Micron solutions inc /de/ (MICR)
Income statement / TTM
Dec'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

-

-

-

-

-

-

-

-

-

-

-

-

19,638

19,577

20,090

20,620

21,495

22,484

23,304

23,898

24,070

24,418

23,101

21,727

21,341

0

0

0

-

-

-

-

-

-

-

-

-

-

Net sales

17,499

18,032

18,703

19,131

19,564

19,980

19,886

19,956

20,102

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

0

0

0

Cost of sales

15,737

16,371

16,824

16,885

17,241

17,155

17,104

17,671

17,810

18,106

17,792

16,968

16,739

16,519

17,125

17,568

18,332

18,906

19,282

19,775

19,432

19,839

19,132

18,335

18,308

18,156

18,175

18,018

17,848

16,805

17,873

18,702

18,986

19,670

19,092

0

0

0

Gross profit

1,761

1,661

1,878

2,246

2,323

2,824

2,781

2,285

2,292

2,270

2,388

2,951

2,898

3,057

2,964

3,051

3,162

3,577

4,021

4,123

4,638

4,579

3,968

3,391

3,032

2,152

2,364

2,436

2,793

0

0

0

-

5,175

4,779

0

0

0

Selling and marketing

636

633

652

689

730

753

735

766

841

924

1,056

1,125

1,153

1,246

1,162

1,121

1,086

970

1,003

981

1,015

1,038

994

1,001

949

925

902

922

921

672

683

829

950

1,230

1,288

0

0

0

General and administrative

2,760

2,884

2,693

2,524

2,243

2,216

2,321

2,345

2,357

2,270

2,138

2,077

2,151

2,194

2,363

2,397

2,355

2,412

2,358

2,376

2,322

2,403

2,533

2,575

2,704

2,998

2,991

3,134

3,102

2,417

2,354

2,546

2,732

3,205

3,220

0

0

0

Research and development

80

107

105

106

106

106

108

109

111

106

104

100

97

113

136

174

241

318

381

404

408

376

397

372

335

381

365

436

510

501

485

460

407

363

311

0

0

0

Goodwill impairment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

-

Total operating expenses

3,477

3,625

3,451

3,319

3,081

3,076

3,165

3,221

3,310

3,302

3,300

3,303

3,401

3,553

3,663

3,694

3,683

3,702

3,743

3,762

3,746

3,817

3,925

3,949

3,990

4,306

5,739

5,973

6,013

0

0

0

-

-

-

-

-

-

Total expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

Net income (loss) from operations

-1,715

-1,964

-1,573

-1,073

-757

-252

-383

-935

-1,018

-1,032

-911

-352

-502

-496

-699

-642

-520

-124

277

360

891

761

42

-557

-957

-2,153

-3,375

-3,537

-3,219

-1,029

1,248

1,330

1,143

377

-40

0

0

0

Other income (expense):
Interest expense

431

429

421

405

391

454

436

428

395

301

287

263

259

251

248

254

260

550

550

409

274

-13

-28

238

319

266

222

0

-

0

0

-

-

-

-

-

-

-

Other income, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income (expense), net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

Other income (expense), net

5

24

54

43

52

33

43

41

57

106

83

73

50

107

43

-22

-10

-17

42

62

46

-35

-31

23

25

21

13

-1

-9

-20

0

0

-

0

-

0

0

0

Total other expense, net

425

405

366

361

338

420

393

386

337

195

204

190

209

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other expense, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other expense, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other income (expense), net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-293

0

0

0

-

-

-

-

-

-

-

-

-

-

Net income (loss) before income tax provision (benefit)

-2,141

-2,369

-1,939

-1,435

-1,096

-673

-776

-1,321

-1,356

-1,227

-1,115

-542

-712

-776

-973

-920

-790

-372

22

148

663

556

-142

-908

-1,251

0

0

0

-

-

-

-

-

-

-

-

-

-

Income tax provision (benefit)

-

2

2

2

2

-0

-0

-0

-0

0

0

0

-

0

0

0

0

-0

-0

0

2

0

0

0

-

-

-

-

-

-

-

0

-

-

0

0

0

0

Income tax provision

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

0

-

-

-

-

Loss from continuing operations before income tax (benefit) provision

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

Income tax (benefit) provision

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

(Loss) income from continuing operations before income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,157

