2013 Q2 Form 10-Q Financial Statement
#000114420413045791 Filed on August 14, 2013
Income Statement
Concept | 2013 Q2 | 2012 Q4 | 2012 Q2 |
---|---|---|---|
Revenue | $4.580M | $4.130M | $4.280M |
YoY Change | 7.01% | -8.22% | 1.66% |
Cost Of Revenue | $2.690M | $2.600M | $2.410M |
YoY Change | 11.62% | -4.41% | 1.69% |
Gross Profit | $1.893M | $1.530M | $1.873M |
YoY Change | 1.07% | -14.04% | 1.79% |
Gross Profit Margin | 41.33% | 37.05% | 43.76% |
Selling, General & Admin | $1.153M | $950.0K | $1.109M |
YoY Change | 3.97% | 13.1% | 6.63% |
% of Gross Profit | 60.91% | 62.09% | 59.21% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $1.620M | $1.540M | $1.450M |
YoY Change | 11.72% | -13.97% | 1.4% |
% of Gross Profit | 85.58% | 100.65% | 77.42% |
Operating Expenses | $1.153M | $950.0K | $1.109M |
YoY Change | 3.97% | 11.76% | 6.63% |
Operating Profit | $740.0K | $580.0K | $764.0K |
YoY Change | -3.14% | -37.63% | -4.5% |
Interest Expense | -$860.0K | -$350.0K | -$530.0K |
YoY Change | 62.26% | -40.68% | 6.0% |
% of Operating Profit | -116.22% | -60.34% | -69.37% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$115.0K | $220.0K | $239.0K |
YoY Change | -148.12% | -37.14% | -17.59% |
Income Tax | -$12.00K | $60.00K | $13.00K |
% Of Pretax Income | 27.27% | 5.44% | |
Net Earnings | -$122.0K | $10.00K | $15.00K |
YoY Change | -913.33% | -95.83% | -25.0% |
Net Earnings / Revenue | -2.66% | 0.24% | 0.35% |
Basic Earnings Per Share | -$0.03 | $0.00 | |
Diluted Earnings Per Share | -$26.03K | $2.160K | $0.00 |
COMMON SHARES | |||
Basic Shares Outstanding | 4.606M shares | 4.612M shares | |
Diluted Shares Outstanding | 4.609M shares | 4.640M shares |
Balance Sheet
Concept | 2013 Q2 | 2012 Q4 | 2012 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $10.35M | $1.560M | $10.00M |
YoY Change | 3.5% | -86.53% | 1.83% |
Cash & Equivalents | $1.350M | $1.564M | $1.000M |
Short-Term Investments | $9.000M | $9.000M | |
Other Short-Term Assets | $1.030M | $1.290M | $1.850M |
YoY Change | -44.32% | 1.57% | 134.18% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $5.125M | $3.706M | $4.390M |
Other Receivables | $340.0K | $400.0K | $150.0K |
Total Short-Term Assets | $16.84M | $6.956M | $16.39M |
YoY Change | 2.74% | -60.52% | 8.61% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $53.29M | $53.68M | $54.27M |
YoY Change | -1.8% | 0.76% | 8.98% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $2.701M | $0.00 | $2.690M |
YoY Change | 0.41% | -100.0% | 2.67% |
Other Assets | $1.004M | $1.003M | $1.020M |
YoY Change | -1.57% | 0.3% | 67.21% |
Total Long-Term Assets | $57.00M | $66.37M | $57.98M |
YoY Change | -1.7% | 16.6% | 9.35% |
TOTAL ASSETS | |||
Total Short-Term Assets | $16.84M | $6.956M | $16.39M |
Total Long-Term Assets | $57.00M | $66.37M | $57.98M |
Total Assets | $73.84M | $73.32M | $74.37M |
YoY Change | -0.72% | -1.63% | 9.19% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $918.0K | $263.0K | $210.0K |
YoY Change | 337.14% | -6.07% | 40.0% |
Accrued Expenses | $1.330M | $1.720M | $1.290M |
YoY Change | 3.1% | 10.97% | -7.19% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $4.604M | $3.932M | $8.150M |
YoY Change | -43.51% | -48.4% | 18.63% |
Total Short-Term Liabilities | $11.21M | $9.653M | $10.13M |
YoY Change | 10.67% | -2.89% | -3.98% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $34.74M | $35.56M | $35.60M |
YoY Change | -2.42% | -1.19% | 17.03% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $34.74M | $35.56M | $35.60M |
YoY Change | -2.42% | -1.19% | 17.03% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $11.21M | $9.653M | $10.13M |
Total Long-Term Liabilities | $34.74M | $35.56M | $35.60M |
Total Liabilities | $45.95M | $45.21M | $54.11M |
YoY Change | -15.08% | -16.78% | 11.75% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $6.675M | $6.806M | |
YoY Change | |||
Common Stock | $13.54M | $13.48M | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $19.82M | $19.93M | $20.26M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $73.84M | $73.32M | $74.37M |
YoY Change | -0.72% | -1.63% | 9.19% |
Cashflow Statement
Concept | 2013 Q2 | 2012 Q4 | 2012 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$122.0K | $10.00K | $15.00K |
YoY Change | -913.33% | -95.83% | -25.0% |
Depreciation, Depletion And Amortization | $1.620M | $1.540M | $1.450M |
YoY Change | 11.72% | -13.97% | 1.4% |
Cash From Operating Activities | $1.710M | $2.470M | $1.370M |
YoY Change | 24.82% | 91.47% | -528.13% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$430.0K | -$2.530M | -$570.0K |
YoY Change | -24.56% | -25.37% | 32.56% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$10.00K | -$140.0K | -$40.00K |
YoY Change | -75.0% | -87.72% | -101.8% |
Cash From Investing Activities | -$450.0K | -$2.680M | -$600.0K |
YoY Change | -25.0% | -40.84% | -133.52% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -1.220M | 930.0K | -1.550M |
YoY Change | -21.29% | -82.01% | -24.02% |
NET CHANGE | |||
Cash From Operating Activities | 1.710M | 2.470M | 1.370M |
Cash From Investing Activities | -450.0K | -2.680M | -600.0K |
Cash From Financing Activities | -1.220M | 930.0K | -1.550M |
Net Change In Cash | 40.00K | 720.0K | -780.0K |
