2012 Q1 Form 10-Q Financial Statement
#000110465912008147 Filed on February 09, 2012
Income Statement
Concept | 2012 Q1 | 2011 Q4 | 2011 Q1 |
---|---|---|---|
Revenue | $5.986M | $6.706M | $5.220M |
YoY Change | 14.67% | 71.12% | 37.01% |
Cost Of Revenue | $3.930M | $3.879M | $3.420M |
YoY Change | 14.91% | 44.36% | 40.74% |
Gross Profit | $2.053M | $2.827M | $1.800M |
YoY Change | 14.06% | 129.46% | 29.5% |
Gross Profit Margin | 34.3% | 42.16% | 34.48% |
Selling, General & Admin | $1.670M | $1.586M | $1.490M |
YoY Change | 12.08% | 40.11% | 9.56% |
% of Gross Profit | 81.34% | 56.1% | 82.78% |
Research & Development | $80.00K | $77.00K | $50.00K |
YoY Change | 60.0% | -7.23% | -37.5% |
% of Gross Profit | 3.9% | 2.72% | 2.78% |
Depreciation & Amortization | $190.0K | $170.0K | $200.0K |
YoY Change | -5.0% | 21.43% | 42.86% |
% of Gross Profit | 9.25% | 6.01% | 11.11% |
Operating Expenses | $1.760M | $1.664M | $1.550M |
YoY Change | 13.55% | 36.95% | 8.39% |
Operating Profit | $293.0K | $1.163M | $250.0K |
YoY Change | 17.2% | 6741.18% | -725.0% |
Interest Expense | -$20.00K | -$14.00K | -$20.00K |
YoY Change | 0.0% | -12.5% | -33.33% |
% of Operating Profit | -6.83% | -1.2% | -8.0% |
Other Income/Expense, Net | $10.00K | -$14.00K | $0.00 |
YoY Change | |||
Pretax Income | $300.0K | $1.149M | $220.0K |
YoY Change | 36.36% | 114800.0% | -195.65% |
Income Tax | -$860.0K | $36.00K | -$580.0K |
% Of Pretax Income | -286.67% | 3.13% | -263.64% |
Net Earnings | $1.160M | $1.110M | $800.0K |
YoY Change | 45.0% | 11000.0% | -447.83% |
Net Earnings / Revenue | 19.38% | 16.55% | 15.33% |
Basic Earnings Per Share | $0.21 | $0.21 | |
Diluted Earnings Per Share | $0.20 | $0.20 | $144.9K |
COMMON SHARES | |||
Basic Shares Outstanding | 5.435M shares | 5.424M shares | |
Diluted Shares Outstanding | 5.571M shares |
Balance Sheet
Concept | 2012 Q1 | 2011 Q4 | 2011 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $5.060M | $4.190M | $2.060M |
YoY Change | 145.63% | 473.97% | 151.22% |
Cash & Equivalents | $5.061M | $4.190M | $2.062M |
Short-Term Investments | |||
Other Short-Term Assets | $440.0K | $390.0K | $150.0K |
YoY Change | 193.33% | 129.41% | -62.5% |
Inventory | $3.548M | $3.556M | $3.627M |
Prepaid Expenses | |||
Receivables | $2.373M | $2.855M | $2.641M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $11.42M | $10.99M | $8.481M |
YoY Change | 34.64% | 38.96% | 17.63% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $5.834M | $5.420M | $4.557M |
YoY Change | 28.02% | 16.31% | -2.63% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $478.0K | $291.0K | $287.0K |
YoY Change | 66.55% | 0.34% | 14.8% |
Total Long-Term Assets | $7.619M | $6.242M | $5.379M |
YoY Change | 41.64% | 26.1% | 8.89% |
TOTAL ASSETS | |||
Total Short-Term Assets | $11.42M | $10.99M | $8.481M |
Total Long-Term Assets | $7.619M | $6.242M | $5.379M |
Total Assets | $19.04M | $17.23M | $13.86M |
YoY Change | 37.36% | 34.01% | 14.07% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.726M | $1.194M | $1.054M |
YoY Change | 63.76% | 21.84% | -6.73% |
Accrued Expenses | $1.352M | $1.343M | $823.0K |
YoY Change | 64.28% | 81.49% | 14.31% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Long-Term Debt Due | $234.0K | $234.0K | $204.0K |
YoY Change | 14.71% | 17.0% | -27.14% |
Total Short-Term Liabilities | $3.361M | $2.810M | $2.196M |
YoY Change | 53.05% | 42.64% | -3.26% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $400.0K | $457.0K | $553.0K |
YoY Change | -27.67% | -25.08% | -27.24% |
Other Long-Term Liabilities | $10.00K | $0.00 | |
YoY Change | |||
Total Long-Term Liabilities | $400.0K | $457.0K | $553.0K |
YoY Change | -27.67% | -25.08% | -27.24% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.361M | $2.810M | $2.196M |
Total Long-Term Liabilities | $400.0K | $457.0K | $553.0K |
Total Liabilities | $3.773M | $3.267M | $2.749M |
YoY Change | 37.25% | 27.12% | -9.27% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$13.19M | -$14.33M | -$16.80M |
YoY Change | -21.46% | ||
Common Stock | $28.43M | $28.29M | $27.91M |
YoY Change | 1.87% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $15.24M | $13.97M | $11.11M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $19.04M | $17.23M | $13.86M |
YoY Change | 37.36% | 34.01% | 14.07% |
Cashflow Statement
Concept | 2012 Q1 | 2011 Q4 | 2011 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $1.160M | $1.110M | $800.0K |
YoY Change | 45.0% | 11000.0% | -447.83% |
Depreciation, Depletion And Amortization | $190.0K | $170.0K | $200.0K |
YoY Change | -5.0% | 21.43% | 42.86% |
Cash From Operating Activities | $1.500M | $800.0K | $1.500M |
YoY Change | 0.0% | 233.33% | 733.33% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$590.0K | -$720.0K | -$110.0K |
YoY Change | 436.36% | 700.0% | -59.26% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Cash From Investing Activities | -$590.0K | -$720.0K | -$110.0K |
YoY Change | 436.36% | 700.0% | -59.26% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -40.00K | 20.00K | -50.00K |
YoY Change | -20.0% | -110.0% | -145.45% |
NET CHANGE | |||
Cash From Operating Activities | 1.500M | 800.0K | 1.500M |
Cash From Investing Activities | -590.0K | -720.0K | -110.0K |
Cash From Financing Activities | -40.00K | 20.00K | -50.00K |
Net Change In Cash | 870.0K | 100.0K | 1.340M |
YoY Change | -35.07% | -300.0% | 6600.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.500M | $800.0K | $1.500M |
Capital Expenditures | -$590.0K | -$720.0K | -$110.0K |
Free Cash Flow | $2.090M | $1.520M | $1.610M |
