2021 Q1 Form 10-Q Financial Statement
#000143774921011635 Filed on May 11, 2021
Income Statement
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
Revenue | $23.99M | $25.28M |
YoY Change | -5.09% | 15.78% |
Cost Of Revenue | $17.99M | $19.07M |
YoY Change | -5.67% | 12.16% |
Gross Profit | $6.003M | $6.208M |
YoY Change | -3.31% | 28.54% |
Gross Profit Margin | 25.02% | 24.56% |
Selling, General & Admin | $3.677M | $3.070M |
YoY Change | 19.79% | 35.91% |
% of Gross Profit | 61.26% | 49.45% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $724.6K | $623.5K |
YoY Change | 16.23% | 26.16% |
% of Gross Profit | 12.07% | 10.04% |
Operating Expenses | $3.677M | $3.070M |
YoY Change | 19.79% | 35.91% |
Operating Profit | $2.325M | $3.138M |
YoY Change | -25.9% | 22.06% |
Interest Expense | $218.6K | $297.4K |
YoY Change | -26.5% | 11.78% |
% of Operating Profit | 9.4% | 9.48% |
Other Income/Expense, Net | $1.343M | -$368.8K |
YoY Change | -464.31% | 52.26% |
Pretax Income | $3.669M | $2.769M |
YoY Change | 32.48% | 18.91% |
Income Tax | $525.5K | $693.8K |
% Of Pretax Income | 14.32% | 25.05% |
Net Earnings | $3.143M | $2.076M |
YoY Change | 51.45% | 18.91% |
Net Earnings / Revenue | 13.1% | 8.21% |
Basic Earnings Per Share | $0.93 | $0.63 |
Diluted Earnings Per Share | $0.93 | $0.63 |
COMMON SHARES | ||
Basic Shares Outstanding | 3.393M | 3.311M |
Diluted Shares Outstanding | 3.394M | 3.313M |
Balance Sheet
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $6.486M | $5.419M |
YoY Change | 19.7% | 101.27% |
Cash & Equivalents | $4.841M | $5.419M |
Short-Term Investments | $1.645M | |
Other Short-Term Assets | $674.8K | $4.994M |
YoY Change | -86.49% | 53.7% |
Inventory | $13.12M | $10.94M |
Prepaid Expenses | $674.8K | $795.9K |
Receivables | $15.55M | $12.72M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $39.73M | $34.07M |
YoY Change | 16.63% | 51.78% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $15.29M | $12.11M |
YoY Change | 26.21% | -8.43% |
Goodwill | $13.98M | $11.43M |
YoY Change | 22.34% | 19.24% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $102.1K | $106.6K |
YoY Change | -4.23% | 11.94% |
Total Long-Term Assets | $47.49M | $40.82M |
YoY Change | 16.33% | 10.72% |
TOTAL ASSETS | ||
Total Short-Term Assets | $39.73M | $34.07M |
Total Long-Term Assets | $47.49M | $40.82M |
Total Assets | $87.22M | $74.89M |
YoY Change | 16.47% | 26.26% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $9.914M | $8.783M |
YoY Change | 12.87% | 107.03% |
Accrued Expenses | $3.382M | $4.514M |
YoY Change | -25.08% | 94.2% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | -100.0% | |
Long-Term Debt Due | $4.249M | $4.086M |
YoY Change | 3.98% | 206.43% |
Total Short-Term Liabilities | $20.13M | $19.56M |
YoY Change | 2.9% | 23.68% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $24.25M | $21.15M |
YoY Change | 14.63% | 179.68% |
Other Long-Term Liabilities | $8.389M | $8.426M |
YoY Change | -0.44% | -7.99% |
Total Long-Term Liabilities | $35.07M | $31.79M |
YoY Change | 10.32% | 10.23% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $20.13M | $19.56M |
Total Long-Term Liabilities | $35.07M | $31.79M |
Total Liabilities | $55.20M | $51.35M |
YoY Change | 7.49% | 15.0% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $25.51M | $18.60M |
YoY Change | 37.13% | 65.36% |
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $1.979M | $1.906M |
YoY Change | 3.85% | 0.0% |
Treasury Stock Shares | ||
Shareholders Equity | $32.02M | $23.54M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $87.22M | $74.89M |
YoY Change | 16.47% | 26.26% |
Cashflow Statement
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $3.143M | $2.076M |
YoY Change | 51.45% | 18.91% |
Depreciation, Depletion And Amortization | $724.6K | $623.5K |
YoY Change | 16.23% | 26.16% |
Cash From Operating Activities | $1.462M | $5.616M |
YoY Change | -73.96% | -530.83% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$827.2K | -$122.7K |
YoY Change | 574.04% | -62.06% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$6.958M | -$9.400M |
YoY Change | -25.98% | |
Cash From Investing Activities | -$7.785M | -$9.523M |
YoY Change | -18.24% | 2844.14% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $41.03K | $0.00 |
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | $4.970M | 7.092M |
YoY Change | -29.93% | -1060.47% |
NET CHANGE | ||
Cash From Operating Activities | $1.462M | 5.616M |
Cash From Investing Activities | -$7.785M | -9.523M |
Cash From Financing Activities | $4.970M | 7.092M |
Net Change In Cash | -$1.353M | 3.186M |
YoY Change | -142.47% | -234.69% |
FREE CASH FLOW | ||
Cash From Operating Activities | $1.462M | $5.616M |
Capital Expenditures | -$827.2K | -$122.7K |
Free Cash Flow | $2.290M | $5.739M |
YoY Change | -60.11% | -685.52% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q1 | crawa |
