Mesa Laboratories, Inc. (MLAB) Financial Statements (2023 and earlier)
Company Profile
| Business Address |
12100 W 6TH AVE LAKEWOOD, CO 80228 |
| State of Incorp. | CO |
| Fiscal Year End | March 31 |
| Industry (SIC) | 3823 - Industrial Instruments for Measurement, Display, and Control of Process Variables; and Related Products (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2023 | 12/31/2022 MRQ | 3/31/2022 | 3/31/2021 | 3/31/2020 | 3/31/2019 | 3/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 26,101 | 49,346 | 263,865 | 81,380 | 10,185 | 5,469 | |||
| Cash and cash equivalents | 26,101 | 49,346 | 263,865 | 81,380 | 10,185 | 5,469 | |||
| Receivables | 42,395 | 41,224 | 23,787 | 21,132 | 12,516 | 14,302 | |||
| Inventory, net of allowances, customer advances and progress billings | 33,739 | 24,606 | 11,178 | 14,230 | 6,772 | 9,228 | |||
| Inventory | 33,739 | 24,606 | 11,178 | 14,230 | 6,772 | 9,228 | |||
| Prepaid expense | 3,352 | 4,082 | 1,914 | 2,552 | 273 | ||||
| Disposal group, including discontinued operation | 1,934 | ||||||||
| Deposits current assets | 1,702 | ||||||||
| Other current assets | 3,446 | ||||||||
| Other undisclosed current assets | 3,450 | 9,142 | 837 | 4,136 | 1,598 | 782 | |||
| Total current assets: | 114,185 | 124,318 | 303,749 | 122,792 | 33,623 | 31,988 | |||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 28,263 | 28,620 | 21,998 | 22,066 | 22,225 | 23,593 | |||
| Intangible assets, net (including goodwill) | 509,256 | 541,283 | 272,582 | 261,407 | 99,596 | 108,393 | |||
| Goodwill | 285,809 | 291,166 | 160,841 | 141,536 | 66,377 | 65,543 | |||
| Intangible assets, net (excluding goodwill) | 223,447 | 250,117 | 111,741 | 119,871 | 33,219 | 42,850 | |||
| Deferred income tax assets | 708 | 1,318 | 616 | 11,461 | ✕ | ✕ | |||
| Other noncurrent assets | 10,572 | 11,830 | 2,530 | 2,480 | |||||
| Deferred tax assets, net | ✕ | ✕ | ✕ | ✕ | ✕ | 1,323 | 127 | ||
| Total noncurrent assets: | 548,799 | 583,051 | 297,726 | 297,414 | 123,144 | 132,113 | |||
| TOTAL ASSETS: | 662,984 | 707,369 | 601,475 | 420,206 | 156,767 | 164,101 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 18,899 | 35,153 | 22,158 | 18,640 | 14,226 | 11,035 | |||
| Taxes payable | ✕ | ✕ | 928 | 1,008 | |||||
| Employee-related liabilities | ✕ | ✕ | 14,717 | 9,388 | 8,940 | 7,324 | 4,284 | ||
| Accounts payable | 6,288 | 7,897 | 4,473 | 3,408 | 2,898 | 2,380 | |||
| Accrued liabilities | 12,611 | 11,611 | 8,297 | 6,292 | 4,004 | 3,363 | |||
| Deferred revenue | 14,584 | 13,830 | 8,777 | 6,814 | ✕ | ✕ | |||
| Debt | 2,125 | 1,625 | |||||||
| Estimated litigation liability | 50 | 3,300 | |||||||
| Business combination, contingent consideration, liability | 504 | 45 | 709 | ||||||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | 3,965 | ✕ | ||
| Other undisclosed current liabilities | 8,134 | (928) | 1,648 | 3,921 | |||||
| Total current liabilities: | 41,617 | 48,055 | 32,583 | 26,008 | 23,661 | 17,290 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 170,044 | 169,365 | 145,675 | 140,278 | 20,613 | 44,635 | |||
| Long-term debt, excluding current maturities | 170,044 | 169,365 | 145,675 | 140,278 | 20,613 | 44,635 | |||
| Liabilities, other than long-term debt | 45,118 | 47,148 | 16,990 | 33,907 | 1,182 | 2,815 | |||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | 1,077 | 2,621 | ||
