Blonder tongue laboratories inc (BDR)
Income statement / TTM
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

19,810

19,842

20,238

20,586

20,426

21,707

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of goods sold

16,917

16,411

14,019

13,485

13,139

13,288

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net sales

-

-

-

-

-

-

-

-

-

-

-

-

22,536

22,506

22,271

22,543

22,144

20,943

21,793

24,748

28,293

29,129

30,247

28,411

26,729

27,870

28,410

30,197

30,854

30,643

29,376

27,770

27,173

26,663

29,359

30,621

0

0

0

Cost of goods sold

-

-

-

-

-

-

-

-

-

-

-

-

13,986

14,149

15,219

16,619

17,161

16,788

15,861

16,103

17,709

18,168

19,431

18,808

18,149

18,559

19,007

19,753

20,259

20,625

19,189

18,466

17,878

17,122

18,712

18,854

0

0

0

Gross profit

2,893

3,431

6,219

7,101

7,287

8,419

9,060

8,824

8,758

8,936

8,474

8,198

8,550

8,357

7,052

5,924

4,983

4,155

5,932

8,645

10,584

10,961

10,816

9,603

8,580

9,311

9,403

10,444

10,595

10,018

10,187

9,304

9,295

9,541

10,647

11,767

0

0

0

Operating expenses:
Selling

3,003

3,002

2,820

2,722

2,585

2,461

2,445

2,393

2,416

2,492

2,439

2,453

2,486

2,459

2,641

2,772

2,881

3,072

3,296

3,327

3,435

3,404

3,287

3,354

3,358

3,372

3,476

3,467

3,404

3,378

3,189

3,011

2,782

2,649

2,739

2,963

0

0

0

General and administrative

4,725

5,004

5,079

4,996

4,826

4,236

3,792

3,646

3,477

3,529

3,794

3,797

3,693

3,828

3,973

4,017

4,159

4,152

4,224

4,382

4,608

4,770

4,965

5,047

5,109

5,111

5,007

5,222

5,258

5,635

5,481

5,091

4,909

4,410

4,579

4,610

0

0

0

Research and development

3,058

3,066

2,895

2,719

2,584

2,576

2,547

2,480

2,481

2,452

2,520

2,626

2,676

2,741

2,831

2,989

3,220

3,331

3,380

3,376

3,380

3,416

3,536

3,451

3,358

3,373

3,319

3,354

3,448

3,500

3,345

3,214

2,959

2,716

2,676

2,582

0

0

0

Total operating expenses

10,786

11,072

10,794

10,437

9,995

9,273

8,784

8,519

8,374

8,473

8,753

8,876

8,855

9,028

9,445

9,778

10,260

10,555

10,900

11,085

11,423

11,590

11,788

11,852

11,825

11,856

11,802

12,043

12,110

12,513

12,015

11,316

10,650

9,775

9,994

10,155

0

0

0

Gain on building sale

-

7,175

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

(Loss) earnings from operations

-7,893

-466

2,600

3,839

4,467

-854

276

305

384

463

-279

-678

-305

-671

-2,393

-3,854

-5,277

-6,400

-4,968

-2,440

-839

-629

-972

-2,249

-3,245

-2,545

-2,399

-1,599

-1,515

-2,495

-1,828

-2,012

-1,355

-234

653

1,612

0

0

0

Change in derivative liability

-

-

-

-

-

-

-

-

-

-142

-32

-153

-225

-83

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest Income (Expense), Nonoperating, Net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-325

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Expense - net

0

-

-319

-423

0

-

-777

-760

-735

-865

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

Interest expense, net

-

-

-

-

-

-

-

-

-

-

-

-

-

412

0

0

0

-

-

-

-

242

250

245

256

277

0

0

0

-

-

-

-

183

193

201

0

0

0

(Loss) earnings before income taxes

-8,132

-727

2,281

3,416

3,972

-1,416

-359

-313

-209

-402

-949

-1,438

-1,134

-1,166

-2,947

-4,263

-5,598

-6,725

-5,276

-2,734

-1,125

-871

-1,222

-2,494

-3,501

-2,822

-2,683

-1,904

-1,827

-2,825

-2,122

-2,263

-1,575

-411

460

0

0

0

-

Earnings (loss) before income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Provision for income taxes

-

-

-

-

-

-

-

-

-

-18

29

29

29

29

46

46

46

46

31

31

31

31

0

0

0

0

2,332

2,332

2,332

2,332

0

0

0

0

0

0

0

0

0

Net (loss) earnings

-8,147

-742

2,358

3,493

4,049

-1,339

-341

-295

-191

-384

-978

-1,467

-1,163

-1,195

-2,993

-4,309

-5,644

-6,771

-5,307

-2,765

-1,156

-902

-1,222

-2,494

-3,501

-2,822

-5,015

-4,236

-4,159

-5,157

-2,122

-2,263

-1,575

-411

460

1,411

0

0

0

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

-8,147

-742

2,358

3,493

4,049

-1,339

-341

-295

-191

-384

-978

-1,467

-1,163

-1,195

-2,993

-4,309

-5,644

-6,771

-5,307

-2,765

-1,156

-902

-1,222

-2,494

-3,501

-2,822

-5,015

-4,236

-4,159

-5,157

-2,122

-2,263

-1,575

-411

460

1,411

0

0

0

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