Assets Other Noncurrent Total
AssetsOtherNoncurrentTotal
|
23635940 | |
CY2020Q4 | crawa |
Assets Other Noncurrent Total
AssetsOtherNoncurrentTotal
|
19170799 | |
CY2021Q1 | crawa |
Lessee Operating And Finance Lease Renewal Term
LesseeOperatingAndFinanceLeaseRenewalTerm
|
P10Y | |
CY2021Q1 | dei |
Trading Symbol
TradingSymbol
|
crawa | |
CY2021Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
9913661 | |
CY2020Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
9230032 | |
CY2021Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
15550526 | |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
12021692 | |
CY2020Q4 | us-gaap |
Assets
Assets
|
74492783 | |
CY2021Q1 | us-gaap |
Assets Current
AssetsCurrent
|
39732196 | |
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
35174381 | |
CY2021Q1 | crawa |
Operating And Finance Lease Liability Current
OperatingAndFinanceLeaseLiabilityCurrent
|
1158633 | |
CY2020Q4 | crawa |
Operating And Finance Lease Liability Current
OperatingAndFinanceLeaseLiabilityCurrent
|
1136300 | |
CY2021Q1 | crawa |
Operating And Finance Lease Liability Noncurrent
OperatingAndFinanceLeaseLiabilityNoncurrent
|
7638786 | |
CY2020Q4 | crawa |
Operating And Finance Lease Liability Noncurrent
OperatingAndFinanceLeaseLiabilityNoncurrent
|
7901357 | |
CY2021Q1 | crawa |
Proceeds From Sale Of Equity Securities Fv Ni
ProceedsFromSaleOfEquitySecuritiesFvNi
|
123069 | |
CY2020Q1 | crawa |
Proceeds From Sale Of Equity Securities Fv Ni
ProceedsFromSaleOfEquitySecuritiesFvNi
|
||
CY2021Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2021Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2021Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2021Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2021 | |
CY2021Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2021-03-31 | |
CY2021Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2021Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000047307 | |
CY2021Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2021Q1 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2021Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2021Q1 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2021Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
CRAWFORD UNITED Corp | |
CY2021Q1 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2021Q1 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2021Q1 | dei |
Security12g Title
Security12gTitle
|
Class A Common Shares, without par value | |
CY2021Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3382366 | |
CY2020Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2242924 | |
CY2021Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
7628872 | |
CY2020Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5329438 | |
CY2021Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1741901 | |
CY2020Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1741901 | |
CY2020 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
70849 | |
CY2021Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
15667 | |
CY2021Q1 | us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
-1681059 | |
CY2020Q1 | us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
3540759 | |
CY2021Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
17009 | |
CY2020Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
19973 | |
CY2021Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
205924 | |
CY2020Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
179340 | |
CY2021Q1 | us-gaap |
Assets
Assets
|
87220366 | |
CY2021Q1 | us-gaap |
Basis Of Accounting
BasisOfAccounting
|
<div style="display: inline; font-family: times new roman; font-size: 10pt"><div style=" font-family: Times New Roman; font-size: 10pt; font-variant: normal; margin: 0pt 0pt 0pt -1pt;"><div style="display: inline; font-weight: bold;"><div style="display: inline; font-style: italic; font: inherit;">1.</div></div> <div style="display: inline; font-weight: bold;"> BASIS OF PRESENTATION</div></div> <div style=" font-family: "Times New Roman"; font-size: 10pt; font-variant: normal; margin: 0pt 0pt 0pt -9pt;"> </div> <div style=" font-family: Times New Roman; font-size: 10pt; font-variant: normal; margin: 0pt 0pt 0pt -1pt;">The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form <div style="display: inline; font-style: italic; font: inherit;">10</div>-Q and Article <div style="display: inline; font-style: italic; font: inherit;">8</div> of Regulation S-<div style="display: inline; font-style: italic; font: inherit;">X.