NVE CORPORATION
STATEMENTS OF INCOME
QUARTERS AND SIX MONTHS ENDED SEPTEMBER 30, 2006 AND 2005 (Unaudited)
Quarter Ended September 30
2006 2005
------------ ------------
Revenue
Product sales $ 3,777,060 $ 2,021,672
Contract research and development 621,308 1,030,250
------------ ------------
Total revenue 4,398,368 3,051,922
Cost of sales 1,439,181 1,627,673
------------ ------------
Gross profit 2,959,187 1,424,249
Expenses
Research and development 566,246 517,939
Selling, general, and administrative 535,213 394,980
------------ ------------
Total expenses 1,101,459 912,919
------------ ------------
Income from operations 1,857,728 511,330
Interest income 149,440 77,119
Interest expense - (1,695)
Other income 25,246 5,751
------------ ------------
Income before taxes 2,032,414 592,505
Provision for income taxes 748,943 228,537
------------ ------------
Net income $ 1,283,471 $ 363,968
============ ============
Net income per share - basic $ 0.28 $ 0.08
============ ============
Net income per share - diluted $ 0.27 $ 0.08
============ ============
Weighted average shares outstanding
Basic 4,616,819 4,573,168
Diluted 4,791,160 4,679,335
Supplemental financial data
Non-cash stock-based compensation $ 117,467 $ -
Non-cash income tax expense $ 748,943 $ 217,537
Six Months Ended Sept. 30
2006 2005
------------ ------------
Revenue
Product sales $ 6,830,388 $ 3,805,922
Contract research and development 1,203,175 2,271,548
------------ ------------
Total revenue 8,033,563 6,077,470
Cost of sales 2,839,002 3,308,791
------------ ------------
Gross profit 5,194,561 2,768,679
Expenses
Research and development 1,096,858 894,739
Selling, general, and administrative 941,945 804,574
------------ ------------
Total expenses 2,038,803 1,699,313
------------ ------------
Income from operations 3,155,758 1,069,366
Interest income 261,346 145,438
Interest expense (589) (3,748)
Other income 25,246 36,566
------------ ------------
Income before taxes 3,441,761 1,247,622
Provision for income taxes 1,266,484 471,005
------------ ------------
Net income $ 2,175,277 $ 776,617
============ ============
Net income per share - basic $ 0.47 $ 0.17
============ ============
Net income per share - diluted $ 0.45 $ 0.17
============ ============
Weighted average shares outstanding
Basic 4,616,704 4,571,524
Diluted 4,791,046 4,677,691
Supplemental financial data
Non-cash stock-based compensation $ 120,036 $ -
Non-cash income tax expense $ 1,222,184 $ 458,005
NVE CORPORATION
BALANCE SHEETS
SEPTEMBER 30, 2006 AND MARCH 31, 2006
(Unaudited)
Sept. 30, 2006 March 31, 2006
-------------- --------------
ASSETS
Current assets
Cash and cash equivalents $ 363,268 $ 1,288,362
Short-term investments 250,100 1,248,103
Accounts receivable, net of allowance for
uncollectible accounts of $15,000 2,141,414 1,667,029
Inventories 2,248,131 2,149,769
Deferred tax assets 1,589,584 1,576,472
Prepaid expenses and other assets 238,343 231,412
-------------- --------------
Total current assets 6,830,840 8,161,147
Fixed assets
Machinery and equipment 4,372,765 4,149,080
Leasehold improvements 413,482 413,482
-------------- --------------
4,786,247 4,562,562
Less accumulated depreciation 3,575,625 3,319,651
-------------- --------------
Net fixed assets 1,210,622 1,242,911
Long-term investments 13,075,943 8,354,861
-------------- --------------
Total assets $ 21,117,405 $ 17,758,919
============== ==============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Accounts payable $ 272,300 $ 399,762
Accrued payroll and other 419,206 470,392
Deferred revenue 39,107 77,373
Capital lease obligations - 33,281
-------------- --------------
Total current liabilities 730,613 980,808
Shareholders' equity
Common stock 46,170 46,150
Additional paid-in capital 17,425,642 16,042,637
Accumulated other comprehensive loss (116,529) (166,908)
Retained earnings 3,031,509 856,232
-------------- --------------
Total shareholders' equity 20,386,792 16,778,111
-------------- --------------
Total liabilities and shareholders' equity $ 21,117,405 $ 17,758,919
============== ==============
|