2014 Q2 Form 10-Q Financial Statement

#000114420414051645 Filed on August 20, 2014

View on sec.gov

Income Statement

Concept 2014 Q2 2013 Q2
Revenue $2.514M $3.006M
YoY Change -16.35% -1.75%
Cost Of Revenue $1.900M $2.260M
YoY Change -15.93% 8.65%
Gross Profit $611.5K $749.3K
YoY Change -18.39% -23.41%
Gross Profit Margin 24.32% 24.93%
Selling, General & Admin $1.187M $1.090M
YoY Change 8.97% -19.87%
% of Gross Profit 194.2% 145.43%
Research & Development $162.0K $126.6K
YoY Change 27.9% 0.39%
% of Gross Profit 26.49% 16.9%
Depreciation & Amortization $11.74K $10.14K
YoY Change 15.75% -26.19%
% of Gross Profit 1.92% 1.35%
Operating Expenses $1.349M $1.216M
YoY Change 10.94% -18.15%
Operating Profit -$738.0K -$467.1K
YoY Change 58.0% -8.01%
Interest Expense $0.00 $280.0K
YoY Change -100.0% -800.0%
% of Operating Profit
Other Income/Expense, Net
YoY Change
Pretax Income -$742.8K -$188.6K
YoY Change 293.88% -65.35%
Income Tax $0.00 -$169.1K
% Of Pretax Income
Net Earnings -$742.8K -$19.53K
YoY Change 3703.63% -94.61%
Net Earnings / Revenue -29.54% -0.65%
Basic Earnings Per Share -$0.32 -$0.01
Diluted Earnings Per Share -$0.32 -$0.01
COMMON SHARES
Basic Shares Outstanding 2.313M shares 2.288M shares
Diluted Shares Outstanding 2.313M shares 2.288M shares

Balance Sheet

Concept 2014 Q2 2013 Q2
SHORT-TERM ASSETS
Cash & Short-Term Investments $2.960M $1.490M
YoY Change 98.66% -47.16%
Cash & Equivalents $2.957M $1.488M
Short-Term Investments
Other Short-Term Assets $350.0K $640.0K
YoY Change -45.31% 20.75%
Inventory $3.530M $5.003M
Prepaid Expenses $637.2K
Receivables $520.0K $189.6K
Other Receivables $1.090M $2.050M
Total Short-Term Assets $8.440M $10.01M
YoY Change -15.67% -14.01%
LONG-TERM ASSETS
Property, Plant & Equipment $135.6K $143.2K
YoY Change -5.3% -15.78%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $14.13M $15.00M
YoY Change -5.82% 15.02%
Other Assets $38.13K $38.13K
YoY Change 0.0% -98.53%
Total Long-Term Assets $14.37M $17.74M
YoY Change -18.96% 11.7%
TOTAL ASSETS
Total Short-Term Assets $8.440M $10.01M
Total Long-Term Assets $14.37M $17.74M
Total Assets $22.81M $27.75M
YoY Change -17.78% 0.83%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $712.2K $586.7K
YoY Change 21.39% -60.89%
Accrued Expenses $220.0K $140.0K
YoY Change 57.14% -6.67%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $1.000M $866.5K
YoY Change 15.41% -47.49%
LONG-TERM LIABILITIES
Long-Term Debt $30.00K $25.00K
YoY Change 20.0%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $30.00K $25.00K
YoY Change 20.0% -16.67%
TOTAL LIABILITIES
Total Short-Term Liabilities $1.000M $866.5K
Total Long-Term Liabilities $30.00K $25.00K
Total Liabilities $1.030M $891.5K
YoY Change 15.54% -46.94%
SHAREHOLDERS EQUITY
Retained Earnings $12.87M
YoY Change
Common Stock $12.79M
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $21.79M $26.86M
YoY Change
Total Liabilities & Shareholders Equity $22.81M $27.75M
YoY Change -17.79% 0.83%