</div> Accordingly, they do <div style="display: inline; font-style: italic; font: inherit;">not</div> include all the information and footnotes required by generally accepted accounting principles for complete financial statements. The consolidated financial statements include the accounts of Crawford United Corporation and its wholly-owned subsidiaries (the “Company”). Significant intercompany transactions and balances have been eliminated in the financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the <div style="display: inline; font-style: italic; font: inherit;">three</div> months ended <div style="display: inline; font-style: italic; font: inherit;"> March 31, 2021 </div>are <div style="display: inline; font-style: italic; font: inherit;">not</div> necessarily indicative of the results that <div style="display: inline; font-style: italic; font: inherit;"> may </div>be expected for the fiscal year ended <div style="display: inline; font-style: italic; font: inherit;"> December 31, 2021. </div>For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form <div style="display: inline; font-style: italic; font: inherit;">10</div>-K for the fiscal year ended <div style="display: inline; font-style: italic; font: inherit;"> December 31, 2020. </div></div> <div style=" font-family: "Times New Roman"; font-size: 10pt; font-variant: normal; margin: 0pt 0pt 0pt -9pt;"> </div> <div style=" font-family: Times New Roman; font-size: 10pt; font-variant: normal; margin: 0pt 0pt 0pt -1pt;">During the <div style="display: inline; font-style: italic; font: inherit;">three</div>-month period ended <div style="display: inline; font-style: italic; font: inherit;"> March 31, 2021, </div>there have been <div style="display: inline; font-style: italic; font: inherit;">no</div> changes to our significant accounting policies.</div></div> | |
CY2021Q1 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
750000 | |
CY2020Q4 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
||
CY2021Q1 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
750000 | |
CY2020Q4 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
||
CY2021Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4841177 | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6194276 | |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
6194276 | |
CY2019Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
2232499 | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
4841177 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
5418534 | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-1353099 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
3186035 | |
CY2021Q1 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
3901253 | |
CY2020Q4 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
3735557 | |
CY2021Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
17991083 | |
CY2020Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
19073431 | |
CY2021Q1 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
2429828 | |
CY2020Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
2429828 | |
CY2021Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
677741 | |
CY2020Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
820002 | |
CY2021Q1 | us-gaap |
Depreciation
Depreciation
|
508937 | |
CY2020Q1 | us-gaap |
Depreciation
Depreciation
|
434684 | |
CY2021Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
724641 | |
CY2020Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
623465 | |
CY2021Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.93 | |
CY2020Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.63 | |
CY2021Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.93 | |
CY2020Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.63 | |
CY2021Q1 | us-gaap |
Equity Securities Fv Ni
EquitySecuritiesFvNi
|
1644975 | |
CY2020Q1 | us-gaap |
Equity Securities Fv Ni
EquitySecuritiesFvNi
|
1534400 | |
CY2020Q4 | us-gaap |
Equity Securities Fv Ni
EquitySecuritiesFvNi
|
1534400 | |
CY2020Q4 | us-gaap |
Equity Securities Fv Ni Cost
EquitySecuritiesFvNiCost
|
826224 | |
CY2019Q4 | us-gaap |
Equity Securities Fv Ni Cost
EquitySecuritiesFvNiCost
|
949293 | |
CY2021Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
912024 | |
CY2020Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
1239831 | |
CY2021Q1 | us-gaap |
Equity Securities Fv Ni Realized Gain
EquitySecuritiesFvNiRealizedGain
|
152748 | |
CY2020 | us-gaap |
Equity Securities Fv Ni Realized Gain
EquitySecuritiesFvNiRealizedGain
|
0 | |
CY2021Q1 | us-gaap |
Equity Securities Fv Ni Realized Gain Loss
EquitySecuritiesFvNiRealizedGainLoss
|
152761 | |
CY2020Q1 | us-gaap |
Equity Securities Fv Ni Realized Gain Loss
EquitySecuritiesFvNiRealizedGainLoss
|
||
CY2021Q1 | us-gaap |
Equity Securities Fv Ni Realized Loss
EquitySecuritiesFvNiRealizedLoss
|
0 | |
CY2020 | us-gaap |
Equity Securities Fv Ni Realized Loss
EquitySecuritiesFvNiRealizedLoss
|
0 | |
CY2021Q1 | us-gaap |
Equity Securities Fv Ni Unrealized Gain
EquitySecuritiesFvNiUnrealizedGain
|
233644 | |
CY2020 | us-gaap |
Equity Securities Fv Ni Unrealized Gain
