NVE CORPORATION
STATEMENTS OF INCOME
QUARTERS AND YEARS ENDED MARCH 31, 2006 AND 2005
(Unaudited)
Quarter Ended March 31
2006 2005
------------ ------------
Revenue
Product sales $ 2,797,882 $ 1,590,848
Contract research and development 684,892 1,481,309
------------ ------------
Total revenue 3,482,774 3,072,157
Cost of sales 1,600,990 1,853,230
------------ ------------
Gross profit 1,881,784 1,218,927
Expenses
Research and development 487,470 468,367
Selling, general, and administrative 517,385 463,473
------------ ------------
Total expenses 1,004,855 931,840
------------ ------------
Income from operations 876,929 287,087
Interest income 99,178 61,798
Interest expense (967) (2,398)
Other income 3,353 2,722
------------ ------------
Income before taxes 978,493 349,209
Provision (benefit) for income taxes 358,749 (126,904)
------------ ------------
Net income $ 619,744 $ 476,113
============ ============
Net income per share - basic $ 0.13 $ 0.10
============ ============
Net income per share - diluted $ 0.13 $ 0.10
============ ============
Weighted average shares outstanding
Basic 4,603,634 4,556,138
Diluted 4,690,943 4,777,846
Supplemental financial data (unaudited)
Non-cash income tax expense (benefit) $ 321,749 $ (126,904)
Year Ended March 31
2006 2005
------------ ------------
Revenue
Product sales $ 8,345,967 $ 5,522,250
Contract research and development 3,824,559 6,093,320
------------ ------------
Total revenue 12,170,526 11,615,570
Cost of sales 6,218,533 7,010,734
------------ ------------
Gross profit 5,951,993 4,604,836
Expenses
Research and development 1,724,825 1,393,503
Selling, general, and administrative 1,756,142 1,867,556
------------ ------------
Total expenses 3,480,967 3,261,059
------------ ------------
Income from operations 2,471,026 1,343,777
Interest income 332,784 235,341
Interest expense (6,051) (13,256)
Other income 43,020 53,988
------------ ------------
Income before taxes 2,840,779 1,619,850
Provision (benefit) for income taxes 1,043,033 (138,404)
------------ ------------
Net income $ 1,797,746 $ 1,758,254
============ ============
Net income per share - basic $ 0.39 $ 0.39
============ ============
Net income per share - diluted $ 0.39 $ 0.37
============ ============
Weighted average shares outstanding
Basic 4,580,684 4,512,247
Diluted 4,667,994 4,733,955
Supplemental financial data (unaudited)
Non-cash income tax expense (benefit) $ 990,083 $ (126,904)
NVE CORPORATION
BALANCE SHEETS
MARCH 31, 2006 AND 2005
(Unaudited) March 31 March 31 2006 2005 -------------- -------------- ASSETS
Current assets
Cash and cash equivalents $ 1,288,362 $ 1,240,205
Short-term investments 1,248,103 252,775
Accounts receivable, net of allowance for
uncollectible accounts of $15,000 1,667,029 2,285,472
Inventories 2,149,769 1,572,759
Deferred tax assets 1,576,472 756,074
Prepaid expenses and other assets 231,412 130,873
-------------- --------------
Total current assets 8,161,147 6,238,158
Fixed assets
Machinery and equipment 4,149,080 4,140,307
Leasehold improvements 413,482 413,482
-------------- --------------
4,562,562 4,553,789
Less accumulated depreciation 3,319,651 2,826,227
-------------- --------------
Net fixed assets 1,242,911 1,727,562
Long-term investments 8,354,861 6,224,284
-------------- --------------
Total assets $ 17,758,919 $ 14,190,004
============== ==============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Accounts payable $ 399,762 $ 319,427
Accrued payroll and other 470,392 465,930
Deferred revenue 77,373 267,355
Capital lease obligations 33,281 67,430
-------------- --------------
Total current liabilities 980,808 1,120,142
Capital lease obligations, less current portion - 33,281
-------------- --------------
Total liabilities 980,808 1,153,423
Shareholders' equity
Common stock 46,150 45,698
Additional paid-in capital 16,042,637 14,064,625
Accumulated other comprehensive loss (166,908) (132,228)
Retained earnings (deficit) 856,232 (941,514)
-------------- --------------
Total shareholders' equity 16,778,111 13,036,581
-------------- --------------
Total liabilities and shareholders' equity $ 17,758,919 $ 14,190,004
============== ==============
|