2015 Q1 Form 10-Q Financial Statement

#000114420415029352 Filed on May 11, 2015

View on sec.gov

Income Statement

Concept 2015 Q1 2014 Q3 2014 Q1
Revenue $14.33M $13.69M $11.55M
YoY Change 24.09% 441.11% 219.02%
Cost Of Revenue $10.09M $9.160M $7.503M
YoY Change 34.42% 252.31% 131.59%
Gross Profit $4.245M $4.530M $4.045M
YoY Change 4.93% -6571.43% 964.51%
Gross Profit Margin 29.62% 33.09% 35.03%
Selling, General & Admin $3.450M $3.640M $3.210M
YoY Change 7.48% -7380.0% 1006.9%
% of Gross Profit 81.28% 80.35% 79.35%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $230.0K $300.0K $130.0K
YoY Change 76.92% 1200.0%
% of Gross Profit 5.42% 6.62% 3.21%
Operating Expenses $3.447M $3.640M $3.213M
YoY Change 7.28% -7380.0% 1007.93%
Operating Profit $797.6K $890.0K $832.1K
YoY Change -4.15% -4550.0% 824.6%
Interest Expense $189.5K -$150.0K $88.84K
YoY Change 113.26% 1400.0% -988.38%
% of Operating Profit 23.75% -16.85% 10.68%
Other Income/Expense, Net $262.6K $50.00K -$50.52K
YoY Change -619.75%
Pretax Income $1.060M $790.0K $781.6K
YoY Change 35.64% -2733.33% 877.02%
Income Tax -$21.40K $30.00K $12.00K
% Of Pretax Income -2.02% 3.8% 1.54%
Net Earnings $1.082M $770.0K $769.6K
YoY Change 40.53% 1183.33% 1182.69%
Net Earnings / Revenue 7.55% 5.62% 6.66%
Basic Earnings Per Share $0.16 $0.02
Diluted Earnings Per Share $0.03 $151.9K $0.02
COMMON SHARES
Basic Shares Outstanding 6.767M shares 40.60M shares
Diluted Shares Outstanding 6.767M shares 40.60M shares

Balance Sheet

Concept 2015 Q1 2014 Q3 2014 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $500.0K $710.0K $1.370M
YoY Change -63.5% 914.29% 1612.5%
Cash & Equivalents $503.8K $146.1K $507.7K
Short-Term Investments $0.00 $560.0K
Other Short-Term Assets $470.2K $530.0K $95.26K
YoY Change 393.65% 23.26% -71.98%
Inventory $6.229M $6.270M $6.990M
Prepaid Expenses
Receivables $3.915M $4.038M $4.350M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $12.31M $11.55M $13.94M
YoY Change -11.69% 360.71% 542.4%
LONG-TERM ASSETS
Property, Plant & Equipment $7.180M $7.399M $6.480M
YoY Change 10.8% 79263.9% 64700.0%
Goodwill $845.0K $845.0K
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $34.61K $52.43K $10.00K
YoY Change 246.05% 1140.9% -93.33%
Total Long-Term Assets $8.060M $8.297M $7.600M
YoY Change 6.05% 2156.34% 4370.59%
TOTAL ASSETS
Total Short-Term Assets $12.31M $11.55M $13.94M
Total Long-Term Assets $8.060M $8.297M $7.600M
Total Assets $20.37M $19.84M $21.54M
YoY Change -5.43% 590.46% 820.51%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $3.529M $2.722M $2.910M
YoY Change 21.27% 376.25% 1222.73%
Accrued Expenses $606.6K $440.4K $370.0K
YoY Change 63.95% 592.24% 825.0%
Deferred Revenue
YoY Change
Short-Term Debt $1.430M $690.0K $250.0K
YoY Change 472.0%
Long-Term Debt Due $570.8K $689.8K
YoY Change
Total Short-Term Liabilities $5.621M $3.914M $3.560M
YoY Change 57.9% 516.26% 888.89%
LONG-TERM LIABILITIES
Long-Term Debt $9.830M $9.930M $15.53M
YoY Change -36.7% 794.59% 1705.81%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $9.830M $9.930M $15.53M
YoY Change -36.7% 794.59% 1705.81%
TOTAL LIABILITIES
Total Short-Term Liabilities $5.621M $3.914M $3.560M
Total Long-Term Liabilities $9.830M $9.930M $15.53M
Total Liabilities $15.45M $16.20M $19.09M
YoY Change -19.05% 829.58% 1464.75%
SHAREHOLDERS EQUITY
Retained Earnings $5.071M $3.593M
YoY Change 288.89%
Common Stock $40.75K $6.767K
YoY Change -83.33%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $4.917M $3.644M $2.440M
YoY Change
Total Liabilities & Shareholders Equity $20.37M $19.84M $21.54M
YoY Change -5.43% 590.46% 820.51%

