2022 Q3 Form 10-Q Financial Statement
#000010898522000093 Filed on August 04, 2022
Income Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
Revenue | $15.81M | $14.90M | $14.24M |
YoY Change | 9.02% | 7.96% | 8.86% |
Cost Of Revenue | $3.746M | $2.915M | $3.451M |
YoY Change | 24.99% | -1.15% | 22.81% |
Gross Profit | $12.07M | $11.98M | $10.79M |
YoY Change | 4.86% | 10.43% | 5.05% |
Gross Profit Margin | 76.31% | 80.43% | 75.77% |
Selling, General & Admin | $2.328M | $2.579M | $2.657M |
YoY Change | 1.57% | 5.65% | 10.25% |
% of Gross Profit | 19.3% | 21.52% | 24.63% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $2.572M | $2.493M | $2.480M |
YoY Change | 15.7% | 13.22% | 14.08% |
% of Gross Profit | 21.32% | 20.8% | 22.99% |
Operating Expenses | $5.209M | $5.410M | $5.491M |
YoY Change | 8.03% | 9.29% | 11.61% |
Operating Profit | $6.856M | $6.574M | $5.298M |
YoY Change | 2.57% | 11.39% | -1.05% |
Interest Expense | $1.204M | $1.205M | $1.297M |
YoY Change | -2.67% | -1.39% | 6.84% |
% of Operating Profit | 17.56% | 18.33% | 24.48% |
Other Income/Expense, Net | -$1.257M | -$1.379M | -$1.670M |
YoY Change | -0.63% | 9.62% | 23.07% |
Pretax Income | $5.599M | $5.195M | $3.628M |
YoY Change | 3.32% | 11.86% | -9.23% |
Income Tax | -$82.00K | $166.0K | -$231.0K |
% Of Pretax Income | -1.46% | 3.2% | -6.37% |
Net Earnings | $5.681M | $5.029M | $3.859M |
YoY Change | 18.5% | 12.15% | 4.16% |
Net Earnings / Revenue | 35.93% | 33.75% | 27.1% |
Basic Earnings Per Share | $0.40 | $0.36 | $0.29 |
Diluted Earnings Per Share | $0.40 | $0.36 | $0.29 |
COMMON SHARES | |||
Basic Shares Outstanding | 14.27M | 14.19M | 13.11M |
Diluted Shares Outstanding | 14.26M | 14.19M | 13.11M |
Balance Sheet
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.000K | $2.644M | $1.000K |
YoY Change | 0.0% | 43966.67% | -99.0% |
Cash & Equivalents | $1.000K | $2.644M | $1.000K |
Short-Term Investments | |||
Other Short-Term Assets | $4.641M | $4.460M | $4.557M |
YoY Change | -4.05% | -10.57% | -5.06% |
Inventory | $2.347M | $2.337M | $2.107M |
Prepaid Expenses | $1.557M | $1.446M | |
Receivables | $5.461M | $5.270M | $3.977M |
Other Receivables | $1.292M | $1.247M | $1.352M |
Total Short-Term Assets | $13.32M | $15.61M | $11.99M |
YoY Change | 30.93% | 43.37% | 14.92% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $733.0K | $711.0K | $390.6M |
YoY Change | 1.38% | -99.8% | 53042.45% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $4.517M | $4.493M | $66.07M |
YoY Change | 5.41% | -91.01% | 1515.31% |
Total Long-Term Assets | $480.3M | $471.4M | $456.9M |
YoY Change | 14.21% | 14.94% | 14.53% |
TOTAL ASSETS | |||
Total Short-Term Assets | $13.32M | $15.61M | $11.99M |
Total Long-Term Assets | $480.3M | $471.4M | $456.9M |
Total Assets | $493.7M | $487.0M | $468.9M |
YoY Change | 14.6% | 15.68% | 14.54% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $12.08M | $9.138M | $7.580M |
YoY Change | 61.99% | 9.32% | 14.45% |
Accrued Expenses | $400.0K | $382.0K | $3.113M |
YoY Change | 11.11% | -86.28% | 505.64% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $7.500M | $7.500M | $7.500M |
YoY Change | |||
Total Short-Term Liabilities | $25.76M | $22.63M | $21.10M |
YoY Change | 94.96% | 62.62% | 70.73% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $116.8M | $109.6M | $144.0M |
YoY Change | -11.66% | -13.67% | 17.95% |
Other Long-Term Liabilities | $717.0K | $1.135M | $98.26M |
YoY Change | -67.45% | -98.69% | 4348.35% |
Total Long-Term Liabilities | $117.5M | $110.8M | $144.0M |
YoY Change | -12.57% | -12.78% | 15.85% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $25.76M | $22.63M | $21.10M |
Total Long-Term Liabilities | $117.5M | $110.8M | $144.0M |
Total Liabilities | $143.3M | $133.4M | $314.5M |
YoY Change | -2.95% | -51.18% | 130.14% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $70.85M | $67.95M | |
YoY Change | 12.55% | ||
Common Stock | $133.7M | $133.2M | |
YoY Change | 52.46% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $204.6M | $201.2M | $154.4M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $493.7M | $487.0M | $468.9M |
YoY Change | 14.6% | 15.68% | 14.54% |
Cashflow Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $5.681M | $5.029M | $3.859M |
YoY Change | 18.5% | 12.15% | 4.16% |
Depreciation, Depletion And Amortization | $2.572M | $2.493M | $2.480M |
YoY Change | 15.7% | 13.22% | 14.08% |
Cash From Operating Activities | $6.298M | $5.680M | $5.333M |
YoY Change | -1.19% | 3.24% | -19.16% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$15.05M | -$11.50M | -$7.504M |
YoY Change | 32.09% | 33.52% | 1.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$2.826M | ||
YoY Change | |||
Cash From Investing Activities | -$17.87M | -$11.50M | -$7.504M |
YoY Change | 56.9% | 33.52% | 0.98% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | $8.289M | ||
YoY Change | -37.1% | ||
Cash From Financing Activities | 8.931M | 8.463M | 2.171M |
YoY Change | 78.19% | 177.02% | -152.78% |
NET CHANGE | |||
Cash From Operating Activities | 6.298M | 5.680M | 5.333M |
Cash From Investing Activities | -17.87M | -11.50M | -7.504M |
Cash From Financing Activities | 8.931M | 8.463M | 2.171M |
Net Change In Cash | -2.643M | 2.643M | 0.000 |
YoY Change | 52760.0% | -4819.64% | -100.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $6.298M | $5.680M | $5.333M |
Capital Expenditures | -$15.05M | -$11.50M | -$7.504M |
Free Cash Flow | $21.34M | $17.18M | $12.84M |
YoY Change | 20.15% | 21.71% | -8.48% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q2 | us-gaap |
Contract With Customer Liability Noncurrent
ContractWithCustomerLiabilityNoncurrent
|
14777000 | |
CY2022Q2 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
255000 | |
CY2021Q4 | us-gaap |
Contract With Customer Liability Noncurrent
ContractWithCustomerLiabilityNoncurrent
|
12820000 | |
CY2021Q4 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
255000 | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000108985 | ||
us-gaap |
Noncash Investing And Financing Activities Related Text
NoncashInvestingAndFinancingActivitiesRelatedText
|
|||
us-gaap |
Noncash Investing And Financing Activities Related Text
NoncashInvestingAndFinancingActivitiesRelatedText
|
|||
yorw |
Increase Decrease In Fair Value Of Swap Liability
IncreaseDecreaseInFairValueOfSwapLiability
|
-38000 |