EquitySecuritiesFvNiUnrealizedGain
|
585107 | |
CY2021Q1 | us-gaap |
Equity Securities Fv Ni Unrealized Gain Loss
EquitySecuritiesFvNiUnrealizedGainLoss
|
818751 | |
CY2020Q1 | us-gaap |
Equity Securities Fv Ni Unrealized Gain Loss
EquitySecuritiesFvNiUnrealizedGainLoss
|
585107 | |
CY2021Q1 | us-gaap |
Equity Securities Fv Ni Unrealized Loss
EquitySecuritiesFvNiUnrealizedLoss
|
0 | |
CY2020 | us-gaap |
Equity Securities Fv Ni Unrealized Loss
EquitySecuritiesFvNiUnrealizedLoss
|
0 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2477615 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2271691 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
12033000 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
9830000 | |
CY2021Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
9555385 | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
7558309 | |
CY2021Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
1453837 | |
CY2020Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
||
CY2021Q1 | us-gaap |
Goodwill
Goodwill
|
13978426 | |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
11505852 | |
CY2021Q1 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | |
CY2021Q1 | us-gaap |
Gross Profit
GrossProfit
|
6002921 | |
CY2020Q1 | us-gaap |
Gross Profit
GrossProfit
|
6208143 | |
CY2021Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3668959 | |
CY2020Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2769367 | |
CY2021Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
525542 | |
CY2020Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
693797 | |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-633307 | |
CY2020Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
2305197 | |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
967662 | |
CY2020Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-2056246 | |
CY2021Q1 | us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
165696 | |
CY2021Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
87220366 | |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
74492783 | |
CY2021Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
20130947 | |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
17545070 | |
CY2020Q1 | us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
1775539 | |
CY2021Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-142261 | |
CY2020Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-546965 | |
CY2021Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
319455 | |
CY2020Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
339843 | |
CY2021Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-268510 | |
CY2020Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
58099 | |
CY2021Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
881 | |
CY2020Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
1680 | |
CY2021Q1 | us-gaap |
Interest Expense
InterestExpense
|
218618 | |
CY2020Q1 | us-gaap |
Interest Expense
InterestExpense
|
297421 | |
CY2021Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
153995 | |
CY2020Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
255742 | |
CY2021Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
5556355 | |
CY2020Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
3999920 | |
CY2021Q1 | us-gaap |
Inventory Gross
InventoryGross
|
13434821 | |
CY2020Q4 | us-gaap |
Inventory Gross
InventoryGross
|
11346305 | |
CY2021Q1 | us-gaap |
Inventory Net
InventoryNet
|
13119476 | |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
11030960 | |
CY2021Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
3914652 | |
CY2020Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
3897133 | |
CY2021Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
315345 | |
CY2020Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
315345 | |
CY2021Q1 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
3963814 | |
CY2020Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
3449252 | |
CY2021Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
35065860 | |
CY2020Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
29415167 | |
CY2021Q1 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
13200000 | |
CY2020Q4 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
9200000 | |
CY2021Q1 | us-gaap |
Loans Payable To Bank Current
LoansPayableToBankCurrent
|
1333333 | |
CY2020Q4 | us-gaap |
Loans Payable To Bank Current
LoansPayableToBankCurrent
|
1333333 | |
CY2021Q1 | us-gaap |
Long Term Loans From Bank
LongTermLoansFromBank
|
17757675 | |
CY2020Q4 | us-gaap |
Long Term Loans From Bank
LongTermLoansFromBank
|
12174428 | |
CY2021Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
6489571 | |
CY2020Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
5455717 | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
4969935 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
