2017 Q2 Form 10-Q Financial Statement
#000114420417042064 Filed on August 10, 2017
Income Statement
Concept | 2017 Q2 | 2016 Q4 | 2016 Q2 |
---|---|---|---|
Revenue | $4.945M | $5.060M | $4.518M |
YoY Change | 9.45% | 21.63% | 2.82% |
Cost Of Revenue | $2.694M | $2.230M | $2.679M |
YoY Change | 0.56% | -3.04% | 3.36% |
Gross Profit | $2.251M | $2.830M | $1.839M |
YoY Change | 22.4% | 52.15% | 2.05% |
Gross Profit Margin | 45.52% | 55.93% | 40.7% |
Selling, General & Admin | $1.138M | $890.0K | $960.0K |
YoY Change | 18.54% | 12.66% | -1.94% |
% of Gross Profit | 50.56% | 31.45% | 52.2% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $1.740M | $1.400M | $1.660M |
YoY Change | 4.82% | -8.5% | 3.75% |
% of Gross Profit | 77.3% | 49.47% | 90.27% |
Operating Expenses | $1.138M | $890.0K | $970.0K |
YoY Change | 17.32% | 12.66% | -0.92% |
Operating Profit | $669.0K | $1.940M | $443.0K |
YoY Change | 51.02% | 81.31% | -7.32% |
Interest Expense | $444.0K | -$490.0K | $433.0K |
YoY Change | 2.54% | 44.12% | 25.51% |
% of Operating Profit | 66.37% | -25.26% | 97.74% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $664.0K | $1.450M | $446.0K |
YoY Change | 48.88% | 104.23% | -127.35% |
Income Tax | $220.0K | $520.0K | $93.00K |
% Of Pretax Income | 33.13% | 35.86% | 20.85% |
Net Earnings | $113.0K | $450.0K | $93.00K |
YoY Change | 21.51% | 60.71% | -104.72% |
Net Earnings / Revenue | 2.29% | 8.89% | 2.06% |
Basic Earnings Per Share | $0.02 | $0.02 | |
Diluted Earnings Per Share | $0.02 | $79.79K | $0.02 |
COMMON SHARES | |||
Basic Shares Outstanding | 5.935M shares | 5.368M shares | 5.552M shares |
Diluted Shares Outstanding | 6.143M shares | 5.568M shares |
Balance Sheet
Concept | 2017 Q2 | 2016 Q4 | 2016 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.600M | $2.870M | $1.760M |
YoY Change | 47.73% | 29.86% | -2.22% |
Cash & Equivalents | $2.601M | $2.871M | $1.764M |
Short-Term Investments | |||
Other Short-Term Assets | $1.150M | $1.140M | $850.0K |
YoY Change | 35.29% | 75.38% | -1.16% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $4.913M | $4.085M | $3.840M |
Other Receivables | $185.0K | $290.0K | $70.00K |
Total Short-Term Assets | $8.845M | $7.866M | $6.530M |
YoY Change | 35.45% | 31.67% | 1.54% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $49.31M | $51.33M | $51.80M |
YoY Change | -4.82% | 8.93% | 4.79% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $579.0K | $579.0K | $579.0K |
YoY Change | 0.0% | 0.0% | -3.5% |
Other Assets | $265.0K | $822.0K | $395.0K |
YoY Change | -32.91% | 102.96% | -15.24% |
Total Long-Term Assets | $50.15M | $52.73M | $52.77M |
YoY Change | -4.97% | 9.54% | 4.5% |
TOTAL ASSETS | |||
Total Short-Term Assets | $8.845M | $7.866M | $6.530M |
Total Long-Term Assets | $50.15M | $52.73M | $52.77M |
Total Assets | $58.99M | $60.60M | $59.30M |
YoY Change | -0.52% | 11.98% | 4.17% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $206.0K | $319.0K | $220.0K |
YoY Change | -6.36% | -14.93% | -23.88% |
Accrued Expenses | $1.430M | $1.280M | $1.640M |
YoY Change | -12.8% | -3.03% | 12.33% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $2.347M | $2.205M | $7.720M |
YoY Change | -69.6% | -17.54% | 171.07% |
Total Short-Term Liabilities | $8.447M | $8.681M | $9.580M |
YoY Change | -11.83% | -0.2% | 7.62% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $17.37M | $5.106M | $19.79M |
YoY Change | -12.23% | -68.31% | 3.29% |
Other Long-Term Liabilities | $560.0K | $610.0K | $660.0K |
YoY Change | -15.15% | -15.28% | -15.38% |
Total Long-Term Liabilities | $17.93M | $5.106M | $20.45M |
YoY Change | -12.32% | -69.66% | 2.56% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $8.447M | $8.681M | $9.580M |
Total Long-Term Liabilities | $17.93M | $5.106M | $20.45M |
Total Liabilities | $36.88M | $13.79M | $38.91M |
YoY Change | -5.22% | -59.43% | 4.46% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $5.356M | $4.950M | $4.164M |
YoY Change | 28.63% | 23.13% | 12.54% |
Common Stock | $16.76M | $16.55M | |
YoY Change | 2.7% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $22.12M | $21.50M | $20.39M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $58.99M | $60.60M | $59.30M |
YoY Change | -0.52% | 11.98% | 4.17% |
Cashflow Statement
Concept | 2017 Q2 | 2016 Q4 | 2016 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $113.0K | $450.0K | $93.00K |
YoY Change | 21.51% | 60.71% | -104.72% |
Depreciation, Depletion And Amortization | $1.740M | $1.400M | $1.660M |
YoY Change | 4.82% | -8.5% | 3.75% |
Cash From Operating Activities | $2.390M | $2.690M | $1.680M |
YoY Change | 42.26% | 12.55% | -33.86% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$360.0K | -$560.0K | -$250.0K |
YoY Change | 44.0% | 40.0% | -78.26% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $150.0K | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Cash From Investing Activities | -$210.0K | -$560.0K | -$250.0K |
YoY Change | -16.0% | 40.0% | -78.45% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -1.980M | -1.090M | -1.810M |
YoY Change | 9.39% | -44.39% | 254.9% |
NET CHANGE | |||
Cash From Operating Activities | 2.390M | 2.690M | 1.680M |
Cash From Investing Activities | -210.0K | -560.0K | -250.0K |
Cash From Financing Activities | -1.980M | -1.090M | -1.810M |
Net Change In Cash | 200.0K | 1.040M | -380.0K |
YoY Change | -152.63% | 3366.67% | -143.68% |
FREE CASH FLOW | |||
Cash From Operating Activities | $2.390M | $2.690M | $1.680M |
Capital Expenditures | -$360.0K | -$560.0K | -$250.0K |
Free Cash Flow | $2.750M | $3.250M | $1.930M |
YoY Change | 42.49% | 16.49% | -47.7% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1649000 | USD |
