% 106.82% 42.83%
Cost Of Revenue $560.0K $520.0K $380.0K
YoY Change 47.37% 188.89% 49.07%
Gross Profit $1.300M $1.300M $780.0K
YoY Change 66.67% 85.71% 40.05%
Gross Profit Margin 69.79% 71.43% 67.27%
Selling, General & Admin $888.1K $1.090M $882.2K
YoY Change 0.67% 15.96% 4.86%
% of Gross Profit 68.32% 83.85% 113.1%
Research & Development $8.654K
YoY Change 69.42%
% of Gross Profit 1.11%
Depreciation & Amortization $10.00K $0.00 $10.00K
YoY Change 0.0% 0.0%
% of Gross Profit 0.77% 0.0% 1.28%
Operating Expenses $888.1K $1.090M $890.9K
YoY Change -0.31% 17.2% 5.25%
Operating Profit $409.9K $210.0K -$101.5K
YoY Change -503.87% -191.3% -64.31%
Interest Expense $20.00K $20.00K $30.00K
YoY Change -33.33% -33.33%
% of Operating Profit 4.88% 9.52%
Other Income/Expense, Net
YoY Change
Pretax Income $430.0K $230.0K -$80.00K
YoY Change -637.5% -200.0% -69.73%
Income Tax $160.0K $90.00K $0.00
% Of Pretax Income 37.21% 39.13%
Net Earnings $272.0K $140.0K -$74.61K
YoY Change -464.61% -216.67% -56.11%
Net Earnings / Revenue 14.61% 7.69% -6.43%
Basic Earnings Per Share
Diluted Earnings Per Share $59.87K $31.04K -$15.52K
COMMON SHARES
Basic Shares Outstanding 4.504M shares 4.510M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2017 Q3 2016 Q4 2016 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $540.0K $100.0K $180.0K
YoY Change 200.0% -65.52% -48.57%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $90.00K $150.0K $160.0K
YoY Change -43.75% 66.67% 166.67%
Inventory $490.0K $843.2K $680.0K
Prepaid Expenses $151.1K
Receivables $3.790M $2.807M $2.730M
Other Receivables $10.00K $170.0K $210.0K
Total Short-Term Assets $4.930M $4.080M $3.970M
YoY Change 24.18% 13.45% 0.91%
LONG-TERM ASSETS
Property, Plant & Equipment $80.00K $33.43K $40.00K
YoY Change 100.0% -38.71% -28.98%
Goodwill
YoY Change
Intangibles $273.00
YoY Change -83.33%
Long-Term Investments
YoY Change
Other Assets $0.00 $1.292M $180.0K
YoY Change -100.0% 0.13% -80.05%
Total Long-Term Assets $2.710M $2.901M $4.170M
YoY Change -35.01% -10.65% 40.03%
TOTAL ASSETS
Total Short-Term Assets $4.930M $4.080M $3.970M
Total Long-Term Assets $2.710M $2.901M $4.170M
Total Assets $7.640M $6.981M $8.140M
YoY Change -6.14% 2.02% 17.76%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $240.0K $470.0K $550.0K
YoY Change -56.36% 14.63% 30.95%
Accrued Expenses $100.0K $30.00K $20.00K
YoY Change 400.0% 0.0% -75.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $20.00K $10.00K $10.00K
YoY Change 100.0% 0.0% 0.0%
Total Short-Term Liabilities $390.0K $1.450M $1.450M
YoY Change -73.1% 12.88% 9.76%
LONG-TERM LIABILITIES
Long-Term Debt $30.00K $20.00K $20.00K
YoY Change 50.0% -33.33% -33.33%
Other Long-Term Liabilities $3.190M $2.750M $4.050M
YoY Change -21.23% -4.84% 45.16%
Total Long-Term Liabilities $3.220M $2.770M $4.070M
YoY Change -20.88% -5.14% 44.69%
TOTAL LIABILITIES
Total Short-Term Liabilities $390.0K $1.450M $1.450M
Total Long-Term Liabilities $3.220M $2.770M $4.070M
Total Liabilities $4.570M $4.220M $5.530M
YoY Change -17.36% 0.45% 33.77%
SHAREHOLDERS EQUITY
Retained Earnings
YoY Change
Common Stock
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost) $146.4K $146.4K
YoY Change 18.47%
Treasury Stock Shares 144.8K shares 144.8K shares 152.3K shares
Shareholders Equity $3.080M $2.760M $2.620M
YoY Change
Total Liabilities & Shareholders Equity $7.640M $6.980M $8.140M
YoY Change -6.14% 2.01% 17.76%