372

96

0

0

0

Loss from continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-791

-372

22

147

660

554

-144

-3,262

-3,519

-4,415

-5,298

-2,709

-2,377

0

0

0

-

-

-

-

-

-

Income from discontinued operations, net of tax provision of $0 for the years ended December 31, 2016 and 2015

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

362

362

362

363

-1

-4

-0

-13

-19

-2,012

-2,773

0

-

0

0

-

-

-

-

-

-

-

Loss from discontinued operations, net of tax benefit of $5,031 and $207,000, respectively

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

Income tax provision (benefit)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Income (loss) from continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Loss from discontinued operations (net of tax)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Loss on sale of discontinued operations including impairment charge of $1,282,787

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Loss from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Net income (loss)

-2,141

-2,371

-1,942

-1,437

-1,098

-672

-775

-1,321

-1,355

-1,227

-1,115

-542

-712

-777

-974

-921

-429

-9

385

510

659

549

-145

-3,275

-3,538

-4,669

-7,552

-5,707

-6,137

-5,936

-2,562

-1,771

-1,308

-181

110

0

0

0

Comprehensive loss

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.36

-0.52

-0.10

0.12

-

-

-

-

-

-

Discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.09

-0.72

-0.27

-0.28

-

-

-

-

-

-

Earnings (loss) per share - basic and diluted

-0.22

-0.18

-0.16

-0.18

-0.31

-0.03

0.01

-0.06

-

-0.06

-

-0.08

-

-0.02

-

-0.14

-

-

-

-

-

-

-

-

-

-

-

-

-0.45

-1.24

-0.37

-0.16

-

-

-

-

-

-

Weighted average common shares outstanding - basic and diluted

2,901

2,889

2,877

2,866

2,851

2,853

2,855

2,842

-

2,821

-

2,818

-

2,816

-

2,816

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Foreign currency translation adjustments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

Other comprehensive income (loss)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

Comprehensive loss

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

Continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.13

-0.10

0.04

-0.09

0.01

0.05

0.09

0.09

-0.03

-0.21

-1.06

0.00

-

-

-

-

-

0.19

-

-

-

-

Discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

0.00

0.00

0.13

0.00

0.00

0.00

0.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

0.00

0.00

-

-

-

-

-

-0.22

-

-

-

-

Earnings (loss) per share - basic

-

-

-

-

-

-

-

-

-

-

-0.18

-

-

-

0.02

-

-0.13

-0.10

0.04

0.04

0.01

0.05

0.09

0.09

-0.04

-0.21

-1.06

0.00

-

-

-

-

-0.36

-0.03

-0.09

0.01

0.04

0.08

Continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.13

-0.10

0.04

-0.09

0.00

0.05

0.09

0.09

-0.03

-0.21

-1.06

0.00

-

-

-

-

-

-

-

-

-

-

Discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

0.00

0.00

0.13

0.00

0.00

0.00

0.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

0.00

0.00

-

-

-

-

-

-

-

-

-

-

Earnings (loss) per share - diluted

-

-

-

-

-

-

-

-

-

-

-0.18

-

-

-

0.02

-

-0.13

-0.10

0.04

0.04

0.00

0.05

0.09

0.09

-0.04

-0.21

-1.06

0.00

-

-

-

-

-

-

-

0.01

0.04

0.08

Weighted average common shares outstanding - basic

-

-

-

-

-

-

-

-

-

-

2,820

-

-

-

2,816

-

2,791

2,786

2,781

2,778

2,774

2,748

2,723

2,722

2,708

2,704

2,704

2,704

-

-

-

-

-

-

2,790

2,790

2,790

2,691

Weighted average common shares outstanding - diluted

-

-

-

-

-

-

-

-

-

-

2,820

-

-

-

2,900

-

2,626

2,786

2,848

2,877

3,003

2,855

2,815

2,777

2,708

2,704

2,704

2,704

-

-

-

-

-

-

-

2,829

2,820

2,739

Weighted average common shares outstanding - basic and diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,790

2,790

2,790

-

2,790

-

-

-

-