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
433000 | USD |
CY2016Q2 | us-gaap |
Direct Operating Maintenance Supplies Costs
DirectOperatingMaintenanceSuppliesCosts
|
250000 | USD |
CY2016Q2 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
780000 | USD |
CY2016Q2 | us-gaap |
Gross Profit
GrossProfit
|
1839000 | USD |
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
443000 | USD |
CY2016Q2 | ams |
Interest And Other Loss Income
InterestAndOtherLossIncome
|
3000 | USD |
CY2016Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
93000 | USD |
CY2016Q2 | us-gaap |
Profit Loss
ProfitLoss
|
353000 | USD |
CY2016Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
260000 | USD |
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
93000 | USD |
CY2016Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2016Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
CY2017Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1138000 | USD |
CY2017Q2 | us-gaap |
Interest Expense
InterestExpense
|
444000 | USD |
CY2017Q2 | us-gaap |
Direct Operating Maintenance Supplies Costs
DirectOperatingMaintenanceSuppliesCosts
|
248000 | USD |
CY2017Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1722000 | USD |
CY2017Q2 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
724000 | USD |
CY2017Q2 | us-gaap |
Gross Profit
GrossProfit
|
2251000 | USD |
CY2017Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
669000 | USD |
CY2017Q2 | ams |
Interest And Other Loss Income
InterestAndOtherLossIncome
|
-5000 | USD |
us-gaap |
Direct Operating Maintenance Supplies Costs
DirectOperatingMaintenanceSuppliesCosts
|
480000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
3326000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
144000 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.03 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.03 | ||
us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
1456000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
4597000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1423000 | USD | |
ams |
Interest And Other Loss Income
InterestAndOtherLossIncome
|
-1000 | USD | |
CY2017Q2 | us-gaap |
Profit Loss
ProfitLoss
|
444000 | USD |
CY2017Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
331000 | USD |
CY2017Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
113000 | USD |
CY2017Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2017Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
CY2017Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
CY2016Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
CY2017Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
4945000 | USD |
CY2016Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
4518000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1912000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
718000 | USD | |
us-gaap |
Direct Operating Maintenance Supplies Costs
DirectOperatingMaintenanceSuppliesCosts
|
494000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
3211000 | USD | |
us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
1479000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
3572000 | USD | |
ams |
Interest And Other Loss Income
InterestAndOtherLossIncome
|
8000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
157000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
685000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
541000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
436000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
986000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
580000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
406000 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.07 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.07 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-108000 | USD | |
CY2016 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
215000 | USD |
CY2016 | ams |
Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
|
220000 | USD |
CY2016 | ams |
Investment In Subsidiaries By Noncontrolling Interests
InvestmentInSubsidiariesByNoncontrollingInterests
|
7000 | USD |
CY2016 | us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
699000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
291000 | USD | |
CY2016 | us-gaap |
Profit Loss
ProfitLoss
|
2250000 | USD |
CY2016Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
27173000 | USD |
CY2017Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
28083000 | USD |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
100000 | USD | |
ams |
Stock Issued During Period Value Warrants And Options Exercised
StockIssuedDuringPeriodValueWarrantsAndOptionsExercised
|
115000 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
3401000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
4038000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3234000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3364000 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
115000 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1137000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt And Capital Securities Net
ProceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet
|
992000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
34000 | USD | |
CY2017Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2601000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
176000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
119000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
767000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
2059000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
