|
Balance Sheet for
Lantronix Inc.
(LTRX)
|
|
|
|
|
After Hours:
$ 1.70
|
0.02 (+1.19%)
|
Volume: 4.1 k
|
4:03 PM EDT May 17, 2013
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
11,374 |
5,836 |
10,075 |
9,137 |
7,434 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
2,674 |
2,908 |
1,342 |
1,851 |
4,166 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
622 |
636 |
1,015 |
655 |
676 |
| Receivables |
3,296 |
3,544 |
2,357 |
2,506 |
4,842 |
| Inventories, Raw Materials |
1,611 |
2,018 |
1,906 |
2,446 |
1,836 |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
4,344 |
7,142 |
6,182 |
4,421 |
5,707 |
| Inventories, Other |
5,955 |
- |
- |
1,355 |
2,817 |
| Inventories, Adjustments & Allowances |
- |
- |
(1,215) |
(1,743) |
(2,322) |
| Inventories |
5,955 |
9,160 |
6,873 |
6,479 |
8,038 |
| Prepaid Expenses |
549 |
605 |
515 |
529 |
566 |
| Current Deferred Income Taxes |
657 |
569 |
542 |
675 |
- |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
21,831 |
19,714 |
20,362 |
19,326 |
20,880 |
| Land and Improvements |
- |
- |
- |
- |
- |
| Buildings and Improvement |
- |
- |
- |
- |
- |
| Machinery, Furniture and Equipment |
6,514 |
6,017 |
5,778 |
5,853 |
5,393 |
| Construction in Progress |
- |
99 |
- |
400 |
165 |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
6,514 |
6,116 |
5,778 |
6,253 |
5,558 |
| Gross Fixed Assets |
6,514 |
6,116 |
5,778 |
6,253 |
5,558 |
| Accumulated Depreciation |
(4,909) |
(4,355) |
(3,386) |
(4,023) |
(3,287) |
| Net Fixed Assets |
1,605 |
1,761 |
2,392 |
2,230 |
2,271 |
| Intangibles |
- |
54 |
155 |
265 |
382 |
| Cost in Excess |
9,488 |
9,488 |
9,488 |
9,488 |
9,488 |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
87 |
175 |
135 |
122 |
144 |
| Total Non-Current Assets |
11,180 |
11,478 |
12,170 |
12,105 |
12,285 |
| Total Assets |
33,011 |
31,192 |
32,532 |
31,431 |
33,165 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
3,563 |
8,358 |
6,545 |
5,626 |
7,684 |
| Short Term Debt |
745 |
767 |
667 |
667 |
- |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
4,055 |
- |
- |
- |
2,203 |
| Accrued Liabilities |
4,055 |
3,663 |
1,568 |
1,414 |
- |
| Deferred Revenues |
132 |
178 |
- |
- |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
1,409 |
1,526 |
3,959 |
3,521 |
5,307 |
| Total Current Liabilities |
9,904 |
14,492 |
12,739 |
11,228 |
15,194 |
| Long Term Debt |
215 |
833 |
111 |
778 |
- |
| Deferred Income Tax |
657 |
569 |
542 |
675 |
- |
| Other Non-Current Liabilities |
303 |
550 |
646 |
117 |
210 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
48 |
45 |
153 |
309 |
515 |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
1,175 |
1,997 |
1,452 |
1,879 |
725 |
| Total Liabilities |
11,079 |
16,489 |
14,191 |
13,107 |
15,919 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
21,932 |
14,703 |
18,341 |
18,324 |
17,246 |
| Common Par |
1 |
1 |
1 |
1 |
6 |
| Additional Paid in Capital |
203,049 |
192,780 |
191,147 |
189,584 |
187,626 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(181,517) |
(178,477) |
(173,206) |
(171,687) |
(170,907) |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
399 |
399 |
399 |
426 |
521 |
| Total Capitalization |
22,099 |
15,536 |
18,452 |
19,102 |
17,246 |
| Total Equity |
21,932 |
14,703 |
18,341 |
18,324 |
17,246 |
| Total Liabilities & Shareholder's Equity |
33,011 |
31,192 |
32,532 |
31,431 |
33,165 |
| Cash Flow |
(3,040) |
(4,128) |
(501) |
99 |
(1,854) |
| Working Capital |
11,927 |
5,222 |
7,623 |
8,098 |
5,686 |
| Free Cash Flow |
(3,162) |
(4,525) |
2,052 |
616 |
(556) |
| Invested Capital |
22,099 |
15,581 |
18,605 |
19,411 |
17,761 |
| Shares Outstanding - Common Class Only |
14,549 |
10,550 |
10,323 |
10,090 |
10,052 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
14,549 |
- |
- |
- |
- |
| Total Common Shares Outstanding |
14,549 |
10,550 |
10,323 |
10,090 |
10,052 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
11,253 |
10,434 |
10,276 |
10,081 |
10,022 |
| Diluted Weighted Shares Outstanding |
11,253 |
10,434 |
10,276 |
10,081 |
10,022 |
|
|
|