Cashflow Statement

Concept 2015 Q1 2014 Q3 2014 Q1
OPERATING ACTIVITIES
Net Income $1.082M $770.0K $769.6K
YoY Change 40.53% 1183.33% 1182.69%
Depreciation, Depletion And Amortization $230.0K $300.0K $130.0K
YoY Change 76.92% 1200.0%
Cash From Operating Activities $440.0K -$1.000M $6.030M
YoY Change -92.7% -933.33% 60200.0%
INVESTING ACTIVITIES
Capital Expenditures $0.00 -$720.0K -$5.950M
YoY Change -100.0%
Acquisitions
YoY Change
Other Investing Activities $310.0K $4.870M -$2.900M
YoY Change -110.69% 5700.0%
Cash From Investing Activities $310.0K $4.140M -$8.850M
YoY Change -103.5% 17600.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -1.360M -4.300M 2.700M
YoY Change -150.37% 1553.85% 2354.55%
NET CHANGE
Cash From Operating Activities 440.0K -1.000M 6.030M
Cash From Investing Activities 310.0K 4.140M -8.850M
Cash From Financing Activities -1.360M -4.300M 2.700M
Net Change In Cash -610.0K -1.160M -120.0K
YoY Change 408.33% 728.57% -271.43%
FREE CASH FLOW
Cash From Operating Activities $440.0K -$1.000M $6.030M
Capital Expenditures $0.00 -$720.0K -$5.950M
Free Cash Flow $440.0K -$280.0K $11.98M
YoY Change -96.33%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014Q3 us-gaap Liabilities Current
LiabilitiesCurrent
3913942 USD
CY2015Q1 us-gaap Liabilities Current
LiabilitiesCurrent
5621308 USD
CY2015Q1 us-gaap Short Term Investments
ShortTermInvestments
0 USD
CY2014Q3 us-gaap Short Term Investments
ShortTermInvestments
559815 USD
CY2015Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
3915061 USD
CY2014Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
4038340 USD
CY2015Q1 us-gaap Inventory Net
InventoryNet
6229439 USD
CY2014Q3 us-gaap Inventory Net
InventoryNet
6270327 USD
CY2015Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1663610 USD
CY2014Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
531262 USD
CY2015Q1 us-gaap Goodwill
Goodwill
845000 USD
CY2014Q3 us-gaap Goodwill
Goodwill
845000 USD
CY2015Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
34605 USD
CY2014Q3 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
52428 USD
CY2015Q1 us-gaap Assets
Assets
20369655 USD
CY2014Q3 us-gaap Assets
Assets
19842363 USD
CY2015Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
3528911 USD
CY2014Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
2721705 USD
CY2015Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
606611 USD
CY2014Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
440436 USD
CY2015Q1 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
57000 USD
CY2014Q3 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
62032 USD
CY2015Q1 us-gaap Long Term Debt Current
LongTermDebtCurrent
570786 USD
CY2014Q3 us-gaap Long Term Debt Current
LongTermDebtCurrent
689769 USD
CY2015Q1 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
4547708 USD
CY2014Q3 us-gaap Long Term Loans From Bank
LongTermLoansFromBank
5508199 USD
CY2015Q1 us-gaap Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
4073429 USD
CY2014Q3 us-gaap Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
4906922 USD
CY2015Q1 us-gaap Liabilities
Liabilities
15453030 USD
CY2015Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2014Q3 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2015Q1 us-gaap Preferred Stock Value
PreferredStockValue
1000 USD
CY2014Q3 us-gaap Preferred Stock Value
PreferredStockValue
1000 USD
CY2015Q1 us-gaap Common Stock Value
CommonStockValue
40747 USD
CY2014Q3 us-gaap Common Stock Value
CommonStockValue
40599 USD
CY2015Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
228855 USD
CY2014Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
165730 USD
CY2015Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
5071184 USD
CY2014Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
3592739 USD
CY2015Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-425161 USD
CY2014Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-156559 USD
CY2015Q1 us-gaap Stockholders Equity
StockholdersEquity
4916625 USD
CY2014Q3 us-gaap Stockholders Equity
StockholdersEquity
3643509 USD
CY2015Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
20369655 USD
CY2014Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
19842363 USD
CY2015Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000000 shares
CY2014Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000000 shares
CY2015Q1 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
1000000 shares
CY2014Q1 us-gaap Gross Profit
GrossProfit
4045126 USD
us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify"></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify"><i>Reclassifications</i></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify"><i>&#160;</i></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">Certain reclassifications have been made to prior period amounts to conform to the current period presentation.</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2015Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1059743 USD
CY2014Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
652041 USD
CY2014Q1 us-gaap Supplies
Supplies
1143137 USD
CY2015Q1 us-gaap Supplies
Supplies
1093270 USD
CY2014Q1 us-gaap Revenues
Revenues
11548572 USD
CY2014Q3 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
1000000 shares
CY2015Q1 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
1000000 shares
CY2014Q3 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
