2013 Q1 Form 10-Q Financial Statement
#000110465913008472 Filed on February 07, 2013
Income Statement
Concept | 2013 Q1 | 2012 Q4 | 2011 Q4 |
---|---|---|---|
Revenue | $6.897M | $7.242M | $6.706M |
YoY Change | 15.22% | 7.99% | 71.12% |
Cost Of Revenue | $4.140M | $4.377M | $3.879M |
YoY Change | 5.34% | 12.84% | 44.36% |
Gross Profit | $2.707M | $2.865M | $2.827M |
YoY Change | 31.86% | 1.34% | 129.46% |
Gross Profit Margin | 39.25% | 39.56% | 42.16% |
Selling, General & Admin | $2.030M | $2.179M | $1.586M |
YoY Change | 21.56% | 37.39% | 40.11% |
% of Gross Profit | 74.99% | 76.06% | 56.1% |
Research & Development | $80.00K | $52.00K | $77.00K |
YoY Change | 0.0% | -32.47% | -7.23% |
% of Gross Profit | 2.96% | 1.82% | 2.72% |
Depreciation & Amortization | $230.0K | $220.0K | $170.0K |
YoY Change | 21.05% | 29.41% | 21.43% |
% of Gross Profit | 8.5% | 7.68% | 6.01% |
Operating Expenses | $2.100M | $2.232M | $1.664M |
YoY Change | 19.32% | 34.13% | 36.95% |
Operating Profit | $607.0K | $633.0K | $1.163M |
YoY Change | 107.17% | -45.57% | 6741.18% |
Interest Expense | -$20.00K | -$14.00K | -$14.00K |
YoY Change | 0.0% | 0.0% | -12.5% |
% of Operating Profit | -3.29% | -2.21% | -1.2% |
Other Income/Expense, Net | -$14.00K | -$14.00K | |
YoY Change | 0.0% | ||
Pretax Income | $510.0K | $619.0K | $1.149M |
YoY Change | 70.0% | -46.13% | 114800.0% |
Income Tax | -$2.080M | $12.00K | $36.00K |
% Of Pretax Income | -407.84% | 1.94% | 3.13% |
Net Earnings | $2.590M | $610.0K | $1.110M |
YoY Change | 123.28% | -45.05% | 11000.0% |
Net Earnings / Revenue | 37.55% | 8.42% | 16.55% |
Basic Earnings Per Share | $0.48 | $0.11 | $0.21 |
Diluted Earnings Per Share | $0.47 | $0.11 | $0.20 |
COMMON SHARES | |||
Basic Shares Outstanding | 5.464M shares | 5.464M shares | 5.424M shares |
Diluted Shares Outstanding | 5.617M shares | 5.571M shares |
Balance Sheet
Concept | 2013 Q1 | 2012 Q4 | 2011 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $4.360M | $3.610M | $4.190M |
YoY Change | -13.83% | -13.84% | 473.97% |
Cash & Equivalents | $4.364M | $3.609M | $4.190M |
Short-Term Investments | |||
Other Short-Term Assets | $370.0K | $420.0K | $390.0K |
YoY Change | -15.91% | 7.69% | 129.41% |
Inventory | $3.688M | $3.488M | $3.556M |
Prepaid Expenses | |||
Receivables | $3.766M | $4.242M | $2.855M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $12.19M | $11.76M | $10.99M |
YoY Change | 6.76% | 6.94% | 38.96% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $11.83M | $8.471M | $5.420M |
YoY Change | 102.71% | 56.29% | 16.31% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $772.0K | $769.0K | $291.0K |
YoY Change | 61.51% | 164.26% | 0.34% |
Total Long-Term Assets | $16.40M | $10.83M | $6.242M |
YoY Change | 115.2% | 73.47% | 26.1% |
TOTAL ASSETS | |||
Total Short-Term Assets | $12.19M | $11.76M | $10.99M |
Total Long-Term Assets | $16.40M | $10.83M | $6.242M |
Total Assets | $28.59M | $22.58M | $17.23M |
YoY Change | 50.16% | 31.04% | 34.01% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.852M | $1.956M | $1.194M |
YoY Change | 7.3% | 63.82% | 21.84% |
Accrued Expenses | $872.0K | $793.0K | $1.343M |
YoY Change | -35.5% | -40.95% | 81.49% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $128.0K | $60.00K | $234.0K |
YoY Change | -45.3% | -74.36% | 17.0% |
Total Short-Term Liabilities | $2.885M | $2.855M | $2.810M |
YoY Change | -14.16% | 1.6% | 42.64% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $5.454M | $2.286M | $457.0K |
YoY Change | 1263.5% | 400.22% | -25.08% |
Other Long-Term Liabilities | $20.00K | $20.00K | $0.00 |
YoY Change | 100.0% | ||
Total Long-Term Liabilities | $5.454M | $2.286M | $457.0K |
YoY Change | 1263.5% | 400.22% | -25.08% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.885M | $2.855M | $2.810M |
Total Long-Term Liabilities | $5.454M | $2.286M | $457.0K |
Total Liabilities | $8.360M | $5.157M | $3.267M |
YoY Change | 121.57% | 57.85% | 27.12% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$9.030M | -$11.59M | -$14.33M |
YoY Change | -31.56% | -19.08% | |
Common Stock | $29.19M | $29.02M | $28.29M |
YoY Change | 2.65% | 2.56% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $20.16M | $17.43M | $13.97M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $28.59M | $22.58M | $17.23M |
YoY Change | 50.16% | 31.04% | 34.01% |
Cashflow Statement
Concept | 2013 Q1 | 2012 Q4 | 2011 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $2.590M | $610.0K | $1.110M |
YoY Change | 123.28% | -45.05% | 11000.0% |
Depreciation, Depletion And Amortization | $230.0K | $220.0K | $170.0K |
YoY Change | 21.05% | 29.41% | 21.43% |
Cash From Operating Activities | $1.210M | $40.00K | $800.0K |
YoY Change | -19.33% | -95.0% | 233.33% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$600.0K | -$1.990M | -$720.0K |
YoY Change | 1.69% | 176.39% | 700.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$3.080M | $1.970M | $0.00 |
YoY Change | |||
Cash From Investing Activities | -$3.680M | -$20.00K | -$720.0K |
YoY Change | 523.73% | -97.22% | 700.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 3.230M | -20.00K | 20.00K |
YoY Change | -8175.0% | -200.0% | -110.0% |
NET CHANGE | |||
Cash From Operating Activities | 1.210M | 40.00K | 800.0K |
Cash From Investing Activities | -3.680M | -20.00K | -720.0K |
Cash From Financing Activities | 3.230M | -20.00K | 20.00K |
Net Change In Cash | 760.0K | -0.0000000001091 | 100.0K |
YoY Change | -12.64% | -100.0% | -300.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.210M | $40.00K | $800.0K |
