Financial Statements for Lifeway Foods, Inc.

Search Images Maps Play YouTube News Gmail Drive More »

Help | Sign in

Recent Quotes (30 days)

You have no recent quotes

chg | %

Lifeway Foods, Inc. financials

Watch this stock

Income Statement

Balance Sheet

Cash Flow

View: Quarterly Data | Annual Data

Hide charts

In Millions of USD (except for per share items)	3 months ending 2012-12-31	3 months ending 2012-09-30	6 months ending 2012-06-30	3 months ending 2012-03-31	3 months ending 2011-12-31
Revenue	20.78	20.62	39.95	19.40	16.77
Other Revenue, Total	-	-	-	-	-
Total Revenue	20.78	20.62	39.95	19.40	16.77
Cost of Revenue, Total	15.63	13.15	25.15	12.64	13.00
Gross Profit	5.16	7.47	14.80	6.76	3.76
Selling/General/Admin. Expenses, Total	3.21	5.20	9.42	4.70	4.03
Research & Development	-	-	-	-	-
Depreciation/Amortization	0.18	0.20	0.38	0.19	0.20
Interest Expense(Income) - Net Operating	-	-	-	-	-
Unusual Expense (Income)	0.00	-	-	-	0.04
Other Operating Expenses, Total	-	-	-	-	-
Total Operating Expense	19.01	18.54	34.95	17.52	17.26
Operating Income	1.77	2.08	5.00	1.87	-0.49
Interest Income(Expense), Net Non-Operating	-	-	-	-	-
Gain (Loss) on Sale of Assets	-	0.00	0.00	-	0.02
Other, Net	-0.01	0.00	0.01	0.00	-0.01
Income Before Tax	1.80	2.06	4.97	1.85	-0.50
Income After Tax	1.07	1.40	3.14	1.09	-0.37
Minority Interest	-	-	-	-	-
Equity In Affiliates	-	-	-	-	-
Net Income Before Extra. Items	1.07	1.40	3.14	1.09	-0.37
Accounting Change	-	-	-	-	-
Discontinued Operations	-	-	-	-	-
Extraordinary Item	-	-	-	-	-
Net Income	1.07	1.40	3.14	1.09	-0.37
Preferred Dividends	-	-	-	-	-
Income Available to Common Excl. Extra Items	1.07	1.40	3.14	1.09	-0.37
Income Available to Common Incl. Extra Items	1.07	1.40	3.14	1.09	-0.37
Basic Weighted Average Shares	-	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-	-
Dilution Adjustment	0.00	-	-	-	0.00
Diluted Weighted Average Shares	16.34	16.37	16.39	16.40	16.42
Diluted EPS Excluding Extraordinary Items	0.07	0.09	0.19	0.07	-0.02
Diluted EPS Including Extraordinary Items	-	-	-	-	-
Dividends per Share - Common Stock Primary Issue	0.07	0.00	0.00	0.00	0.00
Gross Dividends - Common Stock	-	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-	-
Depreciation, Supplemental	-	-	-	-	-
Total Special Items	-	-	-	-	-
Normalized Income Before Taxes	-	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-	-
Normalized Income After Taxes	-	-	-	-	-
Normalized Income Avail to Common	-	-	-	-	-
Basic Normalized EPS	-	-	-	-	-
Diluted Normalized EPS	0.07	0.09	0.19	0.07	-0.02

In Millions of USD (except for per share items)	12 months ending 2012-12-31	12 months ending 2011-12-31	12 months ending 2010-12-31	12 months ending 2009-12-31
Revenue	81.35	69.97	58.50	53.92
Other Revenue, Total	-	-	-	-
Total Revenue	81.35	69.97	58.50	53.92
Cost of Revenue, Total	53.93	48.70	38.32	33.02
Gross Profit	27.43	21.27	20.18	20.90
Selling/General/Admin. Expenses, Total	17.83	15.41	13.18	11.28
Research & Development	-	-	-	-
Depreciation/Amortization	0.75	0.78	0.72	0.68
Interest Expense(Income) - Net Operating	-	-	-	-
Unusual Expense (Income)	0.00	0.04	0.00	-
Other Operating Expenses, Total	-	-	-	-
Total Operating Expense	72.51	64.93	52.23	44.98
Operating Income	8.84	5.04	6.27	8.94
Interest Income(Expense), Net Non-Operating	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-
Other, Net	0.00	0.00	0.01	0.04
Income Before Tax	8.82	4.83	6.45	8.45
Income After Tax	5.62	2.86	3.62	5.57
Minority Interest	-	-	-	-
Equity In Affiliates	-	-	-	-
Net Income Before Extra. Items	5.62	2.86	3.62	5.57
Accounting Change	-	-	-	-
Discontinued Operations	-	-	-	-
Extraordinary Item	-	-	-	-
Net Income	5.62	2.86	3.62	5.57
Preferred Dividends	-	-	-	-
Income Available to Common Excl. Extra Items	5.62	2.86	3.62	5.57
Income Available to Common Incl. Extra Items	5.62	2.86	3.62	5.57
Basic Weighted Average Shares	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-
Dilution Adjustment	0.00	0.00	-	-
Diluted Weighted Average Shares	16.37	16.44	16.66	16.80
Diluted EPS Excluding Extraordinary Items	0.34	0.17	0.22	0.33
Diluted EPS Including Extraordinary Items	-	-	-	-
Dividends per Share - Common Stock Primary Issue	0.07	0.00	0.00	0.00
Gross Dividends - Common Stock	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-
Depreciation, Supplemental	-	-	-	-
Total Special Items	-	-	-	-
Normalized Income Before Taxes	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-
Normalized Income After Taxes	-	-	-	-
Normalized Income Avail to Common	-	-	-	-
Basic Normalized EPS	-	-	-	-
Diluted Normalized EPS	0.34	0.17	0.22	0.33

