2015 Q1 Form 10-Q Financial Statement
#000114420415029352 Filed on May 11, 2015
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> </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 – 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">  </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’s technological challenges. Cemtrex, through its wholly owned subsidiaries provides electronic manufacturing services of custom engineered printed circuit board assemblies, emission monitors & instruments for industrial processes, and environmental control & air filtration systems for industries & 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"> </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 & 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"> </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"> </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 |