IntriCon Corporation (IIN) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
1260 RED FOX ROAD ARDEN HILLS, MN 55112 |
| State of Incorp. | PA |
| Fiscal Year End | December 31 |
| Industry (SIC) | 367 - Electronic Components And Accessories (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2022 MRQ | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 25,004 | 28,401 | 23,451 | 38,093 | 373 | 667 | |||
| Cash and cash equivalents | 5,584 | 8,608 | 373 | 667 | |||||
| Short-term investments | 19,420 | 19,793 | 23,451 | 38,093 | |||||
| Restricted cash and investments | 645 | 672 | 644 | 595 | |||||
| Receivables | 8,257 | 10,115 | 8,993 | 11,479 | 9,052 | 7,289 | |||
| Inventory, net of allowances, customer advances and progress billings | 24,456 | 19,513 | 16,377 | 18,981 | 15,397 | 12,343 | |||
| Inventory | 24,456 | 19,513 | 16,377 | 18,981 | 15,397 | 12,343 | |||
| Contract with customer, asset, after allowance for credit loss | 11,455 | 5,624 | ✕ | ✕ | |||||
| Disposal group, including discontinued operation | 80 | 123 | |||||||
| Other current assets | 4,564 | 1,466 | 1,975 | 2,320 | 1,544 | 957 | |||
| Other undisclosed current assets | 9,107 | 19,399 | 8,047 | ||||||
| Total current assets: | 74,381 | 69,274 | 70,275 | 84,544 | 27,010 | 21,974 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 5,138 | 6,701 | 4,372 | ✕ | ✕ | ✕ | |||
| Property, plant and equipment | 13,837 | 14,177 | 13,551 | 11,732 | 7,175 | 6,606 | |||
| Long-term investments and receivables | 5,031 | 5,655 | 9,789 | 2,091 | 1,616 | 146 | |||
| Long-term investments | 5,031 | 5,655 | 9,789 | 2,091 | 1,616 | 146 | |||
| Intangible assets, net (including goodwill) | 22,872 | 24,499 | 9,551 | 13,393 | 13,548 | 13,475 | |||
| Goodwill | 13,873 | 13,714 | 9,551 | 10,808 | 10,808 | 10,555 | |||
| Intangible assets, net (excluding goodwill) | 8,999 | 10,785 | 2,585 | 2,740 | 2,920 | ||||
| Other noncurrent assets | 1,200 | 990 | 6,055 | 3,488 | 3,835 | 1,557 | |||
| Total noncurrent assets: | 48,078 | 52,022 | 43,318 | 30,704 | 26,174 | 21,784 | |||
| TOTAL ASSETS: | 122,459 | 121,296 | 113,593 | 115,248 | 53,184 | 43,758 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 18,401 | 16,486 | 15,019 | 21,647 | 16,760 | 11,049 | |||
| Employee-related liabilities | 5,185 | 3,581 | 2,274 | 4,409 | 3,113 | 2,413 | |||
| Accounts payable | 9,398 | 8,670 | 9,876 | 13,191 | 10,423 | 6,722 | |||
| Accrued liabilities | 3,818 | 4,235 | 2,869 | 4,047 | 3,224 | 1,914 | |||
| Debt | 4 | 21 | 1,830 | 2,040 | 2,346 | ||||
| Estimated litigation liability | 1,300 | ||||||||
| Disposal group, including discontinued operation | 77 | 123 | |||||||
| Other undisclosed current liabilities | 507 | 2,156 | |||||||
| Total current liabilities: | 20,212 | 18,663 | 16,926 | 21,647 | 18,800 | 13,518 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 3,431 | 4,726 | 2,967 | 9,321 | 9,284 | ||||
| Long-term debt, excluding current maturities | 9,321 | 9,284 | |||||||
| Finance lease, liability | 30 | ✕ | ✕ | ✕ | |||||
| Liabilities, other than long-term debt | 5,066 | 6,708 | 3,208 | 1,627 | 4,399 | 1,945 | |||
| Deferred income tax liabilities | 873 | 1,018 | ✕ | ✕ | ✕ | ||||
| Liability, pension and other postretirement and postemployment benefits | 1,093 | 1,292 | 1,037 | 1,083 | 1,227 | 1,238 | |||
| Other liabilities | 3,100 | 4,398 | 2,171 | 544 | 3,172 | 707 | |||
| Operating lease, liability | 3,431 | 4,726 | 2,937 | ✕ | ✕ | ✕ | |||
