Financial Statements for WSI Industries, Inc.

Search Images Videos Maps News Shopping Gmail More »

Help | Sign in

Recent Quotes

You have no recent quotes

chg | %

WSI Industries, 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)	13 weeks ending 2012-05-27	13 weeks ending 2012-02-26	13 weeks ending 2011-11-27	13 weeks ending 2011-08-28	13 weeks ending 2011-05-29
Revenue	9.48	7.02	5.99	7.22	6.53
Other Revenue, Total	-	-	-	-	-
Total Revenue	9.48	7.02	5.99	7.22	6.53
Cost of Revenue, Total	7.56	5.97	5.06	5.85	5.07
Gross Profit	1.92	1.05	0.93	1.37	1.47
Selling/General/Admin. Expenses, Total	0.91	0.71	0.69	0.78	0.77
Research & Development	-	-	-	-	-
Depreciation/Amortization	-	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-	-
Unusual Expense (Income)	-	-	-	-	-
Other Operating Expenses, Total	-	-	-	-	-
Total Operating Expense	8.55	6.75	5.82	6.69	5.91
Operating Income	0.93	0.27	0.16	0.53	0.62
Interest Income(Expense), Net Non-Operating	-	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-
Other, Net	-	-	-	-	-
Income Before Tax	0.93	0.27	0.16	0.53	0.62
Income After Tax	0.60	0.17	0.11	0.34	0.40
Minority Interest	-	-	-	-	-
Equity In Affiliates	-	-	-	-	-
Net Income Before Extra. Items	0.60	0.17	0.11	0.34	0.40
Accounting Change	-	-	-	-	-
Discontinued Operations	-	-	-	-	-
Extraordinary Item	-	-	-	-	-
Net Income	0.60	0.17	0.11	0.34	0.40
Preferred Dividends	-	-	-	-	-
Income Available to Common Excl. Extra Items	0.60	0.17	0.11	0.34	0.40
Income Available to Common Incl. Extra Items	0.60	0.17	0.11	0.34	0.40
Basic Weighted Average Shares	-	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-	-
Dilution Adjustment	0.00	-	-	-	-
Diluted Weighted Average Shares	2.91	2.89	2.90	2.90	2.88
Diluted EPS Excluding Extraordinary Items	0.21	0.06	0.04	0.12	0.14
Diluted EPS Including Extraordinary Items	-	-	-	-	-
Dividends per Share - Common Stock Primary Issue	0.04	0.04	0.04	0.04	0.04
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	0.21	0.06	0.04	0.12	0.14

In Millions of USD (except for per share items)	52 weeks ending 2011-08-28	52 weeks ending 2010-08-29	52 weeks ending 2009-08-30	53 weeks ending 2008-08-31
Revenue	24.96	18.83	18.77	25.88
Other Revenue, Total	-	-	-	-
Total Revenue	24.96	18.83	18.77	25.88
Cost of Revenue, Total	20.53	15.08	16.39	20.99
Gross Profit	4.44	3.75	2.37	4.89
Selling/General/Admin. Expenses, Total	2.76	2.42	2.23	2.49
Research & Development	-	-	-	-
Depreciation/Amortization	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-
Unusual Expense (Income)	-	0.00	0.00	-0.10
Other Operating Expenses, Total	-	-	-	-
Total Operating Expense	23.56	17.83	19.01	23.61
Operating Income	1.41	1.00	-0.25	2.27
Interest Income(Expense), Net Non-Operating	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-
Other, Net	-	-	-	-
Income Before Tax	1.41	1.00	-0.25	2.27
Income After Tax	0.90	0.64	-0.16	1.48
Minority Interest	-	-	-	-
Equity In Affiliates	-	-	-	-
Net Income Before Extra. Items	0.90	0.64	-0.16	1.48
Accounting Change	-	-	-	-
Discontinued Operations	-	-	-	-
Extraordinary Item	-	-	-	-
Net Income	0.90	0.64	-0.16	1.48
Preferred Dividends	-	-	-	-
Income Available to Common Excl. Extra Items	0.90	0.64	-0.16	1.48
Income Available to Common Incl. Extra Items	0.90	0.64	-0.16	1.48
Basic Weighted Average Shares	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-
Dilution Adjustment	-	-	0.00	-
Diluted Weighted Average Shares	2.88	2.80	2.79	2.82
Diluted EPS Excluding Extraordinary Items	0.31	0.23	-0.06	0.52
Diluted EPS Including Extraordinary Items	-	-	-	-
Dividends per Share - Common Stock Primary Issue	0.16	0.00	0.04	0.15
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	0.31	0.23	-0.06	0.50