In Millions of USD (except for per share items)	As of 2012-12-31	As of 2012-09-30	As of 2012-06-30	As of 2012-03-31	As of 2011-12-31
Cash & Equivalents	2.29	2.38	2.00	1.16	1.12
Short Term Investments	2.32	2.48	2.17	2.02	2.00
Cash and Short Term Investments	4.61	4.86	4.17	3.18	3.11
Accounts Receivable - Trade, Net	8.72	10.00	9.49	8.48	7.95
Receivables - Other	-	-	-	-	-
Total Receivables, Net	8.82	10.09	9.59	8.64	8.22
Total Inventory	5.94	5.57	5.43	5.21	4.95
Prepaid Expenses	0.10	0.05	0.10	0.04	0.08
Other Current Assets, Total	0.23	0.32	0.51	0.36	0.34
Total Current Assets	19.69	20.88	19.79	17.42	16.70
Property/Plant/Equipment, Total - Gross	18.73	18.31	18.04	17.82	17.61
Accumulated Depreciation, Total	-15.65	-15.26	-14.86	-14.44	-14.04
Goodwill, Net	14.07	14.07	14.07	14.07	14.07
Intangibles, Net	4.46	4.64	4.84	5.03	5.22
Long Term Investments	-	-	-	-	-
Other Long Term Assets, Total	-	-	-	-	-
Total Assets	53.51	54.51	53.76	51.83	51.47
Accounts Payable	4.26	5.12	4.77	4.60	4.39
Accrued Expenses	1.16	0.89	0.59	0.76	0.55
Notes Payable/Short Term Debt	0.00	0.00	0.00	0.00	0.00
Current Port. of LT Debt/Capital Leases	0.54	0.58	0.54	0.79	1.54
Other Current liabilities, Total	0.25	1.34	2.35	0.61	0.59
Total Current Liabilities	6.21	7.94	8.25	6.76	7.07
Long Term Debt	4.96	5.10	5.23	5.36	5.54
Capital Lease Obligations	-	-	-	-	-
Total Long Term Debt	4.96	5.10	5.23	5.36	5.54
Total Debt	5.50	5.68	5.77	6.15	7.08
Deferred Income Tax	3.03	3.11	3.24	3.39	3.50
Minority Interest	-	-	-	-	-
Other Liabilities, Total	0.00	-	-	-	-
Total Liabilities	14.19	16.14	16.72	15.51	16.12
Redeemable Preferred Stock, Total	-	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-	-
Common Stock, Total	6.51	6.51	6.51	6.51	6.51
Additional Paid-In Capital	2.03	2.03	2.03	2.03	2.03
Retained Earnings (Accumulated Deficit)	38.90	37.83	36.43	35.53	34.43
Treasury Stock - Common	-8.19	-8.08	-7.95	-7.78	-7.61
Other Equity, Total	0.05	0.07	0.01	0.03	-0.01
Total Equity	39.31	38.37	37.04	36.31	35.36
Total Liabilities & Shareholders' Equity	53.51	54.51	53.76	51.83	51.47
Shares Outs - Common Stock Primary Issue	-	-	-	-	-
Total Common Shares Outstanding	16.35	16.36	16.37	16.39	16.41

