|
Balance Sheet for
CombiMatrix Corporation
(CBMX)
|
|
|
|
|
After Hours:
$ 3.17
|
-0.0401 (-1.25%)
|
Volume: 3.05 k
|
6:07 PM EDT May 20, 2013
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
2,372 |
6,385 |
6,556 |
5,443 |
7,579 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
1,526 |
| Accounts Receivable |
1,262 |
1,462 |
1,447 |
1,045 |
916 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
1,262 |
1,462 |
1,447 |
1,045 |
916 |
| Inventories, Raw Materials |
465 |
476 |
412 |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
465 |
476 |
- |
669 |
725 |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
465 |
476 |
412 |
669 |
725 |
| Prepaid Expenses |
138 |
259 |
309 |
236 |
219 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
4,237 |
8,582 |
8,724 |
7,393 |
10,965 |
| Land and Improvements |
- |
- |
- |
- |
- |
| Buildings and Improvement |
289 |
288 |
234 |
1,060 |
1,057 |
| Machinery, Furniture and Equipment |
2,062 |
1,728 |
1,477 |
4,544 |
4,266 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
2,351 |
2,016 |
1,711 |
5,604 |
5,323 |
| Gross Fixed Assets |
2,351 |
2,016 |
1,711 |
5,604 |
5,323 |
| Accumulated Depreciation |
(1,685) |
(1,409) |
(1,173) |
(4,951) |
(4,580) |
| Net Fixed Assets |
666 |
607 |
538 |
653 |
743 |
| Intangibles |
66 |
132 |
198 |
3,840 |
4,970 |
| Cost in Excess |
- |
- |
- |
16,918 |
16,918 |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
211 |
127 |
127 |
296 |
938 |
| Total Non-Current Assets |
943 |
866 |
863 |
21,707 |
23,569 |
| Total Assets |
5,180 |
9,448 |
9,587 |
29,100 |
34,534 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
610 |
411 |
406 |
1,891 |
792 |
| Short Term Debt |
253 |
115 |
71 |
7,660 |
820 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
608 |
537 |
- |
- |
- |
| Accrued Liabilities |
608 |
537 |
655 |
- |
1,338 |
| Deferred Revenues |
4 |
- |
107 |
255 |
418 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
4,204 |
56 |
- |
605 |
- |
| Total Current Liabilities |
5,679 |
1,119 |
1,239 |
10,411 |
3,368 |
| Long Term Debt |
226 |
179 |
- |
- |
6,483 |
| Deferred Income Tax |
- |
- |
- |
- |
- |
| Other Non-Current Liabilities |
- |
- |
- |
- |
594 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
226 |
179 |
132 |
170 |
43 |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
620 |
179 |
132 |
170 |
7,120 |
| Total Liabilities |
6,299 |
1,298 |
1,371 |
10,581 |
10,488 |
| Preferred Shareholder's Equity |
394 |
- |
- |
- |
- |
| Common Shareholder's Equity |
(1,513) |
8,150 |
8,216 |
18,519 |
24,046 |
| Common Par |
11 |
11 |
8 |
8 |
6 |
| Additional Paid in Capital |
67,097 |
66,099 |
58,569 |
55,758 |
43,650 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(68,227) |
(57,960) |
(50,361) |
(37,247) |
(19,610) |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
- |
- |
- |
- |
- |
| Total Capitalization |
(1,119) |
8,150 |
8,216 |
18,519 |
30,529 |
| Total Equity |
(1,119) |
8,150 |
8,216 |
18,519 |
24,046 |
| Total Liabilities & Shareholder's Equity |
5,180 |
9,448 |
9,587 |
29,100 |
34,534 |
| Cash Flow |
(10,267) |
(7,599) |
(12,325) |
(14,900) |
(12,855) |
| Working Capital |
(1,442) |
7,463 |
7,485 |
(3,018) |
7,597 |
| Free Cash Flow |
(5,971) |
(6,734) |
9,581 |
(10,670) |
(10,455) |
| Invested Capital |
(1,119) |
8,150 |
8,348 |
18,689 |
30,572 |
| Shares Outstanding - Common Class Only |
1,511 |
10,704 |
762 |
757 |
633 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
1,511 |
10,704 |
- |
- |
- |
| Total Common Shares Outstanding |
1,511 |
10,704 |
762 |
757 |
633 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
1,089 |
988 |
761 |
713 |
610 |
| Diluted Weighted Shares Outstanding |
1,089 |
988 |
761 |
713 |
610 |
|
|
|