InfuSystems Holdings, Inc. (INFU) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
3851 WEST HAMLIN ROAD ROCHESTER HILLS, MI 48309 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3841 - Surgical and Medical Instruments and Apparatus (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)Annual | Quarterly
| 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 134 | 256 | 165 | 363 | 311 | 405 | |||
| Cash and cash equivalents | 134 | 256 | 165 | 363 | 311 | 405 | |||
| Receivables | 18,870 | 18,266 | 16,871 | 16,112 | 15,839 | 16,392 | |||
| Inventory, net of allowances, customer advances and progress billings | 5,706 | 5,644 | 4,821 | 4,861 | 4,876 | 3,878 | |||
| Inventory | 5,706 | 5,644 | 4,821 | 4,861 | 4,876 | 3,878 | |||
| Other current assets | 3,916 | 3,752 | 2,922 | 2,311 | 1,936 | 2,585 | |||
| Total current assets: | 28,626 | 27,918 | 24,779 | 23,647 | 22,962 | 23,260 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 4,392 | 4,295 | 4,168 | 4,441 | 4,718 | 3,916 | |||
| Property, plant and equipment | 4,303 | 4,391 | 4,385 | 4,211 | 4,310 | 4,375 | |||
| Intangible assets, net (including goodwill) | 11,652 | 11,898 | 12,146 | 12,515 | 13,219 | 13,929 | |||
| Goodwill | 3,710 | 3,710 | 3,710 | 3,710 | 3,710 | 3,710 | |||
| Intangible assets, net (excluding goodwill) | 7,942 | 8,188 | 8,436 | 8,805 | 9,509 | 10,219 | |||
| Derivative instruments and hedges | 1,910 | 1,683 | 1,965 | ||||||
| Regulated entity, other noncurrent assets | 377 | 208 | 227 | 245 | 263 | 282 | |||
| Deferred income tax assets | 9,739 | 9,989 | 9,625 | 9,941 | 10,191 | 10,277 | |||
| Other noncurrent assets | 1,224 | 425 | 80 | 2,181 | 1,558 | 1,380 | |||
| Other undisclosed noncurrent assets | 40,526 | 41,454 | 42,013 | 41,800 | 41,596 | 40,818 | |||
| Total noncurrent assets: | 74,123 | 74,343 | 74,609 | 75,334 | 75,855 | 74,977 | |||
| TOTAL ASSETS: | 102,749 | 102,261 | 99,388 | 98,981 | 98,817 | 98,237 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 5,481 | 7,368 | 8,341 | 6,648 | 9,434 | 8,242 | |||
| Accounts payable | 5,481 | 7,368 | 8,341 | 6,648 | 9,434 | 8,242 | |||
| Debt | 156 | ||||||||
| Other liabilities | 7,386 | 6,562 | 6,126 | 6,086 | 4,991 | 5,543 | |||
| Total current liabilities: | 12,867 | 13,930 | 14,467 | 12,734 | 14,425 | 13,941 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 36,140 | 36,386 | 33,157 | 38,440 | 37,895 | 38,243 | |||
| Long-term debt, excluding current maturities | 36,140 | 36,386 | 33,157 | 34,461 | 33,687 | 34,792 | |||
| Liabilities, other than long-term debt | 3,786 | 3,684 | 3,761 | ||||||
| Operating lease, liability | 3,786 | 3,684 | 3,761 | 3,979 | 4,208 | 3,451 | |||
| Other undisclosed noncurrent liabilities | (3,979) | (4,208) | (3,451) | ||||||
| Total noncurrent liabilities: | 39,926 | 40,070 | 36,918 | 38,440 | 37,895 | 38,243 | |||
| Total liabilities: | 52,793 | 54,000 | 51,385 | 51,174 | 52,320 | 52,184 | |||
| Equity | |||||||||
| Equity, attributable to parent | 49,956 | 48,261 | 48,003 | 47,807 | 46,497 | 46,053 | |||
| Common stock | 2 | 2 | 2 | 2 | 2 | 2 | |||
| Additional paid in capital | 107,898 | 106,810 | 105,856 | 105,557 | 104,146 | 103,373 | |||
| Accumulated other comprehensive income | 1,442 | 1,270 | 1,489 | 1,599 | 1,140 | 955 | |||
| Accumulated deficit | (59,386) | (59,821) | (59,344) | (59,351) | (58,791) | (58,277) | |||
| Total equity: | 49,956 | 48,261 | 48,003 | 47,807 | 46,497 | 46,053 | |||
| TOTAL LIABILITIES AND EQUITY: | 102,749 | 102,261 | 99,388 | 98,981 | 98,817 | 98,237 | |||
Income Statement (P&L) ($ in thousands)Annual | Quarterly
| 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 31,735 | 30,370 | 28,830 | 27,279 | 27,042 | 26,763 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (15,293) | (14,830) | (12,746) | (11,060) | (12,141) | (11,396) | ||
| Gross profit: | 16,442 | 15,540 | 16,084 | 16,219 | 14,901 | 15,367 | ||
| Operating expenses | (15,194) | (15,647) | (15,055) | (15,276) | (14,694) | (15,892) | ||
| Operating income (loss): | 1,248 | (107) | 1,029 | 943 | 207 | (525) | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 2 | (35) | (53) | (11) | (30) | (28) | ||
| Interest and debt expense | (620) | (484) | (426) | (385) | (314) | (277) | ||
| Income (loss) from continuing operations before income taxes: | 630 | (626) | 550 | 547 | (137) | (830) | ||
| Income tax expense (benefit) | (195) | 302 | (443) | (104) | (27) | 462 | ||
| Income (loss) from continuing operations: | 435 | (324) | 107 | 443 | (164) | (368) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 443 | (164) | (368) | |
| Net income (loss) available to common stockholders, diluted: | 435 | (324) | 107 | 443 | (164) | (368) | ||
Comprehensive Income ($ in thousands)Annual | Quarterly
| 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | 3/31/2022 Q1 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 435 | (324) | 107 | 443 | (164) | (368) | ||
| Comprehensive income (loss): | 435 | (324) | 107 | 443 | (164) | (368) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 172 | (219) | (110) | 459 | 185 | 687 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 607 | (543) | (3) | 902 | 21 | 319 | ||
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.