|
Balance Sheet for
Ultralife Corporation
(ULBI)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
9,656 |
5,320 |
4,641 |
6,094 |
1,878 |
| Restrictable Cash |
422 |
166 |
464 |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
20,913 |
19,903 |
34,270 |
32,449 |
30,588 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
723 |
1,730 |
1,000 |
- |
- |
| Receivables |
21,664 |
21,853 |
35,270 |
32,449 |
30,588 |
| Inventories, Raw Materials |
15,023 |
20,097 |
18,250 |
19,743 |
29,352 |
| Inventories, Work in Progress |
4,863 |
4,770 |
6,649 |
6,044 |
9,087 |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
10,484 |
10,100 |
8,223 |
9,716 |
4,876 |
| Inventories, Other |
30,370 |
34,967 |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
(2,850) |
| Inventories |
30,370 |
34,967 |
33,122 |
35,503 |
40,465 |
| Prepaid Expenses |
1,590 |
1,766 |
1,949 |
1,624 |
1,801 |
| Current Deferred Income Taxes |
120 |
161 |
208 |
288 |
441 |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
63,822 |
64,233 |
75,654 |
75,958 |
75,173 |
| Land and Improvements |
123 |
123 |
123 |
123 |
123 |
| Buildings and Improvement |
7,381 |
7,000 |
6,188 |
6,127 |
5,274 |
| Machinery, Furniture and Equipment |
48,416 |
46,664 |
47,416 |
49,222 |
46,649 |
| Construction in Progress |
1,275 |
641 |
582 |
1,324 |
2,023 |
| Fixed Assets, Other |
4,103 |
3,815 |
3,652 |
- |
- |
| Fixed Assets, Total |
61,298 |
58,243 |
57,961 |
56,796 |
54,069 |
| Gross Fixed Assets |
61,298 |
58,243 |
57,961 |
56,796 |
54,069 |
| Accumulated Depreciation |
(48,883) |
(45,655) |
(43,476) |
(40,148) |
(35,604) |
| Net Fixed Assets |
12,415 |
12,588 |
14,485 |
16,648 |
18,465 |
| Intangibles |
5,039 |
5,533 |
6,150 |
13,064 |
12,925 |
| Cost in Excess |
16,344 |
18,356 |
18,276 |
25,436 |
22,943 |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
98 |
105 |
270 |
60 |
81 |
| Total Non-Current Assets |
33,896 |
36,582 |
39,181 |
55,208 |
54,414 |
| Total Assets |
97,718 |
100,815 |
114,835 |
131,166 |
129,587 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
11,357 |
13,766 |
16,338 |
19,177 |
20,255 |
| Short Term Debt |
- |
- |
8,717 |
19,082 |
1,425 |
| Notes Payable |
- |
- |
- |
- |
- |
| Accrued Expenses |
2,652 |
2,178 |
- |
- |
- |
| Accrued Liabilities |
2,652 |
2,178 |
2,382 |
2,230 |
1,544 |
| Deferred Revenues |
- |
1,786 |
2,887 |
3,343 |
4,534 |
| Current Deferred Income Taxes |
15 |
496 |
- |
- |
- |
| Other Current Liabilities |
5,883 |
5,241 |
6,021 |
4,302 |
4,478 |
| Total Current Liabilities |
19,892 |
23,158 |
36,345 |
48,134 |
32,236 |
| Long Term Debt |
- |
- |
251 |
267 |
4,670 |
| Deferred Income Tax |
4,160 |
4,170 |
3,906 |
4,100 |
3,894 |
| Other Non-Current Liabilities |
210 |
261 |
538 |
551 |
634 |
| Minority Interest |
(65) |
(34) |
24 |
54 |
21 |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
4,305 |
4,397 |
4,719 |
4,972 |
9,219 |
| Total Liabilities |
24,197 |
27,555 |
41,064 |
53,106 |
41,455 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
73,521 |
73,260 |
73,771 |
78,060 |
88,132 |
| Common Par |
1,886 |
1,874 |
1,865 |
1,831 |
1,815 |
| Additional Paid in Capital |
173,791 |
172,309 |
171,020 |
169,064 |
167,259 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(93,878) |
(92,280) |
(90,200) |
(84,021) |
(74,780) |
| Treasury Stock |
7,658 |
7,658 |
(7,652) |
(7,558) |
(4,232) |
| Other Equity Adjustments |
(620) |
(985) |
(1,262) |
(1,256) |
(1,930) |
| Total Capitalization |
73,521 |
73,260 |
74,022 |
78,327 |
92,802 |
| Total Equity |
73,521 |
73,260 |
73,771 |
78,060 |
88,132 |
| Total Liabilities & Shareholder's Equity |
97,718 |
100,815 |
114,835 |
131,166 |
129,587 |
| Cash Flow |
(1,629) |
(2,138) |
(1,687) |
(3,514) |
19,633 |
| Working Capital |
43,930 |
41,075 |
39,309 |
27,824 |
42,937 |
| Free Cash Flow |
2,083 |
8,600 |
9,010 |
(6,769) |
12,100 |
| Invested Capital |
73,521 |
73,260 |
74,022 |
78,327 |
92,802 |
| Shares Outstanding - Common Class Only |
17,456 |
17,344 |
17,268 |
17,026 |
17,285 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
17,456 |
17,344 |
- |
- |
- |
| Total Common Shares Outstanding |
17,456 |
17,344 |
17,268 |
17,026 |
17,285 |
| Treasury Shares |
1,373 |
1,373 |
- |
- |
942 |
| Basic Weighted Shares Outstanding |
17,403 |
17,304 |
17,157 |
16,989 |
17,230 |
| Diluted Weighted Shares Outstanding |
17,403 |
17,336 |
17,166 |
16,989 |
17,705 |
|
|
|