| Deferred income tax liabilities | 36,946 | 39,224 | 16,275 | 32,549 | ✕ | ✕ | |||
| Other liabilities | 8,172 | 7,924 | 715 | 1,358 | 105 | 194 | |||
| Other undisclosed noncurrent liabilities | 19,000 | 49,000 | |||||||
| Total noncurrent liabilities: | 234,162 | 265,513 | 162,665 | 174,185 | 21,795 | 47,450 | |||
| Total liabilities: | 275,779 | 313,568 | 195,248 | 200,193 | 45,456 | 64,740 | |||
| Equity | |||||||||
| Equity, attributable to parent | 387,205 | 393,801 | 406,227 | 220,013 | 111,311 | 99,361 | |||
| Common stock | 326,933 | 313,460 | 317,652 | 158,023 | 39,823 | 30,516 | |||
| Accumulated other comprehensive income (loss) | (14,172) | 3,666 | 16,116 | (9,940) | (1,815) | 564 | |||
| Retained earnings | 74,444 | 76,675 | 72,459 | 71,930 | 73,303 | 68,281 | |||
| Total equity: | 387,205 | 393,801 | 406,227 | 220,013 | 111,311 | 99,361 | |||
| TOTAL LIABILITIES AND EQUITY: | 662,984 | 707,369 | 601,475 | 420,206 | 156,767 | 164,101 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2023 | 12/31/2022 TTM | 3/31/2022 | 3/31/2021 | 3/31/2020 | 3/31/2019 | 3/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 163,489 | 184,335 | 133,937 | 117,687 | 103,135 | 96,179 | ||
| Cost of revenue | (62,997) | (75,245) | (46,923) | (52,754) | (42,219) | (41,560) | ||
| Gross profit: | 100,492 | 109,090 | 87,014 | 64,933 | 60,916 | 54,619 | ||
| Operating expenses | (97,689) | (104,388) | (74,656) | (57,439) | (51,135) | (52,436) | ||
| Operating income: | 2,803 | 4,702 | 12,358 | 7,494 | 9,781 | 2,183 | ||
| Nonoperating expense | (2,915) | (1,128) | (10,055) | (4,061) | (1,050) | (1,882) | ||
| Investment income, nonoperating | 107 | 960 | ||||||
| Other nonoperating income (expense) | 475 | 2,757 | (2,138) | 483 | (1,158) | (1,882) | ||
| Interest and debt expense | (3,390) | (3,885) | (8,024) | (5,504) | (110) | |||
| Other undisclosed income (loss) from continuing operations before equity method investments, income taxes | 8,024 | 5,504 | (108) | 110 | ||||
| Income (loss) from continuing operations before equity method investments, income taxes: | (3,502) | (311) | 2,303 | 3,433 | 8,623 | 301 | ||
| Other undisclosed income from continuing operations before income taxes | 3,390 | 3,885 | ||||||
| Income (loss) from continuing operations before income taxes: | (112) | 3,574 | 2,303 | 3,433 | 8,623 | 301 | ||
| Income tax expense (benefit) | 431 | (1,703) | 971 | (2,084) | (1,139) | (3,263) | ||
| Income (loss) from continuing operations: | 319 | 1,871 | 3,274 | 1,349 | 7,484 | (2,962) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | (132) | 1,871 | 3,274 | 1,349 | 7,484 | (2,962) | |
| Net income (loss) available to common stockholders, diluted: | 319 | 1,871 | 3,274 | 1,349 | 7,484 | (2,962) | ||
Comprehensive Income ($ in thousands)
| 3/31/2023 | 12/31/2022 TTM | 3/31/2022 | 3/31/2021 | 3/31/2020 | 3/31/2019 | 3/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 319 | 1,871 | 3,274 | 1,349 | 7,484 | (2,962) | ||
| Comprehensive income (loss): | 319 | 1,871 | 3,274 | 1,349 | 7,484 | (2,962) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (17,838) | (12,450) | 26,485 | (7,938) | (2,379) | 2,324 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (17,519) | (10,579) | 29,759 | (6,589) | 5,105 | (638) | ||
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.