1000000 shares
CY2015Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2014Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2015Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
60000000 shares
CY2014Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
60000000 shares
CY2013Q4 us-gaap Business Acquisition Name Of Acquired Entity
BusinessAcquisitionNameOfAcquiredEntity
ROB Group
CY2014Q1 us-gaap Short Term Investments
ShortTermInvestments
860531 USD
CY2015Q1 us-gaap Accounts Receivable Gross
AccountsReceivableGross
3979097 USD
CY2014Q3 us-gaap Accounts Receivable Gross
AccountsReceivableGross
4106441 USD
CY2015Q1 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
64036 USD
CY2014Q3 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
68101 USD
CY2015Q1 us-gaap Accounts Receivable Net
AccountsReceivableNet
3915061 USD
CY2014Q3 us-gaap Accounts Receivable Net
AccountsReceivableNet
4038340 USD
CY2015Q1 us-gaap Inventory Raw Materials
InventoryRawMaterials
3280366 USD
CY2014Q3 us-gaap Inventory Raw Materials
InventoryRawMaterials
3449501 USD
CY2015Q1 us-gaap Inventory Work In Process
InventoryWorkInProcess
1180395 USD
CY2014Q3 us-gaap Inventory Work In Process
InventoryWorkInProcess
1254013 USD
CY2015Q1 us-gaap Inventory Finished Goods
InventoryFinishedGoods
1917645 USD
CY2014Q3 us-gaap Inventory Finished Goods
InventoryFinishedGoods
1715780 USD
CY2015Q1 us-gaap Inventory Gross
InventoryGross
6378406 USD
CY2014Q3 us-gaap Inventory Gross
InventoryGross
6419294 USD
CY2015Q1 us-gaap Inventory Adjustments
InventoryAdjustments
148967 USD
CY2014Q3 us-gaap Inventory Adjustments
InventoryAdjustments
148967 USD
CY2015Q1 us-gaap Land And Land Improvements
LandAndLandImprovements
1156340 USD
CY2014Q3 us-gaap Land And Land Improvements
LandAndLandImprovements
1065500 USD
CY2015Q1 us-gaap Buildings And Improvements Gross
BuildingsAndImprovementsGross
3810104 USD
CY2014Q3 us-gaap Buildings And Improvements Gross
BuildingsAndImprovementsGross
4387880 USD
CY2015Q1 us-gaap Furniture And Fixtures Gross
FurnitureAndFixturesGross
525351 USD
CY2014Q3 us-gaap Furniture And Fixtures Gross
FurnitureAndFixturesGross
316715 USD
CY2015Q1 us-gaap Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
204297 USD
CY2014Q3 us-gaap Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
46619 USD
CY2015Q1 us-gaap Machinery And Equipment Gross
MachineryAndEquipmentGross
2541803 USD
CY2014Q3 us-gaap Machinery And Equipment Gross
MachineryAndEquipmentGross
2234423 USD
CY2015Q1 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
8237895 USD
CY2014Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
8051137 USD
CY2015Q1 us-gaap Revenues
Revenues
14330940 USD
us-gaap Revenues
Revenues
20512952 USD
us-gaap Revenues
Revenues
28173729 USD
CY2014Q1 us-gaap Cost Of Revenue
CostOfRevenue
7503446 USD
CY2015Q1 us-gaap Cost Of Revenue
CostOfRevenue
10086432 USD
us-gaap Cost Of Revenue
CostOfRevenue
13643088 USD
us-gaap Cost Of Revenue
CostOfRevenue
19906164 USD
us-gaap Gross Profit
GrossProfit
8267565 USD
CY2014Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
3212987 USD
CY2015Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
3446935 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
5580048 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
7068757 USD
CY2014Q1 us-gaap Operating Expenses
OperatingExpenses
3212987 USD
CY2015Q1 us-gaap Operating Expenses
OperatingExpenses
3446935 USD
us-gaap Operating Expenses
OperatingExpenses
5580048 USD
us-gaap Operating Expenses
OperatingExpenses
7068757 USD
CY2014Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
832139 USD
CY2015Q1 us-gaap Gross Profit
GrossProfit
4244508 USD
us-gaap Gross Profit
GrossProfit
6869864 USD
CY2015Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
797573 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
1289816 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
1198808 USD
CY2014Q1 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
38314 USD
CY2015Q1 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
452060 USD
us-gaap Other Nonoperating Income
OtherNonoperatingIncome
56823 USD
us-gaap Other Nonoperating Income
OtherNonoperatingIncome
509609 USD
CY2014Q1 us-gaap Interest Expense
InterestExpense
88838 USD
CY2015Q1 us-gaap Interest Expense
InterestExpense
189460 USD
us-gaap Interest Expense
InterestExpense
143196 USD
us-gaap Interest Expense
InterestExpense
330072 USD
CY2014Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-50524 USD
CY2015Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
262600 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-86373 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
179537 USD
CY2014Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
781615 USD
CY2015Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
1060173 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
1203443 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
1378345 USD
CY2014Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
12000 USD
CY2015Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-21400 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
17276 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-100100 USD
CY2014Q1 us-gaap Net Income Loss
NetIncomeLoss
769615 USD
CY2015Q1 us-gaap Net Income Loss
NetIncomeLoss
1081573 USD
us-gaap Net Income Loss
NetIncomeLoss
1186167 USD
us-gaap Net Income Loss
NetIncomeLoss
1478445 USD
