2022 Q1 Form 10-Q Financial Statement
#000010898522000056 Filed on May 03, 2022
Income Statement
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
Revenue | $14.24M | $13.08M |
YoY Change | 8.86% | 1.58% |
Cost Of Revenue | $3.451M | $2.810M |
YoY Change | 22.81% | 5.64% |
Gross Profit | $10.79M | $10.27M |
YoY Change | 5.05% | 0.49% |
Gross Profit Margin | 75.77% | 78.51% |
Selling, General & Admin | $2.657M | $2.410M |
YoY Change | 10.25% | 7.59% |
% of Gross Profit | 24.63% | 23.47% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $2.480M | $2.174M |
YoY Change | 14.08% | 7.41% |
% of Gross Profit | 22.99% | 21.17% |
Operating Expenses | $5.491M | $4.920M |
YoY Change | 11.61% | 6.72% |
Operating Profit | $5.298M | $5.354M |
YoY Change | -1.05% | -4.67% |
Interest Expense | $1.297M | $1.214M |
YoY Change | 6.84% | 1.59% |
% of Operating Profit | 24.48% | 22.67% |
Other Income/Expense, Net | -$1.670M | -$1.357M |
YoY Change | 23.07% | 29.86% |
Pretax Income | $3.628M | $3.997M |
YoY Change | -9.23% | -12.56% |
Income Tax | -$231.0K | $292.0K |
% Of Pretax Income | -6.37% | 7.31% |
Net Earnings | $3.859M | $3.705M |
YoY Change | 4.16% | -7.42% |
Net Earnings / Revenue | 27.1% | 28.32% |
Basic Earnings Per Share | $0.29 | $0.28 |
Diluted Earnings Per Share | $0.29 | $0.28 |
COMMON SHARES | ||
Basic Shares Outstanding | 13.11M | 13.06M |
Diluted Shares Outstanding | 13.11M | 13.06M |
Balance Sheet
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.000K | $100.0K |
YoY Change | -99.0% | |
Cash & Equivalents | $1.000K | $55.00K |
Short-Term Investments | ||
Other Short-Term Assets | $4.557M | $4.800M |
YoY Change | -5.06% | 20.0% |
Inventory | $2.107M | $1.000M |
Prepaid Expenses | $1.888M | |
Receivables | $3.977M | $4.016M |
Other Receivables | $1.352M | $900.0K |
Total Short-Term Assets | $11.99M | $10.44M |
YoY Change | 14.92% | 5.04% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $390.6M | $735.0K |
YoY Change | 53042.45% | -3.54% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $66.07M | $4.090M |
YoY Change | 1515.31% | 7.49% |
Total Long-Term Assets | $456.9M | $399.0M |
YoY Change | 14.53% | 10.97% |
TOTAL ASSETS | ||
Total Short-Term Assets | $11.99M | $10.44M |
Total Long-Term Assets | $456.9M | $399.0M |
Total Assets | $468.9M | $409.4M |
YoY Change | 14.54% | 10.81% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $7.580M | $6.623M |
YoY Change | 14.45% | 68.78% |
Accrued Expenses | $3.113M | $514.0K |
YoY Change | 505.64% | 18.98% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $7.500M | |
YoY Change | ||
Total Short-Term Liabilities | $21.10M | $12.36M |
YoY Change | 70.73% | -21.21% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $144.0M | $122.1M |
YoY Change | 17.95% | 28.67% |
Other Long-Term Liabilities | $98.26M | $2.209M |
YoY Change | 4348.35% | -23.7% |
Total Long-Term Liabilities | $144.0M | $124.3M |
YoY Change | 15.85% | 27.12% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $21.10M | $12.36M |
Total Long-Term Liabilities | $144.0M | $124.3M |
Total Liabilities | $314.5M | $136.7M |
YoY Change | 130.14% | 20.44% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $58.57M | |
YoY Change | 12.94% | |
Common Stock | $86.44M | |
YoY Change | 2.38% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $154.4M | $145.0M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $468.9M | $409.4M |
YoY Change | 14.54% | 10.81% |
Cashflow Statement
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $3.859M | $3.705M |
YoY Change | 4.16% | -7.42% |
Depreciation, Depletion And Amortization | $2.480M | $2.174M |
YoY Change | 14.08% | 7.41% |
Cash From Operating Activities | $5.333M | $6.597M |
YoY Change | -19.16% | 39.12% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$7.504M | -$7.430M |
YoY Change | 1.0% | 92.49% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$7.504M | -$7.431M |
YoY Change | 0.98% | 92.61% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $473.0K | |
YoY Change | 15.09% | |
Debt Paid & Issued, Net | $8.289M | $13.18M |
YoY Change | -37.1% | 103.43% |
Cash From Financing Activities | 2.171M | -4.113M |
YoY Change | -152.78% | 365.27% |
NET CHANGE | ||
Cash From Operating Activities | 5.333M | 6.597M |
Cash From Investing Activities | -7.504M | -7.431M |
Cash From Financing Activities | 2.171M | -4.113M |
Net Change In Cash | 0.000 | -4.947M |
YoY Change | -100.0% | |
FREE CASH FLOW | ||
Cash From Operating Activities | $5.333M | $6.597M |
Capital Expenditures | -$7.504M | -$7.430M |
Free Cash Flow | $12.84M | $14.03M |
YoY Change | -8.48% | 63.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2022Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2022Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | |
CY2022Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2022Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000108985 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
152622000 | |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3859000 | |
CY2022Q1 | us-gaap |
Dividends Common Stock
DividendsCommonStock
|
2556000 | |
CY2022Q1 | yorw |
Issuance Of Common Stock Under Dividend Reinvestment Direct Stock And Employee Stock Purchase Plans
IssuanceOfCommonStockUnderDividendReinvestmentDirectStockAndEmployeeStockPurchasePlans
|
450000 | |
CY2022Q1 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
45000 | |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
154420000 | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
143252000 | |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3705000 | |
CY2021Q1 | us-gaap |
Dividends Common Stock
DividendsCommonStock
|
2448000 | |
CY2021Q1 | yorw |
Issuance Of Common Stock Under Dividend Reinvestment Direct Stock And Employee Stock Purchase Plans
IssuanceOfCommonStockUnderDividendReinvestmentDirectStockAndEmployeeStockPurchasePlans
|
473000 | |
CY2021Q1 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
28000 | |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
145010000 | |
CY2022Q1 | us-gaap |
Noncash Investing And Financing Activities Related Text
NoncashInvestingAndFinancingActivitiesRelatedText
|
||
CY2021Q1 | us-gaap |
Noncash Investing And Financing Activities Related Text
NoncashInvestingAndFinancingActivitiesRelatedText
|
||
CY2022Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
7500000 | |
CY2021Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
7500000 | |
CY2022Q1 | yorw |
Purchase Commitment Committed Capital Expenditures
PurchaseCommitmentCommittedCapitalExpenditures
|
39205000 | |
CY2022Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
0 | |
CY2022Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
-0 | |
CY2022Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
-0 |