YoY Change | 29.81% | 360.61% | 257.78% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
12000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-250000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
401000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
253000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
14000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-141000 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
48000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
73000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
423000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
596000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
44000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
35000 | USD | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
21000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
424000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
935000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
60000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
30000 | USD | |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
2128000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-9000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
56000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-71000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
326000 | USD | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
32000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
513000 | USD | |
CY2011Q1 | us-gaap |
Liabilities
Liabilities
|
2749000 | USD |
CY2011Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
553000 | USD |
CY2011Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2196000 | USD |
CY2011Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
823000 | USD |
CY2011Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1054000 | USD |
CY2011Q1 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
115000 | USD |
CY2011Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
204000 | USD |
CY2011Q1 | us-gaap |
Assets
Assets
|
13860000 | USD |
CY2011Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
287000 | USD |
CY2011Q1 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
535000 | USD |
CY2011Q1 | us-gaap |
Assets Current
AssetsCurrent
|
8481000 | USD |
CY2011Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
134000 | USD |
CY2011Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
17000 | USD |
CY2011Q1 | us-gaap |
Inventory Net
InventoryNet
|
3627000 | USD |
CY2011Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2641000 | USD |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2062000 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
17234000 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13967000 | USD |
CY2011Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14327000 | USD |
CY2011Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
28185000 | USD |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
109000 | USD |
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
3267000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
457000 | USD |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2810000 | USD |
CY2011Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1343000 | USD |
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1194000 | USD |
CY2011Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
39000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
234000 | USD |
CY2011Q4 | us-gaap |
Assets
Assets
|
17234000 | USD |
CY2011Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
291000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
535000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-65000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
2473000 | USD | |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-88000 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
-76000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
275000 | USD | |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
10992000 | USD |
CY2011Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
374000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
17000 | USD |
CY2011Q4 | us-gaap |
Inventory Net
InventoryNet
|
3556000 | USD |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2855000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4190000 | USD |
CY2011Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
13860000 | USD |
CY2011Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11111000 | USD |
CY2011Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-16800000 | USD |
CY2011Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
27803000 | USD |
CY2011Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
108000 | USD |
CY2011Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5391968 | shares |
CY2011Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
7500000 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5434598 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5434598 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
7500000 | shares |
CY2011Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
58000 | USD |
CY2011Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
52000 | USD |
CY2011Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.02 | |
CY2011Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.02 | |
CY2011Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5391968 | shares |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
946000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
