2012 Q1 Form 10-K Financial Statement
#000110465912045009 Filed on June 21, 2012
Income Statement
Concept | 2012 Q1 | 2012 | 2011 Q1 |
---|---|---|---|
Revenue | $5.986M | $24.63M | $5.220M |
YoY Change | 14.67% | 46.38% | 37.01% |
Cost Of Revenue | $3.930M | $14.86M | $3.420M |
YoY Change | 14.91% | 41.68% | 40.74% |
Gross Profit | $2.053M | $9.774M | $1.800M |
YoY Change | 14.06% | 54.14% | 29.5% |
Gross Profit Margin | 34.3% | 39.68% | 34.48% |
Selling, General & Admin | $1.670M | $6.494M | $1.490M |
YoY Change | 12.08% | 35.07% | 9.56% |
% of Gross Profit | 81.34% | 66.44% | 82.78% |
Research & Development | $80.00K | $320.0K | $50.00K |
YoY Change | 60.0% | 13.48% | -37.5% |
% of Gross Profit | 3.9% | 3.27% | 2.78% |
Depreciation & Amortization | $190.0K | $695.0K | $200.0K |
YoY Change | -5.0% | 12.64% | 42.86% |
% of Gross Profit | 9.25% | 7.11% | 11.11% |
Operating Expenses | $1.760M | $6.871M | $1.550M |
YoY Change | 13.55% | 34.41% | 8.39% |
Operating Profit | $293.0K | $2.903M | $250.0K |
YoY Change | 17.2% | 136.21% | -725.0% |
Interest Expense | -$20.00K | -$55.00K | -$20.00K |
YoY Change | 0.0% | -21.43% | -33.33% |
% of Operating Profit | -6.83% | -1.89% | -8.0% |
Other Income/Expense, Net | $10.00K | -$50.00K | $0.00 |
YoY Change | -24.24% | ||
Pretax Income | $300.0K | $2.853M | $220.0K |
YoY Change | 36.36% | 145.31% | -195.65% |
Income Tax | -$860.0K | -$779.0K | -$580.0K |
% Of Pretax Income | -286.67% | -27.3% | -263.64% |
Net Earnings | $1.160M | $3.630M | $800.0K |
YoY Change | 45.0% | 109.83% | -447.83% |
Net Earnings / Revenue | 19.38% | 14.74% | 15.33% |
Basic Earnings Per Share | $0.21 | $0.67 | |
Diluted Earnings Per Share | $0.20 | $0.66 | $144.9K |
COMMON SHARES | |||
Basic Shares Outstanding | 5.435M shares | 5.414M shares | |
Diluted Shares Outstanding | 5.534M shares |
Balance Sheet
Concept | 2012 Q1 | 2012 | 2011 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $5.060M | $5.060M | $2.060M |
YoY Change | 145.63% | 145.63% | 151.22% |
Cash & Equivalents | $5.061M | $5.060M | $2.062M |
Short-Term Investments | |||
Other Short-Term Assets | $440.0K | $440.0K | $150.0K |
YoY Change | 193.33% | 193.33% | -62.5% |
Inventory | $3.548M | $3.550M | $3.627M |
Prepaid Expenses | |||
Receivables | $2.373M | $2.370M | $2.641M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $11.42M | $11.42M | $8.481M |
YoY Change | 34.64% | 34.67% | 17.63% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $5.834M | $5.830M | $4.557M |
YoY Change | 28.02% | 27.85% | -2.63% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $478.0K | $1.790M | $287.0K |
YoY Change | 66.55% | 118.29% | 14.8% |
Total Long-Term Assets | $7.619M | $7.620M | $5.379M |
YoY Change | 41.64% | 41.64% | 8.89% |
TOTAL ASSETS | |||
Total Short-Term Assets | $11.42M | $11.42M | $8.481M |
Total Long-Term Assets | $7.619M | $7.620M | $5.379M |
Total Assets | $19.04M | $19.04M | $13.86M |
YoY Change | 37.36% | 37.37% | 14.07% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.726M | $1.730M | $1.054M |
YoY Change | 63.76% | 64.76% | -6.73% |
Accrued Expenses | $1.352M | $1.350M | $823.0K |
YoY Change | 64.28% | 64.63% | 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 | $230.0K | $204.0K |
YoY Change | 14.71% | 15.0% | -27.14% |
Total Short-Term Liabilities | $3.361M | $3.360M | $2.196M |
YoY Change | 53.05% | 52.73% | -3.26% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $400.0K | $400.0K | $553.0K |
YoY Change | -27.67% | -27.27% | -27.24% |
Other Long-Term Liabilities | $10.00K | $10.00K | |
YoY Change | |||
Total Long-Term Liabilities | $400.0K | $410.0K | $553.0K |
YoY Change | -27.67% | -25.45% | -27.24% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.361M | $3.360M | $2.196M |
Total Long-Term Liabilities | $400.0K | $410.0K | $553.0K |
Total Liabilities | $3.773M | $3.770M | $2.749M |
YoY Change | 37.25% | 37.09% | -9.27% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$13.19M | -$16.80M | |
YoY Change | -21.46% | ||
Common Stock | $28.43M | $27.91M | |
YoY Change | 1.87% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $15.24M | $15.27M | $11.11M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $19.04M | $19.04M | $13.86M |
YoY Change | 37.36% | 37.37% | 14.07% |
Cashflow Statement
Concept | 2012 Q1 | 2012 | 2011 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $1.160M | $3.630M | $800.0K |
YoY Change | 45.0% | 109.83% | -447.83% |
Depreciation, Depletion And Amortization | $190.0K | $695.0K | $200.0K |
YoY Change | -5.0% | 12.64% | 42.86% |
Cash From Operating Activities | $1.500M | $5.080M | $1.500M |
YoY Change | 0.0% | 190.29% | 733.33% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$590.0K | -$2.030M | -$110.0K |
YoY Change | 436.36% | 298.04% | -59.26% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Cash From Investing Activities | -$590.0K | -$2.030M | -$110.0K |
YoY Change | 436.36% | 680.77% | -59.26% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $30.00K | ||
YoY Change | 11.11% | ||
Debt Paid & Issued, Net | $218.0K | ||
YoY Change | -20.73% | ||
Cash From Financing Activities | -40.00K | -50.00K | -50.00K |
YoY Change | -20.0% | -79.17% | -145.45% |
NET CHANGE | |||
Cash From Operating Activities | 1.500M | 5.080M | 1.500M |
Cash From Investing Activities | -590.0K | -2.030M | -110.0K |
Cash From Financing Activities | -40.00K | -50.00K | -50.00K |
Net Change In Cash | 870.0K | 3.000M | 1.340M |
YoY Change | -35.07% | 140.0% | 6600.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.500M | $5.080M | $1.500M |