In Millions of USD (except for per share items)	As of 2012-05-27	As of 2012-02-26	As of 2011-11-27	As of 2011-08-28	As of 2011-05-29
Cash & Equivalents	1.08	1.68	2.86	2.92	2.32
Short Term Investments	-	-	-	-	-
Cash and Short Term Investments	1.08	1.68	2.86	2.92	2.32
Accounts Receivable - Trade, Net	5.23	3.99	2.92	3.29	2.95
Receivables - Other	-	-	-	-	-
Total Receivables, Net	5.23	3.99	2.92	3.29	2.95
Total Inventory	2.82	2.55	2.29	2.02	2.32
Prepaid Expenses	0.84	0.47	0.16	0.23	0.12
Other Current Assets, Total	0.16	0.16	0.28	0.25	0.24
Total Current Assets	10.13	8.85	8.50	8.71	7.95
Property/Plant/Equipment, Total - Gross	-	-	-	-	-
Accumulated Depreciation, Total	-	-	-	-	-
Goodwill, Net	2.37	2.37	2.37	2.37	2.37
Intangibles, Net	-	-	-	-	-
Long Term Investments	-	-	-	-	-
Other Long Term Assets, Total	-	-	-	-	0.00
Total Assets	20.96	19.67	19.20	18.16	17.21
Accounts Payable	2.10	1.92	1.42	1.30	1.14
Accrued Expenses	1.01	0.69	0.87	1.14	0.91
Notes Payable/Short Term Debt	0.00	0.00	0.00	0.00	0.00
Current Port. of LT Debt/Capital Leases	1.23	1.20	1.16	0.99	0.96
Other Current liabilities, Total	-	-	-	-	-
Total Current Liabilities	4.34	3.81	3.44	3.43	3.01
Long Term Debt	4.80	4.92	4.88	3.94	3.87
Capital Lease Obligations	-	-	-	-	-
Total Long Term Debt	4.80	4.92	4.88	3.94	3.87
Total Debt	6.03	6.11	6.03	4.92	4.84
Deferred Income Tax	0.69	0.36	0.38	0.31	0.11
Minority Interest	-	-	-	-	-
Other Liabilities, Total	-	-	-	-	-
Total Liabilities	9.84	9.08	8.69	7.67	7.00
Redeemable Preferred Stock, Total	-	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-	-
Common Stock, Total	0.29	0.29	0.29	0.29	0.29
Additional Paid-In Capital	3.26	3.20	3.18	3.15	3.10
Retained Earnings (Accumulated Deficit)	7.85	7.37	7.31	7.32	7.10
Treasury Stock - Common	-	-	-	-	-
Other Equity, Total	-0.27	-0.27	-0.27	-0.28	-0.27
Total Equity	11.13	10.59	10.51	10.49	10.21
Total Liabilities & Shareholders' Equity	20.96	19.67	19.20	18.16	17.21
Shares Outs - Common Stock Primary Issue	-	-	-	-	-
Total Common Shares Outstanding	2.91	2.90	2.90	2.89	2.89