YoY Change | -105.13% | -62.69% | 36.84% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.710M | $2.470M | $1.370M |
Capital Expenditures | -$430.0K | -$2.530M | -$570.0K |
Free Cash Flow | $2.140M | $5.000M | $1.940M |
YoY Change | 10.31% | 6.84% | 1663.64% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4606000 | shares |
CY2013Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4609000 | shares |
CY2013Q2 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
50000 | USD |
CY2012Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
50000 | USD |
CY2012Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3706000 | USD |
CY2013Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
662000 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
925000 | USD |
CY2013Q2 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
315000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
310000 | USD |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
15956000 | USD |
CY2013Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
236000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
3710000 | USD | |
CY2012Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1109000 | USD |
CY2013Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
24605000 | USD |
CY2013Q2 | ams |
Cash And Cash Equivalents Excluding Certificate Of Deposit
CashAndCashEquivalentsExcludingCertificateOfDeposit
|
1345000 | USD |
CY2012Q4 | ams |
Cash And Cash Equivalents Excluding Certificate Of Deposit
CashAndCashEquivalentsExcludingCertificateOfDeposit
|
1564000 | USD |
CY2013Q2 | us-gaap |
Certificates Of Deposit At Carrying Value
CertificatesOfDepositAtCarryingValue
|
9000000 | USD |
CY2012Q4 | us-gaap |
Certificates Of Deposit At Carrying Value
CertificatesOfDepositAtCarryingValue
|
9000000 | USD |
CY2013Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
5125000 | USD |
CY2013Q2 | us-gaap |
Nontrade Receivables Current
NontradeReceivablesCurrent
|
342000 | USD |
CY2012Q4 | us-gaap |
Nontrade Receivables Current
NontradeReceivablesCurrent
|
401000 | USD |
CY2013Q2 | us-gaap |
Assets Current
AssetsCurrent
|
16839000 | USD |
CY2013Q2 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
85763000 | USD |
CY2012Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
84453000 | USD |
CY2013Q2 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
738000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
694000 | USD |
CY2013Q2 | ams |
Deposits And Construction In Progress Gross
DepositsAndConstructionInProgressGross
|
7506000 | USD |
CY2012Q4 | ams |
Deposits And Construction In Progress Gross
DepositsAndConstructionInProgressGross
|
9754000 | USD |
CY2013Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
94007000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
94901000 | USD |
CY2013Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
40716000 | USD |
CY2012Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
41224000 | USD |
CY2013Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
53291000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
53677000 | USD |
CY2013Q2 | us-gaap |
Cost Method Investments
CostMethodInvestments
|
0 | USD |
CY2012Q4 | us-gaap |
Cost Method Investments
CostMethodInvestments
|
2687000 | USD |
CY2013Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1004000 | USD |
CY2012Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1003000 | USD |
CY2013Q2 | us-gaap |
Assets
Assets
|
73835000 | USD |
CY2012Q4 | us-gaap |
Assets
Assets
|
73323000 | USD |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
263000 | USD |
CY2013Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
918000 | USD |
CY2012Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
168000 | USD |
CY2013Q2 | ams |
Customer Deposits Deferred Revenue
CustomerDepositsDeferredRevenue
|
735000 | USD |
CY2012Q4 | ams |
Customer Deposits Deferred Revenue
CustomerDepositsDeferredRevenue
|
747000 | USD |
CY2013Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1093000 | USD |
CY2012Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
801000 | USD |
CY2013Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
4604000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
3932000 | USD |
CY2013Q2 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
3625000 | USD |
CY2012Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
3742000 | USD |
CY2013Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
11211000 | USD |
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9653000 | USD |
CY2013Q2 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
14679000 | USD |
CY2012Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
13837000 | USD |
CY2013Q2 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
11360000 | USD |
CY2012Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
13173000 | USD |
CY2013Q2 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
8700000 | USD |
CY2012Q4 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
8550000 | USD |
CY2013Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
3280000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
3280000 | USD |
CY2013Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
8578000 | USD |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