CY2014Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.02
CY2015Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.03
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.03
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.04
CY2014Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.02
CY2015Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.03
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.03
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.04
CY2014Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
40599129 shares
CY2015Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
40733549 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
40599129 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
40681523 shares
CY2014Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
40599129 shares
CY2015Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
40734036 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
40599129 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
40792795 shares
CY2013Q4 us-gaap Business Combination Consideration Transferred1
BusinessCombinationConsiderationTransferred1
5936298 USD
us-gaap Preferred Stock Voting Rights
PreferredStockVotingRights
Each issued and outstanding Series A Preferred Share shall be entitled to the number of votes equal to the result of: (i) the number of shares of common stock of the Company issued and outstanding at the time of such vote multiplied by 1.01; divided by (ii) the total number of Series A Preferred Shares issued and outstanding at the time of such vote, at each meeting of shareholders of the Company with respect to any and all matters presented to the shareholders of the Company for their action or consideration, including the election of directors. Holders of Series A Preferred Shares shall vote together with the holders of Common Shares as a single class.
CY2015Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
97576 shares
CY2015Q1 us-gaap Area Of Land
AreaOfLand
4000 sqft
us-gaap Depreciation And Amortization
DepreciationAndAmortization
132955 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
370981 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
2504745 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-123279 USD
us-gaap Increase Decrease In Due From Related Parties Current
IncreaseDecreaseInDueFromRelatedPartiesCurrent
78982 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
1884895 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-40888 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
806264 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
1132348 USD
us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
15030 USD
us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
-17823 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
2342083 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
807206 USD
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
307465 USD
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
166175 USD
us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
20721 USD
us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
-5032 USD
us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1300525 USD
us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
1930690 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
5946756 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
150037 USD
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
860531 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-13077460 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
409778 USD
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
3355163 USD
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
0 USD
us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
11463561 USD
us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
0 USD
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
0 USD
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
659206 USD
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
14818724 USD
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
-1982775 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
440739 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
357693 USD
CY2013Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
66963 USD
CY2014Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
507702 USD
us-gaap Interest Paid
InterestPaid
0 USD
us-gaap Interest Paid
InterestPaid
96737 USD
us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
us-gaap Income Taxes Paid
IncomeTaxesPaid
5032 USD
CY2014Q1 us-gaap Mortgage Loans On Real Estate Interest Rate
MortgageLoansOnRealEstateInterestRate
0.0300 pure
CY2014Q1 us-gaap Mortgage Loans On Real Estate Periodic Payment Terms
MortgageLoansOnRealEstatePeriodicPaymentTerms
17 years
CY2015Q1 us-gaap Prepaid Taxes
PrepaidTaxes
100100 USD
us-gaap Nature Of Operations
NatureOfOperations
