Blonder tongue laboratories inc (BDR)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Sep'10Jun'10
Net sales

4,050

5,045

5,278

5,437

4,082

5,441

5,626

5,277

5,363

-

5,576

6,164

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of goods sold

3,497

6,241

3,747

3,432

2,991

3,849

3,213

3,086

3,140

-

3,399

4,039

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net sales

-

-

-

-

-

-

-

-

-

-

-

-

5,973

5,449

5,432

5,682

5,943

5,214

5,704

5,283

4,742

6,064

8,659

8,828

5,578

7,182

6,823

7,146

6,719

7,722

8,610

7,803

6,508

6,455

7,004

7,206

5,998

9,151

8,266

Cost of goods sold

-

-

-

-

-

-

-

-

-

-

-

-

3,572

3,678

3,531

3,205

3,735

4,748

4,931

3,747

3,362

3,821

5,173

5,353

3,821

5,084

4,550

4,694

4,231

5,532

5,296

5,200

4,597

4,096

4,573

4,612

3,841

5,686

4,715

Gross profit

553

-1,196

1,531

2,005

1,091

1,592

2,413

2,191

2,223

2,233

2,177

2,125

2,401

1,771

1,901

2,477

2,208

466

773

1,536

1,380

2,243

3,486

3,475

1,757

2,098

2,273

2,452

2,488

2,190

3,314

2,603

1,911

2,359

2,431

2,594

2,157

3,465

3,551

Operating expenses:
Selling

728

749

781

745

727

567

683

608

603

551

631

631

679

498

645

664

652

680

776

773

843

904

807

881

812

787

874

885

826

891

865

822

800

702

687

593

667

792

911

General and administrative

1,187

1,026

1,185

1,327

1,466

1,101

1,102

1,157

876

657

956

988

928

922

959

884

1,063

1,067

1,003

1,026

1,056

1,139

1,161

1,252

1,218

1,334

1,243

1,314

1,220

1,230

1,458

1,350

1,597

1,076

1,068

1,168

1,098

1,245

1,099

Research and development

657

775

848

778

665

604

672

643

657

575

605

644

628

643

711

694

693

733

869

925

804

782

865

929

840

902

780

836

855

848

815

930

907

693

684

675

664

653

590

Total operating expenses

2,572

2,550

2,814

2,850

2,858

2,272

2,457

2,408

2,136

1,783

2,192

2,263

2,235

2,063

2,315

2,242

2,408

2,480

2,648

2,724

2,703

2,825

2,833

3,062

2,870

3,023

2,897

3,035

2,901

2,969

3,138

3,102

3,304

2,471

2,439

2,436

2,429

2,690

2,600

Gain on building sale

-

0

0

0

7,175

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

(Loss) earnings from operations

-2,019

-3,746

-1,283

-845

5,408

-680

-44

-217

87

450

-15

-138

166

-292

-414

235

-200

-2,014

-1,875

-1,188

-1,323

-582

653

413

-1,113

-925

-624

-583

-413

-779

176

-499

-1,393

-112

-8

158

-272

775

951

Change in derivative liability

-

-

-

-

-

-

-

-

-

0

0

0

-142

110

-121

-72

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest Income (Expense), Nonoperating, Net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-76

-83

-74

-92

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Expense - net

-61

-

-51

-46

-83

-

-155

-118

-150

-354

-138

-93

-280

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-85

-84

-87

-

-

-

-

-

-

Interest expense, net

-

-

-

-

-

-

-

-

-

-

-

-

-

127

107

90

88

-

-

-

-

59

69

66

48

67

64

77

69

-

-

-

-

44

42

53

44

54

50

(Loss) earnings before income taxes

-2,080

-3,827

-1,334

-891

5,325

-819

-199

-335

-63

238

-153

-231

-256

-309

-642

73

-288

-2,090

-1,958

-1,262

-1,415

-641

584

347

-1,161

-992

-688

-660

-482

-853

91

-583

-1,480

-150

-50

105

-316

721

-

Earnings (loss) before income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

901

Provision for income taxes

-

-

-

-

-

-

-

-

-

-18

0

0

0

29

0

0

0

46

0

0

0

31

0

0

0

0

0

0

0

2,332

0

0

0

0

0

0

0

0

0

Net (loss) earnings

-2,080

-3,842

-1,334

-891

5,325

-742

-199

-335

-63

256

-153

-231

-256

-338

-642

73

-288

-2,136

-1,958

-1,262

-1,415

-672

584

347

-1,161

-992

-688

-660

-482

-3,185

91

-583

-1,480

-150

-50

105

-316

721

901

Net loss per share, basic and diluted

-

-

-

-

-

-

-

-

-

0.03

-0.02

-0.03

-0.03

-0.05

-0.08

0.01

-0.04

-0.32

-0.30

-0.20

-0.23

-0.10

0.09

0.06

-0.19

-0.15

-0.11

-0.11

-0.08

-0.51

0.01

-0.09

-0.24

-0.03

-0.01

0.02

-0.05

0.12

0.15

Weighted average shares outstanding, basic and diluted

-

-

-

-

-

-

-

-

-

16,413

8,212

8

8,122

-

-

-

6,765

-

-

-

6,263

-

-

-

6,216

-

-

-

6,216

6,216

6,216

6,216

6,216

-

6

6

-

-

-

Statements of Comprehensive Loss
Net loss

-2,080

-3,842

-1,334

-891

5,325

-742

-199

-335

-63

256

-153

-231

-256

-338

-642

73

-288

-2,136

-1,958

-1,262

-1,415

-672

584

347

-1,161

-992

-688

-660

-482

-3,185

91

-583

-1,480

-150

-50

105

-316

721

901

Basic net (loss) earnings per share

-0.21

-

-0.14

-0.09

0.56

-

-0.02

-0.04

-0.01

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Diluted net (loss) earnings per share

-0.21

-

-0.14

-0.09

0.53

-

-0.02

-0.04

-0.01

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Basic weighted averages shares outstanding

9,766

-

9

9

9,506

-

9

8

8,211

-

-

-

-

-

7

7

-

-

6,555

6,263

-

-

6,226

6,216

-

-

6,216

6,216

-

-

-

-

-

-

-

-

-

-

-

Diluted weighted averages shares outstanding

9,766

-

9

9

10,076

-

9

8

8,211

-

-

-

-

-

7

7

-

-

6,555

6,263

-

-

6,320

6,240

-

-

6,216

6,216

-

-

-

-

-

-

6

-

-

-

-

Basic and diluted weighted average shares outstanding (in shares)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

6,205

-

-

Basic and diluted weighted average shares outstanding (in shares)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

6,192

6,191