8578000 | USD |
CY2013Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
4959000 | USD |
CY2012Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
4902000 | USD |
CY2013Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-395000 | USD |
CY2012Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-357000 | USD |
CY2013Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
6675000 | USD |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
6806000 | USD |
CY2012 | us-gaap |
Profit Loss
ProfitLoss
|
813000 | USD |
CY2013Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
19817000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
19929000 | USD |
CY2013Q2 | us-gaap |
Minority Interest
MinorityInterest
|
4788000 | USD |
CY2012Q4 | us-gaap |
Minority Interest
MinorityInterest
|
4901000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
24830000 | USD |
CY2013Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
73835000 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
73323000 | USD |
CY2013Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2701000 | USD |
CY2012Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
0 | USD |
CY2013Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1153000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2388000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2133000 | USD | |
CY2013Q2 | us-gaap |
Gross Profit
GrossProfit
|
1893000 | USD |
CY2012Q2 | us-gaap |
Gross Profit
GrossProfit
|
1873000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
4011000 | USD | |
CY2013Q2 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
-6000 | USD |
CY2012Q2 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
14000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
8000 | USD | |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
15000 | USD | |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-115000 | USD |
CY2012Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
239000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
170000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
479000 | USD | |
CY2013Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-12000 | USD |
CY2012Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
13000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
40000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
24000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1398000 | USD | |
CY2013Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-103000 | USD |
CY2012Q2 | us-gaap |
Profit Loss
ProfitLoss
|
226000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
130000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
455000 | USD | |
CY2013Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
19000 | USD |
CY2012Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
211000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
227000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
431000 | USD | |
CY2013Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-122000 | USD |
CY2012Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
15000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-97000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
24000 | USD | |
CY2012Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | ||
CY2012Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | ||
us-gaap |
Foreign Currency Transaction Loss Before Tax
ForeignCurrencyTransactionLossBeforeTax
|
0 | USD | |
CY2013Q2 | us-gaap |
Foreign Currency Transaction Loss Before Tax
ForeignCurrencyTransactionLossBeforeTax
|
393000 | USD |
CY2012Q2 | us-gaap |
Foreign Currency Transaction Loss Before Tax
ForeignCurrencyTransactionLossBeforeTax
|
0 | USD |
us-gaap |
Foreign Currency Transaction Loss Before Tax
ForeignCurrencyTransactionLossBeforeTax
|
534000 | USD | |
CY2013Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.03 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.02 | ||
us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
24000 | USD | |
us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
-157000 | USD | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
22000 | USD | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest
|
0 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-135000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
24000 | USD | |
CY2010Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
23044000 | USD |
CY2011 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
125000 | USD |
CY2012 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
74000 | USD |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
57000 | USD | |
CY2011 | ams |
Investment In Subsidiary By Non Controlling Interests
InvestmentInSubsidiaryByNonControllingInterests
|
1509000 | USD |
CY2012 | ams |
Investment In Subsidiary By Non Controlling Interests
InvestmentInSubsidiaryByNonControllingInterests
|
217000 | USD |
ams |
Investment In Subsidiary By Non Controlling Interests
InvestmentInSubsidiaryByNonControllingInterests
|
33000 | USD | |
CY2011 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
996000 | USD |
CY2012 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
780000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
385000 | USD | |
