NVE CORPORATION
STATEMENTS OF INCOME
QUARTERS AND NINE MONTHS ENDED DECEMBER 31, 2005 AND 2004
(Unaudited)
Quarter Ended December 31
2005 2004
------------ ------------
Revenue
Product sales $ 1,742,163 $ 1,118,210
Contract research and development 868,119 1,440,262
------------ ------------
Total revenue 2,610,282 2,558,472
Cost of sales 1,308,752 1,570,826
------------ ------------
Gross profit 1,301,530 987,646
Expenses
Research and development 342,616 257,284
Selling, general, and administrative 434,183 437,839
------------ ------------
Total expenses 776,799 695,123
------------ ------------
Income from operations 524,731 292,523
Interest income 88,168 60,177
Interest expense (1,336) (2,796)
Other income 3,101 25,268
------------ ------------
Income before taxes 614,664 $ 375,172
Provision for income taxes 213,279 -
------------ ------------
Net income $ 401,385 $ 375,172
============ ============
Net income per share - basic $ 0.09 $ 0.08
============ ============
Net income per share - diluted $ 0.09 $ 0.08
============ ============
Weighted average shares outstanding
Basic 4,576,454 4,501,345
Diluted 4,677,712 4,883,402
Nine Months Ended December 31
2005 2004
------------ ------------
Revenue
Product sales $ 5,548,085 $ 3,931,402
Contract research and development 3,139,667 4,612,011
------------ ------------
Total revenue 8,687,752 8,543,413
Cost of sales 4,617,543 5,157,504
------------ ------------
Gross profit 4,070,209 3,385,909
Expenses
Research and development 1,237,355 925,136
Selling, general, and administrative 1,238,757 1,404,083
------------ ------------
Total expenses 2,476,112 2,329,219
------------ ------------
Income from operations 1,594,097 1,056,690
Interest income 233,606 173,543
Interest expense (5,084) (10,858)
Other income 39,667 62,766
------------ ------------
Income before taxes 1,862,286 1,282,141
Provision for income taxes 684,284 -
------------ ------------
Net income $ 1,178,002 $ 1,282,141
============ ============
Net income per share - basic $ 0.26 $ 0.29
============ ============
Net income per share - diluted $ 0.25 $ 0.26
============ ============
Weighted average shares outstanding
Basic 4,573,173 4,497,919
Diluted 4,674,431 4,879,976
NVE CORPORATION
BALANCE SHEETS
DECEMBER 31, 2005 AND MARCH 31, 2005
(Unaudited)
December 31 March 31
2005 2005
------------- --------------
ASSETS
Current assets
Cash and cash equivalents $ 1,111,009 $ 1,240,205
Short-term investments 998,205 252,775
Accounts receivable, net of allowance for
uncollectible accounts of $15,000 1,741,367 2,285,472
Inventories 2,033,941 1,572,759
Deferred tax assets 1,042,877 756,074
Prepaid expenses and other assets 138,311 130,873
-------------- --------------
Total current assets 7,065,710 6,238,158
Fixed assets
Machinery and equipment 4,122,662 4,140,307
Leasehold improvements 413,482 413,482
-------------- --------------
4,536,144 4,553,789
Less accumulated depreciation 3,205,085 2,826,227
-------------- --------------
Net fixed assets 1,331,059 1,727,562
Long-term investments 7,669,263 6,224,284
-------------- --------------
Total assets $ 16,066,032 $ 14,190,004
============== ==============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 270,447 $ 319,427
Accrued payroll and other 503,991 465,930
Deferred revenue 99,015 267,355
Capital lease obligations 50,685 67,430
-------------- --------------
Total current liabilities 924,138 1,120,142
Capital lease obligations, less current portion - 33,281
-------------- --------------
Total liabilities 924,138 1,153,423
Shareholders' equity:
Common stock 45,765 45,698
Additional paid-in capital 14,983,963 14,064,625
Accumulated other comprehensive loss (124,322) (132,228)
Retained earnings (deficit) 236,488 (941,514)
-------------- --------------
Total shareholders' equity 15,141,894 13,036,581
-------------- --------------
Total liabilities and shareholders' equity $ 16,066,032 $ 14,190,004
============== ==============
|