81000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2554000 | USD | |
CY2010Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-9000 | USD |
CY2010Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1000 | USD |
CY2011Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
36000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
729000 | USD |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
160000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
95000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1438000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
1438000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
3575000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
520000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
140000 | USD | |
CY2010Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
817000 | USD |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
208000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
185000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
375000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-151000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-190000 | USD | |
dei |
Entity Registrant Name
EntityRegistrantName
|
CYANOTECH CORP | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000768408 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2011-12-31 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--03-31 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
CY2012Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5434958 | shares |
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
CY2011Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1149000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-54000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1000000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
3543000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
229000 | USD | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1278000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2036000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
4543000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
7066000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
11609000 | USD | |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-38000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2592000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
5129000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
237000 | USD | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1808000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3019000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
7721000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
10924000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
18645000 | USD | |
CY2010Q4 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-16000 | USD |
CY2011Q4 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-14000 | USD |
CY2010Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
17000 | USD |
CY2010Q4 | us-gaap |
Operating Expenses
OperatingExpenses
|
1215000 | USD |
CY2010Q4 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
83000 | USD |
CY2010Q4 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
502000 | USD |
CY2010Q4 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
630000 | USD |
CY2010Q4 | us-gaap |
Gross Profit
GrossProfit
|
1232000 | USD |
CY2010Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
2687000 | USD |
CY2010Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3919000 | USD |
CY2011Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1163000 | USD |
CY2011Q4 | us-gaap |
Operating Expenses
OperatingExpenses
|
1664000 | USD |
CY2011Q4 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-1000 | USD |
CY2011Q4 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
77000 | USD |
CY2011Q4 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
631000 | USD |
CY2011Q4 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
955000 | USD |
CY2011Q4 | us-gaap |
Gross Profit
GrossProfit
|
2827000 | USD |
CY2011Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
3879000 | USD |
CY2011Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6706000 | USD |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5366000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5490000 | shares | |
CY2010Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5423000 | shares |
CY2011Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5571000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5340000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5406000 | shares | |
CY2010Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5392000 | shares |
CY2011Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5424000 | shares |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.17 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.18 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.45 | ||
CY2010Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
CY2011Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.20 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.46 | ||
CY2010Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
CY2010Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
10000 | USD |
CY2011Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.21 | |
CY2011Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1113000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
11000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
-6000 | USD |