CY2011 | us-gaap |
Profit Loss
ProfitLoss
|
1489000 | USD |
CY2012 | us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
28000 | USD |
CY2012 | us-gaap |
Other Comprehensive Income Foreign Currency Translation Gain Loss Arising During Period Tax
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax
|
-637000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Translation Gain Loss Arising During Period Tax
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax
|
-60000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2995000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
59000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-3000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-174000 | USD | |
ams |
Increase Decrease In Customer Deposits Deferred Revenue
IncreaseDecreaseInCustomerDepositsDeferredRevenue
|
-25000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
581000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3178000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
1499000 | USD | |
ams |
Proceeds From Long Term Financing On Purchase Of Property And Equipment
ProceedsFromLongTermFinancingOnPurchaseOfPropertyAndEquipment
|
3013000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
229000 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
79000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
385000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-618000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-219000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
193000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
1000 | USD | |
ams |
Acquisition Of Equipment With Capital Lease Financing
AcquisitionOfEquipmentWithCapitalLeaseFinancing
|
0 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3110000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
57000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-326000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2759000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3709000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3690000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
29000 | USD | |
us-gaap |
Payments For Repurchase Of Convertible Preferred Stock
PaymentsForRepurchaseOfConvertiblePreferredStock
|
31000 | USD | |
ams |
Payments To Acquire Convertible Preferred Stock Investments
PaymentsToAcquireConvertiblePreferredStockInvestments
|
-79000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
1950000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
1833000 | USD | |
ams |
Proceeds From Long Term Financing On Purchase Of Property And Equipment
ProceedsFromLongTermFinancingOnPurchaseOfPropertyAndEquipment
|
3925000 | USD | |
us-gaap |
Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
|
350000 | USD | |
us-gaap |
Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
|
600000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
539000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-647000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-1578000 | USD | |
CY2011Q4 | ams |
Cash And Cash Equivalents Excluding Certificate Of Deposit
CashAndCashEquivalentsExcludingCertificateOfDeposit
|
2580000 | USD |
CY2012Q2 | ams |
Cash And Cash Equivalents Excluding Certificate Of Deposit
CashAndCashEquivalentsExcludingCertificateOfDeposit
|
1002000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
1204000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
86000 | USD | |
ams |
Acquisition Of Equipment With Capital Lease Financing
AcquisitionOfEquipmentWithCapitalLeaseFinancing
|
264000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-162000 | USD | |
ams |
Increase Decrease In Customer Deposits Deferred Revenue
IncreaseDecreaseInCustomerDepositsDeferredRevenue
|
-12000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
1014000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
3591000 | USD | |
ams |
Payments To Acquire Convertible Preferred Stock Investments
PaymentsToAcquireConvertiblePreferredStockInvestments
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Convertible Preferred Stock
PaymentsForRepurchaseOfConvertiblePreferredStock
|
14000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3192000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
1930000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-6000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-534000 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-5000 | USD | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
33000 | USD | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
0 | USD | |
CY2012 | us-gaap |
Foreign Currency Transaction Gain Before Tax
ForeignCurrencyTransactionGainBeforeTax
|
133000 | USD |
CY2013Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4609000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4613000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4612000 | shares | |
CY2012Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4640000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4639000 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
608000 | shares | |
CY2012Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
310000 | shares |
us-gaap |
Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