Capital Expenditures | -$590.0K | -$2.030M | -$110.0K |
Free Cash Flow | $2.090M | $7.110M | $1.610M |
YoY Change | 29.81% | 214.6% | 257.78% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-70000 | USD |
CY2011 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1229000 | USD |
CY2011 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-22000 | USD |
CY2012 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
672000 | USD |
CY2011Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
204000 | USD |
CY2011 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
282000 | USD |
CY2011 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1986000 | USD |
CY2011 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2822000 | USD |
CY2011 | us-gaap |
Gross Profit
GrossProfit
|
6341000 | USD |
CY2011 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
10486000 | USD |
CY2011 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
16827000 | USD |
CY2010 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5346000 | shares |
CY2010 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5251000 | shares |
CY2010 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.26 | |
CY2010 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.26 | |
CY2010 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1391000 | USD |
CY2010 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
24000 | USD |
CY2010 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1415000 | USD |
CY2010 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-86000 | USD |
CY2010 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
23000 | USD |
CY2010 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-109000 | USD |
CY2010 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1501000 | USD |
CY2010 | us-gaap |
Operating Expenses
OperatingExpenses
|
5132000 | USD |
CY2010 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-155000 | USD |
CY2010 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
264000 | USD |
CY2010 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1402000 | USD |
CY2010 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3311000 | USD |
CY2010 | us-gaap |
Gross Profit
GrossProfit
|
6633000 | USD |
CY2010 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
9109000 | USD |
CY2010 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
15742000 | USD |
CY2010 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
35000 | USD |
CY2011Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5395168 | shares |
CY2011Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5395168 | shares |
CY2011Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
7500000 | shares |
CY2011Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.02 | |
CY2011Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
58000 | 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 |
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 |
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 |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4557000 | 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 |
CY2012Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5440968 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5440968 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
7500000 | shares |
CY2012Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.02 | |
CY2012Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
16000 | USD |
CY2012Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
19038000 | USD |
CY2012Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
15265000 | USD |
CY2012Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-13168000 | USD |
CY2012Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
28324000 | USD |
CY2012Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
109000 | USD |
CY2012Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3361000 | USD |
CY2012Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1352000 | USD |
CY2012Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1726000 | USD |
CY2012Q1 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
49000 | USD |
CY2012Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
234000 | USD |
CY2012Q1 | us-gaap |
Assets
Assets
|
19038000 | USD |
CY2012Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
478000 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
1307000 | USD |
CY2012Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5834000 | USD |
CY2012Q1 | us-gaap |
Assets Current
AssetsCurrent
|
11419000 | USD |
CY2012Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
300000 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
137000 | USD |
CY2012Q1 | us-gaap |
Inventory Net
InventoryNet
|
3548000 | USD |
CY2012Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2373000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5061000 | USD |
CY2011Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5534000 | shares |
CY2012 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5414000 | shares |
CY2012 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.66 | |
CY2012 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.67 | |
CY2012 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-779000 | USD |
CY2012 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2853000 | USD |
CY2012 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-50000 | USD |
CY2012 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