Cashflow Statement

Concept 2014 Q2 2013 Q2
OPERATING ACTIVITIES
Net Income -$742.8K -$19.53K
YoY Change 3703.63% -94.61%
Depreciation, Depletion And Amortization $11.74K $10.14K
YoY Change 15.75% -26.19%
Cash From Operating Activities $906.5K -$950.9K
YoY Change -195.34% 199.05%
INVESTING ACTIVITIES
Capital Expenditures $0.00
YoY Change -100.0%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities $0.00 $0.00
YoY Change -100.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $0.00
YoY Change -100.0%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities $0.00 $0.00
YoY Change -100.0%
NET CHANGE
Cash From Operating Activities $906.5K -$950.9K
Cash From Investing Activities $0.00 $0.00
Cash From Financing Activities $0.00 $0.00
Net Change In Cash $906.5K -$950.9K
YoY Change -195.34% 159.26%
FREE CASH FLOW
Cash From Operating Activities $906.5K -$950.9K
Capital Expenditures $0.00
Free Cash Flow -$950.9K
YoY Change 191.08%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014Q1 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
12885841 USD
CY2013Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-467056 USD
CY2014Q2 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
161964 USD
CY2014Q2 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
1187491 USD
CY2014Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-737967 USD
CY2013Q2 uuu Cost Of Goods Sold Acquired From Joint Venture
CostOfGoodsSoldAcquiredFromJointVenture
2157412 USD
CY2014Q2 uuu Cost Of Goods Sold Acquired From Joint Venture
CostOfGoodsSoldAcquiredFromJointVenture
1710999 USD
CY2013Q2 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
1089744 USD
CY2014Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2050993 USD
CY2014Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
686228 USD
CY2014Q1 us-gaap Other Receivables
OtherReceivables
67583 USD
CY2014Q1 us-gaap Due From Joint Ventures Current
DueFromJointVenturesCurrent
137360 USD
CY2014Q1 us-gaap Accounts Notes And Loans Receivable Net Current
AccountsNotesAndLoansReceivableNetCurrent
891171 USD
CY2014Q1 uuu Due From Factor
DueFromFactor
1397951 USD
CY2014Q1 us-gaap Inventory Net
InventoryNet
4194213 USD
CY2014Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
406012 USD
CY2014Q1 us-gaap Assets Current
AssetsCurrent
8940340 USD
CY2014Q1 us-gaap Equity Method Investments
EquityMethodInvestments
14144069 USD
CY2014Q2 us-gaap Equity Method Investments
EquityMethodInvestments
14125751 USD
CY2014Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
146212 USD
CY2014Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
135594 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
76020 USD
CY2014Q2 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
74901 USD
CY2014Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
38134 USD
CY2014Q2 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
38134 USD
CY2014Q1 us-gaap Assets
Assets
23344775 USD
CY2014Q2 us-gaap Assets
Assets
22814804 USD
CY2014Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
606314 USD
CY2014Q2 us-gaap Accounts Payable Current
AccountsPayableCurrent
712206 USD
CY2014Q1 us-gaap Accounts Payable Related Parties Current And Noncurrent
AccountsPayableRelatedPartiesCurrentAndNoncurrent
28681 USD
CY2014Q2 us-gaap Accounts Payable Related Parties Current And Noncurrent
AccountsPayableRelatedPartiesCurrentAndNoncurrent
67591 USD
CY2014Q1 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
78054 USD
CY2014Q1 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
72512 USD
CY2014Q2 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
114999 USD
CY2014Q1 us-gaap Liabilities Current
LiabilitiesCurrent
785561 USD
CY2014Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
25000 USD
CY2014Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2014Q1 us-gaap Common Stock Value
CommonStockValue
23129 USD
CY2014Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
8435116 USD
CY2014Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
1190128 USD
CY2014Q2 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
2514385 USD
CY2014Q2 uuu Increase Decrease In Accounts Receivable And Due From Factor
IncreaseDecreaseInAccountsReceivableAndDueFromFactor
-681394 USD
CY2014Q2 us-gaap Equity Method Investment Summarized Financial Information Current Liabilities
EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities
7359434 USD
CY2014Q1 us-gaap Stockholders Equity
StockholdersEquity
22534214 USD
CY2014Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
23344775 USD
CY2014Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2014Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2014Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
20000000 shares
CY2014Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
20000000 shares
CY2014Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
0 shares
CY2014Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
0 shares
CY2014Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
2312887 shares
CY2014Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
2312887 shares
CY2013Q2 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
3005669 USD
CY2013Q2 us-gaap Interest And Other Income
InterestAndOtherIncome
6419 USD
CY2014Q2 us-gaap Interest And Other Income
InterestAndOtherIncome
7645 USD
CY2013Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-460637 USD
CY2014Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-730322 USD
CY2013Q2 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
272041 USD
CY2014Q2 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-12527 USD
CY2013Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-188596 USD
CY2014Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-742849 USD
CY2013Q2 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-169066 USD
CY2014Q2 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2013Q2 us-gaap Net Income Loss
NetIncomeLoss
-19530 USD
CY2014Q2 us-gaap Net Income Loss
NetIncomeLoss
-742849 USD
CY2013Q2 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2014Q2 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.32
CY2013Q2 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.01
CY2014Q2 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.32