2055000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
301000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
291000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-270000 | USD | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2209000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2871000 | USD |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1764000 | USD |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
575000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1469000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-4000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1319000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-575000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-2989000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-3271000 | USD | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
0 | USD | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
7000 | USD | |
ams |
Net Accrued Interest On Lease Financing
NetAccruedInterestOnLeaseFinancing
|
53000 | USD | |
ams |
Net Accrued Interest On Lease Financing
NetAccruedInterestOnLeaseFinancing
|
0 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue And Customer Advances And Deposits
IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits
|
-57000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue And Customer Advances And Deposits
IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits
|
-108000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
213000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
978000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
1066000 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
7401000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt And Capital Securities Net
ProceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet
|
0 | USD | |
CY2016Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
100000 | shares |
CY2016Q4 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
2.20 | |
ams |
Warrants Issued With Cashless Exercise During Period
WarrantsIssuedWithCashlessExerciseDuringPeriod
|
25000 | shares | |
CY2017Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5935000 | shares |
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5552000 | shares |
CY2017Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
208000 | shares |
CY2016Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
16000 | shares |
CY2017Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6143000 | shares |
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5568000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5725000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5548000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
196000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
16000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5921000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5564000 | shares | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
100000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
119000 | USD | |
CY2017Q2 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
2851000 | USD |
CY2016Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
3121000 | USD |
CY2017Q2 | us-gaap |
Cost Method Investments
CostMethodInvestments
|
579000 | USD |
CY2016Q4 | us-gaap |
Cost Method Investments
CostMethodInvestments
|
579000 | USD |
CY2017Q2 | ams |
Assets Carrying Value
AssetsCarryingValue
|
3430000 | USD |
CY2016Q4 | ams |
Assets Carrying Value
AssetsCarryingValue
|
3700000 | USD |
CY2017Q2 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
7149000 | USD |
CY2016Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
7311000 | USD |
CY2017Q2 | ams |
Liabilities Carrying Value
LiabilitiesCarryingValue
|
7149000 | USD |
CY2016Q4 | ams |
Liabilities Carrying Value
LiabilitiesCarryingValue
|
7311000 | USD |
CY2017Q2 | ams |
Restricted Cash And Cash Equivalents Fair Value
RestrictedCashAndCashEquivalentsFairValue
|
2851000 | USD |
CY2016Q4 | ams |
Restricted Cash And Cash Equivalents Fair Value
RestrictedCashAndCashEquivalentsFairValue
|
3121000 | USD |
CY2017Q2 | us-gaap |
Cost Method Investments Fair Value Disclosure
CostMethodInvestmentsFairValueDisclosure
|
579000 | USD |
CY2016Q4 | us-gaap |
Cost Method Investments Fair Value Disclosure
CostMethodInvestmentsFairValueDisclosure
|
579000 | USD |
CY2017Q2 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
3430000 | USD |
CY2016Q4 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
3700000 | USD |
CY2017Q2 | us-gaap |
Fair Value Liabilities Measured On Recurring Basis Obligations
FairValueLiabilitiesMeasuredOnRecurringBasisObligations
|
7236000 | USD |
CY2016Q4 | us-gaap |
Fair Value Liabilities Measured On Recurring Basis Obligations
FairValueLiabilitiesMeasuredOnRecurringBasisObligations
|
7354000 | USD |
CY2017Q2 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
7236000 | USD |
CY2016Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
7354000 | USD |
CY2008Q4 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
1000000 | shares |
CY2017Q2 | us-gaap |
Stock Repurchase Program Remaining Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased
|
72000 | shares |
CY2017Q2 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
250000 | USD |
CY2016Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
250000 | USD |
CY2017Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4913000 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4085000 | USD |
CY2017Q2 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
185000 | USD |
CY2016Q4 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
290000 | USD |