5000 | USD |
CY2012 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-55000 | USD |
CY2012 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2903000 | USD |
CY2012 | us-gaap |
Operating Expenses
OperatingExpenses
|
6871000 | USD |
CY2012 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-57000 | USD |
CY2012 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
320000 | USD |
CY2012 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
2480000 | USD |
CY2012 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4014000 | USD |
CY2012 | us-gaap |
Gross Profit
GrossProfit
|
9774000 | USD |
CY2012 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
14857000 | USD |
CY2012 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
24631000 | USD |
CY2011 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5413000 | shares |
CY2011 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5353000 | shares |
CY2011 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.32 | |
CY2011 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.32 | |
CY2011 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1730000 | USD |
CY2011 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-567000 | USD |
CY2011 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1163000 | USD |
CY2011 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-66000 | USD |
CY2011 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
4000 | USD |
CY2010 | us-gaap |
Interest Paid
InterestPaid
|
62000 | USD |
CY2010Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
817000 | USD |
CY2009Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
977000 | USD |
CY2010 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1032000 | USD |
CY2010 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
1032000 | USD |
CY2010 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1219000 | USD |
CY2010 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
277000 | USD |
CY2010 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
84000 | USD |
CY2010 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
125000 | USD |
CY2010 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
935000 | USD |
CY2010 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
275000 | USD |
CY2010 | cyan |
Provision For Inventory Reserve
ProvisionForInventoryReserve
|
126000 | USD |
CY2010 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
-4000 | USD |
CY2010 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
-65000 | USD |
CY2010 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
20000 | USD |
CY2010 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
58000 | USD |
CY2010 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
512000 | USD |
CY2011 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
15000 | USD |
CY2011 | us-gaap |
Interest Paid
InterestPaid
|
48000 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-264000 | USD |
CY2011 | us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-250000 | USD |
CY2011 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
514000 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1747000 | USD |
CY2011 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
102000 | USD |
CY2011 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-71000 | USD |
CY2011 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
115000 | USD |
CY2011 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
50000 | USD |
CY2011 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-213000 | USD |
CY2011 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
625000 | USD |
CY2011 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-552000 | USD |
CY2011 | cyan |
Provision For Inventory Reserve
ProvisionForInventoryReserve
|
93000 | USD |
CY2011 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
48000 | USD |
CY2011 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
47000 | USD |
CY2011 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
27000 | USD |
CY2011 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
31000 | USD |
CY2011 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
617000 | USD |
CY2012 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
115000 | USD |
CY2012 | us-gaap |
Interest Paid
InterestPaid
|
59000 | USD |
CY2012 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-2029000 | USD |
CY2012 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
2029000 | USD |
CY2012 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
5082000 | USD |
CY2012 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
529000 | USD |
CY2012 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
-66000 | USD |
CY2012 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
399000 | USD |
CY2012 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-186000 | USD |
CY2012 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-304000 | USD |
CY2012 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-892000 | USD |
CY2012 | cyan |
Provision For Inventory Reserve
ProvisionForInventoryReserve
|
-107000 | USD |
CY2012 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
-36000 | USD |
CY2012 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
423000 | USD |
CY2012 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
30000 | USD |
CY2012 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
42000 | USD |
CY2012 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
695000 | USD |
CY2010 | us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-160000 | USD |