|
2014-08-01 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
310000 | shares | |
CY2013Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4606000 | shares |
CY2012Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4612000 | shares |
CY2013Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
608000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4606000 | shares | |
CY2013Q2 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
20000 | USD |
us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
57000 | USD | |
CY2012Q2 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
27000 | USD |
us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
59000 | USD | |
CY2013Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Shares Issued In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesIssuedInPeriod
|
18000 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Shares Issued In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesIssuedInPeriod
|
18000 | shares | |
CY2013Q2 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | shares |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | shares | |
ams |
Cost Method Investments Interest Percentage
CostMethodInvestmentsInterestPercentage
|
0.0077 | pure | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
2400000 | USD | |
CY2012 | ams |
Cost Method Investments Interest Percentage
CostMethodInvestmentsInterestPercentage
|
0.010 | pure |
ams |
Additional Investment
AdditionalInvestment
|
14000 | USD | |
us-gaap |
Line Of Credit Facility Maximum Amount Outstanding During Period
LineOfCreditFacilityMaximumAmountOutstandingDuringPeriod
|
9000000 | USD | |
us-gaap |
Debt Instrument Interest Rate During Period
DebtInstrumentInterestRateDuringPeriod
|
0.0143 | pure | |
CY2013Q2 | us-gaap |
Line Of Credit
LineOfCredit
|
8700000 | USD |
CY2012Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
8550000 | USD |
us-gaap |
Debt Instrument Interest Rate Terms
DebtInstrumentInterestRateTerms
|
the Banks prime rate minus 0.5 percentage point, or alternately, at the Companys discretion, the LIBOR rate plus 1.0 percentage point | ||
CY2013Q2 | ams |
Restricted Cash And Cash Equivalents Carrying Value
RestrictedCashAndCashEquivalentsCarryingValue
|
10395000 | USD |
CY2013Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
5467000 | USD |
CY2013Q2 | ams |
Assets Carrying Value
AssetsCarryingValue
|
18563000 | USD |
CY2013Q2 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
2982000 | USD |
CY2013Q2 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
34268000 | USD |
CY2013Q2 | us-gaap |
Liabilities
Liabilities
|
45950000 | USD |
CY2013Q2 | ams |
Restricted Cash And Cash Equivalents Fair Value
RestrictedCashAndCashEquivalentsFairValue
|
10395000 | USD |
CY2012Q4 | ams |
Restricted Cash And Cash Equivalents Fair Value
RestrictedCashAndCashEquivalentsFairValue
|
10614000 | USD |
CY2013Q2 | us-gaap |
Receivables Fair Value Disclosure
ReceivablesFairValueDisclosure
|
5467000 | USD |
CY2012Q4 | us-gaap |
Receivables Fair Value Disclosure
ReceivablesFairValueDisclosure
|
4107000 | USD |
CY2013Q2 | us-gaap |
Equity Method Investments Fair Value Disclosure
EquityMethodInvestmentsFairValueDisclosure
|
300000 | USD |
CY2012Q4 | us-gaap |
Equity Method Investments Fair Value Disclosure
EquityMethodInvestmentsFairValueDisclosure
|
1300000 | USD |
CY2013Q2 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
16162000 | USD |
CY2012Q4 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
16021000 | USD |
CY2013Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Fair Value Disclosure
AccountsPayableAndAccruedLiabilitiesFairValueDisclosure
|
2982000 | USD |
CY2012Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Fair Value Disclosure
AccountsPayableAndAccruedLiabilitiesFairValueDisclosure
|
1979000 | USD |
CY2012Q4 | us-gaap |
Lines Of Credit Fair Value Disclosure
LinesOfCreditFairValueDisclosure
|
8550000 | USD |
CY2013Q2 | us-gaap |
Lines Of Credit Fair Value Disclosure
LinesOfCreditFairValueDisclosure
|
8700000 | USD |
CY2013Q2 | us-gaap |
Fair Value Liabilities Measured On Recurring Basis Obligations
FairValueLiabilitiesMeasuredOnRecurringBasisObligations
|
34546000 | USD |
CY2012Q4 | us-gaap |
Fair Value Liabilities Measured On Recurring Basis Obligations
FairValueLiabilitiesMeasuredOnRecurringBasisObligations
|
34577000 | USD |
CY2013Q2 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
46228000 | USD |
CY2012Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
45106000 | USD |
CY2012Q4 | ams |
Restricted Cash And Cash Equivalents Carrying Value
RestrictedCashAndCashEquivalentsCarryingValue
|
10614000 | USD |
CY2012Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
4107000 | USD |
CY2012Q4 | ams |
Assets Carrying Value
AssetsCarryingValue
|
17408000 | USD |
CY2012Q4 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
1979000 | USD |
CY2012Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
34684000 | USD |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
45213000 | USD |
CY2008Q4 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
1000000 | shares |
CY2013Q2 | us-gaap |
Stock Repurchase Program Remaining Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased
|
72000 | shares |