CY2017Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
896000 | USD |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
892000 | USD |
CY2017Q2 | us-gaap |
Assets Current
AssetsCurrent
|
8845000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
8388000 | USD |
CY2017Q2 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
93865000 | USD |
CY2016Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
96270000 | USD |
CY2017Q2 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
542000 | USD |
CY2016Q4 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
537000 | USD |
CY2017Q2 | ams |
Deposits And Construction In Progress Gross
DepositsAndConstructionInProgressGross
|
7209000 | USD |
CY2016Q4 | ams |
Deposits And Construction In Progress Gross
DepositsAndConstructionInProgressGross
|
8073000 | USD |
CY2017Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
101616000 | USD |
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
104880000 | USD |
CY2017Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
52311000 | USD |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
53549000 | USD |
CY2017Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
49305000 | USD |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
51331000 | USD |
CY2017Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
579000 | USD |
CY2016Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
579000 | USD |
CY2017Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
265000 | USD |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
300000 | USD |
CY2017Q2 | us-gaap |
Assets
Assets
|
58994000 | USD |
CY2016Q4 | us-gaap |
Assets
Assets
|
60598000 | USD |
CY2017Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
206000 | USD |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
319000 | USD |
CY2017Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
202000 | USD |
CY2016Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
184000 | USD |
CY2017Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1225000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
5184000 | USD | |
CY2016Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1100000 | USD |
CY2017Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
2347000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
2205000 | USD |
CY2017Q2 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
4467000 | USD |
CY2016Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
4873000 | USD |
CY2017Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8447000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8681000 | USD |
CY2017Q2 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
4802000 | USD |
CY2016Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
5106000 | USD |
CY2017Q2 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
12563000 | USD |
CY2016Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
14852000 | USD |
CY2017Q2 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
557000 | USD |
CY2016Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
610000 | USD |
CY2017Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
4542000 | USD |
CY2016Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
4176000 | USD |
CY2017Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
10711000 | USD |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
10596000 | USD |
CY2017Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
6049000 | USD |
CY2016Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
5949000 | USD |
CY2017Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
5356000 | USD |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
4950000 | USD |
CY2017Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
22116000 | USD |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
21495000 | USD |
CY2017Q2 | us-gaap |
Minority Interest
MinorityInterest
|
5967000 | USD |
CY2016Q4 | us-gaap |
Minority Interest
MinorityInterest
|
5678000 | USD |
CY2017Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
58994000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
60598000 | USD |
CY2017Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2694000 | USD |
CY2016Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2679000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
5262000 | USD | |
CY2017Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
664000 | USD |
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
446000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1422000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
842000 | USD | |
CY2017Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
100000 | USD |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
100000 | USD |
CY2017Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000 | shares |
CY2017Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5710000 | shares |
CY2017Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5710000 | shares |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-6000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
1000 | USD | |
us-gaap |
Proceeds From Sale Of Machinery And Equipment
ProceedsFromSaleOfMachineryAndEquipment
|
150000 | USD | |
us-gaap |
Proceeds From Sale Of Machinery And Equipment
ProceedsFromSaleOfMachineryAndEquipment
|
0 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
30000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
97000 | USD | |
CY2016Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
605000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
627000 | shares | |
CY2017Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
50000 | USD |
CY2016Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
60000 | USD |