Cashflow Statement

Concept 2017 Q3 2016 Q4 2016 Q3
OPERATING ACTIVITIES
Net Income $272.0K $140.0K -$74.61K
YoY Change -464.61% -216.67% -56.11%
Depreciation, Depletion And Amortization $10.00K $0.00 $10.00K
YoY Change 0.0% 0.0%
Cash From Operating Activities $320.0K -$80.00K $170.0K
YoY Change 88.24% 100.0% -185.0%
INVESTING ACTIVITIES
Capital Expenditures -$30.00K $0.00 $0.00
YoY Change
Acquisitions
YoY Change
Other Investing Activities $0.00
YoY Change
Cash From Investing Activities -$30.00K $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 -10.00K 0.000 -20.00K
YoY Change -50.0% -100.0% -66.67%
NET CHANGE
Cash From Operating Activities 320.0K -80.00K 170.0K
Cash From Investing Activities -30.00K 0.000 0.000
Cash From Financing Activities -10.00K 0.000 -20.00K
Net Change In Cash 280.0K -80.00K 150.0K
YoY Change 86.67% 60.0% -157.69%
FREE CASH FLOW
Cash From Operating Activities $320.0K -$80.00K $170.0K
Capital Expenditures -$30.00K $0.00 $0.00
Free Cash Flow $350.0K -$80.00K $170.0K
YoY Change 105.88% 100.0% -185.0%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2016Q3 us-gaap Revenues
Revenues
1159530 USD
us-gaap Gross Profit
GrossProfit
3507453 USD
us-gaap Gross Profit
GrossProfit
2883386 USD
CY2017Q3 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
888105 USD
CY2016Q3 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
882201 USD
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
3080953 USD
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
2886408 USD
CY2017Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
409926 USD
CY2016Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-101500 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
426500 USD
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-7644 USD
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-20035 USD
CY2017Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
24718 USD
CY2016Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
29324 USD
us-gaap Investment Income Interest
InvestmentIncomeInterest
83310 USD
CY2017Q3 us-gaap Net Income Loss
NetIncomeLoss
272049 USD
CY2016Q3 us-gaap Net Income Loss
NetIncomeLoss
-74613 USD
us-gaap Net Income Loss
NetIncomeLoss
312666 USD
CY2017Q3 us-gaap Revenues
Revenues
1862684 USD
us-gaap Net Income Loss
NetIncomeLoss
3685 USD
CY2016Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.02
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0.07
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0
CY2017Q3 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
4511965 shares
CY2016Q3 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
4507182 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
4511965 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
4518103 shares
CY2016Q4 us-gaap Deferred Tax Liabilities Current
DeferredTaxLiabilitiesCurrent
914000 USD
CY2016Q4 us-gaap Treasury Stock Value
TreasuryStockValue
146360 USD
CY2017Q3 us-gaap Treasury Stock Value
TreasuryStockValue
146360 USD
CY2016Q4 us-gaap Notes Payable Current
NotesPayableCurrent
7096 USD
CY2017Q3 us-gaap Notes Payable Current
NotesPayableCurrent
19119 USD
CY2017Q3 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
954000 USD
CY2016Q4 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
0 USD
us-gaap Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
38875 USD
us-gaap Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
0 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-37375 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
0 USD
us-gaap Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
32435 USD
CY2017Q3 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
0 USD
CY2016Q3 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
0 USD
us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
1500 USD
us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
0 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
16854 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
21995 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
202000 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
194000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
1081830 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
1284134 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
25648 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-350035 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
318149 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-314939 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
139268 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-229888 USD
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
0 USD
us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
-7577 USD
us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
73976 USD
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
1147077 USD
us-gaap Increase Decrease In Income Taxes
IncreaseDecreaseInIncomeTaxes
-146332 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-64277 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
483495 USD
us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
5412 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-41768 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-7737 USD
us-gaap Cash Period Increase Decrease
CashPeriodIncreaseDecrease
-106045 USD
CY2015Q4 us-gaap Cash
Cash
289105 USD
us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
0 USD
us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
6375 USD
us-gaap Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
0 USD
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
1500 USD
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
0 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
131454 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 USD
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
1500 USD
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
0 USD
CY2016Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
8654 USD
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
36157 USD
CY2016Q4 tbtc Accounts Receivable Under Normal30 Days
AccountsReceivableUnderNormal30Days
979564 USD
CY2017Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2017Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
25000000 shares
CY2017Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
4656734 shares
CY2017Q3 us-gaap Treasury Stock Shares
TreasuryStockShares
144769 shares
CY2017Q3 tbtc Accounts Receivable Under Normal30 Days
AccountsReceivableUnderNormal30Days
2229362 USD
CY2017Q3 us-gaap Other Commitment
OtherCommitment
19000 USD
CY2017Q3 us-gaap Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
3223451 USD
CY2016Q4 us-gaap Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
2910785 USD
CY2016Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
4511965 shares
us-gaap Use Of Estimates
UseOfEstimates
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt; FONT-FAMILY: Calibri,sans-serif; FONT-SIZE: 11pt"> </div> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt; FONT-FAMILY: Calibri,sans-serif; FONT-SIZE: 11pt"> <u><font style="FONT-FAMILY: 'Times New Roman',serif; FONT-SIZE: 10pt">Use of Estimates</font></u></div> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt; FONT-FAMILY: Calibri,sans-serif; FONT-SIZE: 11pt"> <font style="FONT-FAMILY: 'Times New Roman',serif; FONT-SIZE: 10pt"> &#160;</font></div> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt; FONT-FAMILY: Calibri,sans-serif; FONT-SIZE: 11pt"> <font style="FONT-FAMILY: 'Times New Roman',serif; FONT-SIZE: 10pt">The preparation of financial statements in conformity with U.S. generally accepted accounting principles (GAAP) 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 the valuation of inventory. 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>
CY2016Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
141238 USD
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
30793 USD
CY2017Q2 tbtc Additional Allowance For Doubtful Debts
AdditionalAllowanceForDoubtfulDebts
150000 USD

Files In Submission

Name View Source Status
0001144204-17-058350-index-headers.html Edgar Link pending
0001144204-17-058350-index.html Edgar Link pending
0001144204-17-058350.txt Edgar Link pending
0001144204-17-058350-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
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-20170930.xml Edgar Link completed
tbtc-20170930.xsd Edgar Link pending
tbtc-20170930_cal.xml Edgar Link unprocessable
tbtc-20170930_def.xml Edgar Link unprocessable
tbtc-20170930_lab.xml Edgar Link unprocessable
tbtc-20170930_pre.xml Edgar Link unprocessable
tv478134_10q.htm Edgar Link pending
tv478134_ex31.htm Edgar Link pending
tv478134_ex32.htm Edgar Link pending