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="center"></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> NOTE 1 &#150; ORGANIZATION AND PLAN OF OPERATIONS</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> &#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">Cemtrex Inc. ("Cemtrex" or the "Company") is a diversified international company offering a range of products, systems, and solutions in a wide variety of industries around the world to meet today&#8217;s technological challenges. Cemtrex, through its wholly owned subsidiaries provides electronic manufacturing services of custom engineered printed circuit board assemblies, emission monitors &amp; instruments for industrial processes, and environmental control &amp; air filtration systems for industries &amp; utilities.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">Cemtrex, through its Electronics Manufacturing Services (EMS) group, provides end to end electronic manufacturing services, which includes product design and sustaining engineering services, printed circuit board assembly and production, cabling and wire harnessing, systems integration, comprehensive testing services and completely assembled electronic products. Cemtrex, through its Environmental Products and Systems group, sells a complete line of air filtration and environmental control products to a wide variety of industrial and manufacturing industries worldwide. The group manufactures sells, and services monitoring instruments, software and systems for measurement of emissions of Greenhouse gases, hazardous gases, particulate and other regulated pollutants used in emissions trading globally as well as for industrial processes. The Company also markets monitoring and analysis equipment for gas and liquid measurement for various downstream oil &amp; gas applications as well as various industrial process applications.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">Cemtrex, Inc. was incorporated as Diversified American Holding, Inc. on <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">April 27, 1998</font>. On <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">December 16, 2004</font>, the Company changed its name to Cemtrex, Inc.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">On <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">October 31, 2013</font>, the Company completed the acquisition of the privately held ROB Group, a leader in electronics manufacturing solutions located in Neulingen, Germany. The ROB Group, founded in 1989, consisted of 4 distinct operating companies, forming a complete electronics design, manufacturing, assembly, and cabling solutions provider that serves the electronics and cabling needs of some of the largest companies in the world in the Medical, Automation, Industrial, and Renewable Energy industries. ROB Group also has a manufacturing facility in Sibiu, Romania. ROB Cemtrex GmbH now operates as a subsidiary of Cemtrex, Inc. (see NOTE 10).</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2015Q1 us-gaap Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
858000 USD
CY2014Q3 us-gaap Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
0 USD
CY2014Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
212026 USD
CY2015Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
-182659 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
126083 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
-268602 USD
CY2014Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
981641 USD
CY2015Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
898914 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
1312250 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
1209843 USD
us-gaap Share Based Compensation
ShareBasedCompensation
0 USD
us-gaap Share Based Compensation
ShareBasedCompensation
63273 USD
us-gaap Payments For Proceeds From Short Term Investments
PaymentsForProceedsFromShortTermInvestments
0 USD
us-gaap Payments For Proceeds From Short Term Investments
PaymentsForProceedsFromShortTermInvestments
-559815 USD
us-gaap Repayments Of Bank Debt
RepaymentsOfBankDebt
0 USD
us-gaap Repayments Of Bank Debt
RepaymentsOfBankDebt
2181569 USD
us-gaap Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
0 USD
us-gaap Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
858000 USD
CY2014Q1 us-gaap Participating Mortgage Loans Mortgage Obligations Amount
ParticipatingMortgageLoansMortgageObligationsAmount
4000000 EUR
CY2014Q1 us-gaap Participating Mortgage Loans Mortgage Obligations Amount
ParticipatingMortgageLoansMortgageObligationsAmount
5500400 USD
CY2014Q3 us-gaap Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
1869791 USD
CY2015Q1 ctei Shares Reserved For Debt Conversion
SharesReservedForDebtConversion
1500000 shares
CY2014Q1 us-gaap Other Assets Current
OtherAssetsCurrent
95258 USD
CY2015Q1 us-gaap Other Assets Current
OtherAssetsCurrent
470240 USD
us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
6270173 USD
us-gaap Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
0 USD
ctei Lease And Rental Expense Per Month
LeaseAndRentalExpensePerMonth
4000 USD
CY2015Q1 us-gaap Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
1210585 USD

Files In Submission

Name View Source Status
0001144204-15-029352-index-headers.html Edgar Link pending
0001144204-15-029352-index.html Edgar Link pending
0001144204-15-029352.txt Edgar Link pending
0001144204-15-029352-xbrl.zip Edgar Link pending
ctei-20150331.xml Edgar Link completed
ctei-20150331.xsd Edgar Link pending
ctei-20150331_cal.xml Edgar Link unprocessable
ctei-20150331_def.xml Edgar Link unprocessable
ctei-20150331_lab.xml Edgar Link unprocessable
ctei-20150331_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
tlogo.jpg Edgar Link pending
v409596_10q.htm Edgar Link pending
v409596_ex31-1.htm Edgar Link pending
v409596_ex31-2.htm Edgar Link pending
v409596_ex32-1.htm Edgar Link pending
v409596_ex32-2.htm Edgar Link pending