CY2013Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
2287887 shares
CY2014Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
2312887 shares
CY2013Q2 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
2287887 shares
CY2014Q2 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
2312887 shares
CY2013Q2 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-200110 USD
CY2013Q2 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-6485 USD
CY2014Q2 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
14597 USD
CY2013Q2 us-gaap Other Comprehensive Income Availableforsale Securities Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent
-174095 USD
CY2014Q2 us-gaap Other Comprehensive Income Availableforsale Securities Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent
-20388 USD
CY2014Q2 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-748640 USD
CY2013Q2 us-gaap Share Based Compensation
ShareBasedCompensation
22234 USD
CY2014Q2 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
218669 USD
CY2014Q2 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
906504 USD
CY2013Q2 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
0 USD
CY2014Q2 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
0 USD
CY2013Q2 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
0 USD
CY2014Q2 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
0 USD
CY2013Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2438892 USD
CY2013Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1488034 USD
CY2013Q2 us-gaap Interest Paid
InterestPaid
0 USD
CY2014Q2 us-gaap Interest Paid
InterestPaid
0 USD
CY2013Q2 us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
CY2014Q2 us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
CY2014Q2 dei Document Type
DocumentType
10-Q
CY2014Q2 dei Amendment Flag
AmendmentFlag
false
CY2014Q2 dei Document Period End Date
DocumentPeriodEndDate
2014-06-30
CY2014Q2 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2015
CY2014Q2 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2014Q2 dei Entity Registrant Name
EntityRegistrantName
UNIVERSAL SECURITY INSTRUMENTS INC
CY2014Q2 dei Entity Central Index Key
EntityCentralIndexKey
0000102109
CY2014Q2 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--03-31
CY2014Q2 dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
CY2014Q2 dei Trading Symbol
TradingSymbol
UUU
CY2014Q3 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
2312887 shares
CY2013Q2 uuu Increase Decrease Ininventories Andprepaid Expenses
IncreaseDecreaseIninventoriesAndprepaidExpenses
669727 USD
CY2014Q2 uuu Increase Decrease Ininventories Andprepaid Expenses
IncreaseDecreaseIninventoriesAndprepaidExpenses
-725026 USD
CY2013Q2 us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
169066 USD
CY2014Q2 us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
0 USD
CY2013Q2 us-gaap Equity Method Investment Summarized Financial Information Net Income Loss
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss
527078 USD
CY2013Q2 us-gaap Equity Method Investment Summarized Financial Information Current Assets
EquityMethodInvestmentSummarizedFinancialInformationCurrentAssets
13579390 USD
CY2014Q2 us-gaap Equity Method Investment Summarized Financial Information Current Assets
EquityMethodInvestmentSummarizedFinancialInformationCurrentAssets
17237635 USD
CY2013Q2 us-gaap Equity Method Investment Summarized Financial Information Assets
EquityMethodInvestmentSummarizedFinancialInformationAssets
34993836 USD
CY2014Q2 us-gaap Equity Method Investment Summarized Financial Information Assets
EquityMethodInvestmentSummarizedFinancialInformationAssets
35671149 USD
CY2013Q2 us-gaap Equity Method Investment Summarized Financial Information Current Liabilities
EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities
4930630 USD
CY2013Q2 uuu Products Purchased From Joint Venture
ProductsPurchasedFromJointVenture
2138627 USD
CY2014Q2 uuu Products Purchased From Joint Venture
ProductsPurchasedFromJointVenture
1076376 USD
CY2013Q2 uuu Increase Or Decrease In Inter Company Profit In Inventory
IncreaseOrDecreaseInInterCompanyProfitInInventory
56973 USD
CY2014Q2 uuu Increase Or Decrease In Inter Company Profit In Inventory
IncreaseOrDecreaseInInterCompanyProfitInInventory
-48076 USD
CY2013Q2 us-gaap Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
0.5 pure
CY2014Q2 us-gaap Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
0.5 pure
CY2014Q2 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
57000 USD
CY2014Q2 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
22234 USD
CY2013Q2 us-gaap Equity Method Investment Summarized Financial Information Revenue
EquityMethodInvestmentSummarizedFinancialInformationRevenue
6250349 USD
CY2014Q2 us-gaap Equity Method Investment Summarized Financial Information Revenue
EquityMethodInvestmentSummarizedFinancialInformationRevenue
3664900 USD
CY2013Q2 us-gaap Equity Method Investment Summarized Financial Information Gross Profit Loss
EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss
1810813 USD
CY2014Q2 us-gaap Equity Method Investment Summarized Financial Information Gross Profit Loss
EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss
939947 USD
CY2014Q2 us-gaap Equity Method Investment Summarized Financial Information Net Income Loss
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss
-121206 USD

Files In Submission

Name View Source Status
0001144204-14-051645-index-headers.html Edgar Link pending
0001144204-14-051645-index.html Edgar Link pending
0001144204-14-051645.txt Edgar Link pending
0001144204-14-051645-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
image_003.jpg 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
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
uuu-20140630.xml Edgar Link completed
uuu-20140630.xsd Edgar Link pending
uuu-20140630_cal.xml Edgar Link unprocessable
uuu-20140630_def.xml Edgar Link unprocessable
uuu-20140630_lab.xml Edgar Link unprocessable
uuu-20140630_pre.xml Edgar Link unprocessable
v385824_10-q.htm Edgar Link pending
v385824_ex31-1.htm Edgar Link pending
v385824_ex31-2.htm Edgar Link pending
v385824_ex32-1.htm Edgar Link pending
v385824_ex99-1.htm Edgar Link pending