In Millions of USD (except for per share items)	As of 2011-08-28	As of 2010-08-29	As of 2009-08-30	As of 2008-08-31
Cash & Equivalents	2.92	2.35	2.88	1.84
Short Term Investments	-	-	-	-
Cash and Short Term Investments	2.92	2.35	2.88	1.84
Accounts Receivable - Trade, Net	3.29	3.09	2.74	3.75
Receivables - Other	-	-	-	-
Total Receivables, Net	3.29	3.09	2.74	3.75
Total Inventory	2.02	2.19	2.15	2.54
Prepaid Expenses	0.23	0.06	0.05	0.19
Other Current Assets, Total	0.25	0.17	0.16	0.16
Total Current Assets	8.71	7.85	7.97	8.49
Property/Plant/Equipment, Total - Gross	15.63	14.12	14.17	12.87
Accumulated Depreciation, Total	-8.55	-7.61	-6.65	-5.64
Goodwill, Net	2.37	2.37	2.37	2.37
Intangibles, Net	-	-	-	-
Long Term Investments	-	-	-	-
Other Long Term Assets, Total	0.00	0.26	0.64	0.56
Total Assets	18.16	16.99	18.50	18.65
Accounts Payable	1.30	1.27	2.01	2.50
Accrued Expenses	1.14	0.98	0.48	0.77
Notes Payable/Short Term Debt	0.00	0.00	0.00	0.00
Current Port. of LT Debt/Capital Leases	0.99	1.17	2.08	1.02
Other Current liabilities, Total	-	-	-	-
Total Current Liabilities	3.43	3.41	4.57	4.30
Long Term Debt	3.94	3.74	4.90	5.24
Capital Lease Obligations	-	-	-	-
Total Long Term Debt	3.94	3.74	4.90	5.24
Total Debt	4.92	4.90	6.98	6.26
Deferred Income Tax	0.31	-	-	-
Minority Interest	-	-	-	-
Other Liabilities, Total	-	-	-	-
Total Liabilities	7.67	7.15	9.47	9.54
Redeemable Preferred Stock, Total	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-
Common Stock, Total	0.29	0.29	0.29	0.28
Additional Paid-In Capital	3.15	2.92	2.87	2.57
Retained Earnings (Accumulated Deficit)	7.32	6.87	6.24	6.50
Treasury Stock - Common	-	-	-	-
Other Equity, Total	-0.28	-0.25	-0.36	-0.25
Total Equity	10.49	9.84	9.03	9.11
Total Liabilities & Shareholders' Equity	18.16	16.99	18.50	18.65
Shares Outs - Common Stock Primary Issue	-	-	-	-
Total Common Shares Outstanding	2.89	2.89	2.88	2.83

In Millions of USD (except for per share items)	39 weeks ending 2012-05-27	26 weeks ending 2012-02-26	13 weeks ending 2011-11-27	52 weeks ending 2011-08-28
Net Income/Starting Line	0.87	0.28	0.11	0.90
Depreciation/Depletion	1.06	0.69	0.33	1.17
Amortization	-	-	-	-
Deferred Taxes	0.48	0.14	0.04	0.51
Non-Cash Items	0.15	0.09	0.04	0.18
Changes in Working Capital	-2.73	-1.33	0.01	-0.07
Cash from Operating Activities	-0.16	-0.13	0.52	2.69
Capital Expenditures	-0.47	-0.31	-0.21	-0.46
Other Investing Cash Flow Items, Total	-	-	-	-
Cash from Investing Activities	-0.47	-0.31	-0.21	-0.46
Financing Cash Flow Items	0.00	-	-	0.02
Total Cash Dividends Paid	-0.34	-0.23	-0.11	-0.45
Issuance (Retirement) of Stock, Net	0.00	0.00	-	0.03
Issuance (Retirement) of Debt, Net	-0.88	-0.57	-0.27	-1.26
Cash from Financing Activities	-1.22	-0.80	-0.38	-1.65
Foreign Exchange Effects	-	-	-	-
Net Change in Cash	-1.84	-1.24	-0.07	0.57
Cash Interest Paid, Supplemental	0.24	0.16	0.08	0.29
Cash Taxes Paid, Supplemental	0.02	0.01	0.01	0.04

In Millions of USD (except for per share items)	52 weeks ending 2011-08-28	52 weeks ending 2010-08-29	52 weeks ending 2009-08-30	53 weeks ending 2008-08-31
Net Income/Starting Line	0.90	0.64	-0.16	1.48
Depreciation/Depletion	1.17	1.07	1.05	0.82
Amortization	-	-	-	-
Deferred Taxes	0.51	0.34	-0.08	0.75
Non-Cash Items	0.18	0.21	0.20	0.07
Changes in Working Capital	-0.07	-0.66	0.75	-1.52
Cash from Operating Activities	2.69	1.60	1.77	1.60
Capital Expenditures	-0.46	-0.06	-0.42	-1.02
Other Investing Cash Flow Items, Total	-	0.00	0.00	0.13
Cash from Investing Activities	-0.46	-0.06	-0.42	-0.89
Financing Cash Flow Items	0.02	-	-	-
Total Cash Dividends Paid	-0.45	0.00	-0.10	-0.41
Issuance (Retirement) of Stock, Net	0.03	0.00	0.00	0.04
Issuance (Retirement) of Debt, Net	-1.26	-2.08	-0.20	-0.12
Cash from Financing Activities	-1.65	-2.08	-0.31	-0.49
Foreign Exchange Effects	-	-	-	-
Net Change in Cash	0.57	-0.53	1.04	0.22
Cash Interest Paid, Supplemental	0.29	0.36	0.41	0.31
Cash Taxes Paid, Supplemental	0.04	0.02	0.01	0.01