In Millions of USD (except for per share items)	As of 2012-12-31	As of 2011-12-31	As of 2010-12-31	As of 2009-12-31
Cash & Equivalents	2.29	1.12	3.23	0.63
Short Term Investments	2.32	2.00	1.33	5.04
Cash and Short Term Investments	4.61	3.11	4.56	5.67
Accounts Receivable - Trade, Net	8.72	7.95	6.79	6.00
Receivables - Other	-	-	-	-
Total Receivables, Net	8.82	8.22	7.80	7.36
Total Inventory	5.94	4.95	3.99	3.30
Prepaid Expenses	0.10	0.08	0.16	0.04
Other Current Assets, Total	0.23	0.34	0.33	0.25
Total Current Assets	19.69	16.70	16.84	16.62
Property/Plant/Equipment, Total - Gross	18.73	17.61	16.32	15.00
Accumulated Depreciation, Total	-15.65	-14.04	-12.49	-11.10
Goodwill, Net	14.07	14.07	14.07	13.81
Intangibles, Net	4.46	5.22	6.00	6.26
Long Term Investments	-	-	-	-
Other Long Term Assets, Total	-	-	0.00	0.50
Total Assets	53.51	51.47	52.06	51.47
Accounts Payable	4.26	4.39	4.18	2.76
Accrued Expenses	1.16	0.55	0.51	0.61
Notes Payable/Short Term Debt	0.00	0.00	0.00	0.00
Current Port. of LT Debt/Capital Leases	0.54	1.54	2.85	4.84
Other Current liabilities, Total	0.25	0.59	1.34	0.34
Total Current Liabilities	6.21	7.07	8.89	8.56
Long Term Debt	4.96	5.54	6.12	6.89
Capital Lease Obligations	-	-	-	-
Total Long Term Debt	4.96	5.54	6.12	6.89
Total Debt	5.50	7.08	8.97	11.73
Deferred Income Tax	3.03	3.50	3.40	3.44
Minority Interest	-	-	-	-
Other Liabilities, Total	0.00	-	-	-
Total Liabilities	14.19	16.12	18.41	18.90
Redeemable Preferred Stock, Total	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-
Common Stock, Total	6.51	6.51	6.51	6.51
Additional Paid-In Capital	2.03	2.03	2.03	1.97
Retained Earnings (Accumulated Deficit)	38.90	34.43	31.58	27.95
Treasury Stock - Common	-8.19	-7.61	-6.43	-3.85
Other Equity, Total	0.05	-0.01	-0.04	-0.01
Total Equity	39.31	35.36	33.65	32.57
Total Liabilities & Shareholders' Equity	53.51	51.47	52.06	51.47
Shares Outs - Common Stock Primary Issue	-	-	-	-
Total Common Shares Outstanding	16.35	16.41	16.54	16.78

In Millions of USD (except for per share items)	12 months ending 2012-12-31	9 months ending 2012-09-30	6 months ending 2012-06-30	3 months ending 2012-03-31
Net Income/Starting Line	5.62	4.55	3.14	1.09
Depreciation/Depletion	2.38	1.79	1.19	0.59
Amortization	-	-	-	-
Deferred Taxes	-0.43	-0.46	-0.48	-0.19
Non-Cash Items	0.38	0.31	0.15	-0.01
Changes in Working Capital	-1.32	-0.10	0.12	0.06
Cash from Operating Activities	6.63	6.09	4.13	1.55
Capital Expenditures	-1.43	-0.78	-0.48	-0.23
Other Investing Cash Flow Items, Total	-0.13	-0.44	-0.09	0.09
Cash from Investing Activities	-1.56	-1.22	-0.56	-0.15
Financing Cash Flow Items	-0.59	-0.59	0.12	-0.26
Total Cash Dividends Paid	-1.15	-1.15	-1.15	-
Issuance (Retirement) of Stock, Net	-0.58	-0.47	-0.34	-0.18
Issuance (Retirement) of Debt, Net	-1.58	-1.40	-1.31	-0.93
Cash from Financing Activities	-3.90	-3.61	-2.68	-1.36
Foreign Exchange Effects	-	-	-	-
Net Change in Cash	1.17	1.26	0.89	0.04
Cash Interest Paid, Supplemental	0.19	0.14	0.11	0.06
Cash Taxes Paid, Supplemental	3.41	1.64	0.63	0.63

In Millions of USD (except for per share items)	12 months ending 2012-12-31	12 months ending 2011-12-31	12 months ending 2010-12-31	12 months ending 2009-12-31
Net Income/Starting Line	5.62	2.86	3.62	5.57
Depreciation/Depletion	2.38	2.34	2.12	1.81
Amortization	-	-	-	-
Deferred Taxes	-0.43	0.07	-0.10	0.39
Non-Cash Items	0.38	0.13	-0.08	0.35
Changes in Working Capital	-1.32	-1.35	0.05	-0.52
Cash from Operating Activities	6.63	4.04	5.62	7.60
Capital Expenditures	-1.43	-1.44	-2.23	-1.77
Other Investing Cash Flow Items, Total	-0.13	-0.67	3.64	-10.27
Cash from Investing Activities	-1.56	-2.11	1.41	-12.04
Financing Cash Flow Items	-0.59	-0.75	1.00	0.34
Total Cash Dividends Paid	-1.15	-	-	-
Issuance (Retirement) of Stock, Net	-0.58	-1.18	-2.67	-0.91
Issuance (Retirement) of Debt, Net	-1.58	-2.11	-2.76	5.35
Cash from Financing Activities	-3.90	-4.04	-4.43	4.79
Foreign Exchange Effects	-	-	-	-
Net Change in Cash	1.17	-2.11	2.60	0.35
Cash Interest Paid, Supplemental	0.19	0.23	0.38	0.42
Cash Taxes Paid, Supplemental	3.41	1.17	2.82	3.43