7092426 | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-7785392 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-9522720 | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1462358 | |
CY2020Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
5616329 | |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3143417 | |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2075570 | |
CY2020 | us-gaap |
Net Income Loss
NetIncomeLoss
|
5839387 | |
CY2021Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
3143417 | |
CY2020Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
2075570 | |
CY2021Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
1343499 | |
CY2020Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-368782 | |
CY2021Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
2915213 | |
CY2020Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
2782479 | |
CY2021Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | |
CY2021Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2325460 | |
CY2020Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
3138149 | |
CY2021Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
8565973 | |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
8856820 | |
CY2021Q1 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.05 | |
CY2020Q4 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.05 | |
CY2021Q1 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P9Y | |
CY2020Q4 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P9Y | |
CY2021Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
102129 | |
CY2020Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
106638 | |
CY2021Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-278125 | |
CY2020Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-71361 | |
CY2021Q1 | us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
827184 | |
CY2020Q1 | us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
122720 | |
CY2021Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
41033 | |
CY2020Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
||
CY2021Q1 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
7081277 | |
CY2020Q1 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
9400000 | |
CY2021Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
674789 | |
CY2020Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
657496 | |
CY2021Q1 | us-gaap |
Proceeds From Bank Debt
ProceedsFromBankDebt
|
6926301 | |
CY2020Q1 | us-gaap |
Proceeds From Bank Debt
ProceedsFromBankDebt
|
10870893 | |
CY2021Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
22915129 | |
CY2020Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
16620221 | |
CY2021Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
15286257 | |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
11290783 | |
CY2021Q1 | us-gaap |
Repayments Of Bank Debt
RepaymentsOfBankDebt
|
1352833 | |
CY2020Q1 | us-gaap |
Repayments Of Bank Debt
RepaymentsOfBankDebt
|
3093747 | |
CY2021Q1 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
562500 | |
CY2020Q1 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
684720 | |
CY2021Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
25509888 | |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
22366470 | |
CY2021Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
23994004 | |
CY2020Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
25281574 | |
CY2021Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
313961 | |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
32023559 | |
CY2021Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3677461 | |
CY2020Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3069994 | |
CY2021Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
329628 | |
CY2020Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
36466 | |
CY2021Q1 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
1059000 | |
CY2020 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
226050 | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
27532546 | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
21428532 | |
CY2021Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1979085 | |
CY2020Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1938052 | |
CY2020 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
32272 | |
CY2021Q1 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
41033 | |
CY2021Q1 | us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
233644 | |
CY2020Q1 | us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
||
CY2021Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
3393720 | |
CY2020Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
3313157 | |
CY2021Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3392839 | |
CY2020Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3311477 |