| Total noncurrent liabilities: | 8,497 | 11,434 | 6,175 | 1,627 | 13,720 | 11,229 | |||
| Total liabilities: | 28,709 | 30,097 | 23,101 | 23,274 | 32,520 | 24,747 | |||
| Equity | |||||||||
| Equity, attributable to parent | 93,655 | 91,164 | 90,745 | 92,227 | 20,917 | 18,556 | |||
| Common stock | 9,179 | 8,951 | 8,781 | 8,664 | 6,900 | 6,820 | |||
| Additional paid in capital | 91,785 | 89,702 | 86,770 | 84,999 | 21,581 | 21,383 | |||
| Accumulated other comprehensive loss | (393) | (679) | (520) | (927) | (733) | (1,014) | |||
| Accumulated deficit | (6,916) | (6,810) | (4,286) | (509) | (6,831) | (8,633) | |||
| Equity, attributable to noncontrolling interest | 95 | 35 | (253) | (253) | (253) | 455 | |||
| Total equity: | 93,750 | 91,199 | 90,492 | 91,974 | 20,664 | 19,011 | |||
| TOTAL LIABILITIES AND EQUITY: | 122,459 | 121,296 | 113,593 | 115,248 | 53,184 | 43,758 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2022 TTM | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 125,206 | 102,773 | 113,493 | 116,462 | 88,310 | 68,009 | ||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | 88,310 | 68,009 | |
| Cost of revenue (Cost of Goods and Services Sold) | (93,821) | (76,598) | (82,507) | (79,299) | (61,819) | (50,937) | ||
| Gross profit: | 31,385 | 26,175 | 30,986 | 37,163 | 26,491 | 17,072 | ||
| Operating expenses | (30,898) | (29,250) | (33,026) | (30,049) | (24,244) | (18,674) | ||
| Operating income (loss): | 487 | (3,075) | (2,040) | 7,114 | 2,247 | (1,602) | ||
| Nonoperating income (expense) | (395) | 316 | (743) | (769) | (367) | (602) | ||
| Investment income, nonoperating | 241 | |||||||
| Loss, foreign currency transaction, before tax | (173) | |||||||
| Other nonoperating income (expense) | 316 | (743) | (769) | (367) | (602) | |||
| Interest and debt expense | (1) | (3) | (10) | (314) | (716) | (553) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 91 | (2,762) | (2,793) | 6,031 | 1,164 | (2,757) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (20) | 334 | 930 | |||||
| Income (loss) from continuing operations before income taxes: | 71 | (2,428) | (1,863) | 6,031 | 1,164 | (2,757) | ||
| Income tax expense | (135) | (61) | (201) | (484) | (8) | (217) | ||
| Income (loss) from continuing operations: | (64) | (2,489) | (2,064) | 5,547 | 1,156 | (2,974) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | (64) | (2,489) | (2,661) | 5,547 | 1,028 | (4,744) | |
| Loss from discontinued operations | (597) | (128) | (1,770) | |||||
| Other undisclosed net loss | (1,116) | (164) | ||||||
| Net income (loss): | (64) | (2,489) | (3,777) | 5,547 | 864 | (4,744) | ||
| Net income (loss) attributable to noncontrolling interest | (42) | (35) | 938 | 157 | ||||
| Net income (loss) available to common stockholders, diluted: | (106) | (2,524) | (3,777) | 5,547 | 1,802 | (4,587) | ||
Comprehensive Income ($ in thousands)
| 3/31/2022 TTM | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (64) | (2,489) | (3,777) | 5,547 | 864 | (4,744) | ||
| Other comprehensive income (loss) | 286 | 407 | (194) | |||||
| Comprehensive income (loss): | 222 | (2,489) | (3,370) | 5,353 | 864 | (4,744) | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | (42) | (35) | 938 | 157 | ||||
| Other undisclosed comprehensive loss, net of tax, attributable to parent | (124) | (657) | (450) | |||||
| Comprehensive income (loss), net of tax, attributable to parent: | 180 | (2,648) | (3,370) | 5,353 | 1,145 | (5,037) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.