Capital Expenditures | -$600.0K | -$1.990M | -$720.0K |
Free Cash Flow | $1.810M | $2.030M | $1.520M |
YoY Change | -13.4% | 33.55% | 360.61% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
cyan |
Inventory Abnormal Production Costs
InventoryAbnormalProductionCosts
|
652000 | USD | |
CY2012Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
840000 | USD |
CY2012Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
41000 | USD |
CY2012Q4 | cyan |
Inventory Abnormal Production Costs
InventoryAbnormalProductionCosts
|
161000 | USD |
cyan |
Inventory Abnormal Production Costs
InventoryAbnormalProductionCosts
|
875000 | USD | |
CY2011Q4 | cyan |
Inventory Abnormal Production Costs
InventoryAbnormalProductionCosts
|
236000 | USD |
CY2012Q1 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
344000 | USD |
CY2012Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
364000 | USD |
CY2012Q1 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
253000 | USD |
CY2012Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
2051000 | USD |
CY2012Q1 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
2722000 | USD |
CY2012Q4 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
233000 | USD |
CY2012Q1 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
229000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3609000 | USD |
CY2012Q1 | us-gaap |
Inventory Net
InventoryNet
|
3548000 | USD |
CY2012Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
11000 | USD |
CY2012Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
9867000 | USD |
CY2012Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
10313000 | USD |
CY2012Q4 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
487000 | USD |
CY2012Q4 | us-gaap |
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
|
116000 | USD |
CY2011Q4 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
147000 | shares |
cyan |
Earnings Per Share Effect Of Dilutive Securities
EarningsPerShareEffectOfDilutiveSecurities
|
-0.01 | ||
CY2012Q4 | cyan |
Property Plant And Equipment Gross Before Non Depreciable Items
PropertyPlantAndEquipmentGrossBeforeNonDepreciableItems
|
15620000 | USD |
CY2012Q1 | cyan |
Property Plant And Equipment Gross Before Non Depreciable Items
PropertyPlantAndEquipmentGrossBeforeNonDepreciableItems
|
14373000 | USD |
CY2012Q4 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
3164000 | USD |
CY2012Q1 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
1328000 | USD |
CY2012Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4242000 | USD |
CY2012Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5834000 | USD |
CY2012Q4 | us-gaap |
Capital Leased Assets Gross
CapitalLeasedAssetsGross
|
97000 | USD |
CY2012Q1 | us-gaap |
Capital Leased Assets Gross
CapitalLeasedAssetsGross
|
97000 | USD |
CY2012Q1 | us-gaap |
Capital Leases Lessee Balance Sheet Assets By Major Class Accumulated Deprecation
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation
|
39000 | USD |
CY2012Q4 | us-gaap |
Capital Leases Lessee Balance Sheet Assets By Major Class Accumulated Deprecation
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation
|
53000 | USD |
CY2012Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
7242000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
20684000 | USD | |
CY2011Q4 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-1000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-65000 | USD | |
CY2012Q4 | us-gaap |
Inventory Net
InventoryNet
|
3488000 | USD |
CY2012Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
4377000 | USD |
CY2012Q1 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
491000 | USD |
CY2012Q1 | us-gaap |
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
|
69000 | USD |
CY2012Q1 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
642000 | USD |
CY2012Q4 | us-gaap |
Accrued Rent Current
AccruedRentCurrent
|
72000 | USD |
CY2012Q1 | us-gaap |
Accrued Rent Current
AccruedRentCurrent
|
17000 | USD |
CY2012Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
118000 | USD |
CY2012Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
133000 | USD |
CY2012Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1352000 | USD |
CY2012Q4 | cyan |
Long Term Debt And Capital Lease Obligations Current And Noncurrent
LongTermDebtAndCapitalLeaseObligationsCurrentAndNoncurrent
|
2350000 | USD |
CY2012Q1 | cyan |
Long Term Debt And Capital Lease Obligations Current And Noncurrent
LongTermDebtAndCapitalLeaseObligationsCurrentAndNoncurrent
|
634000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
137000 | USD |
CY2012Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
234000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
2286000 | USD |
CY2012Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
400000 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
279000 | USD |
CY2012Q4 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1175000 | USD |
CY2012Q4 | cyan |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Next Rolling Twelve Months
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths
|
64000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearTwo
|
99000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearThree
|
97000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFour
|
85000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFive
|
83000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Rolling After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingAfterYearFive
|
1922000 | USD |
CY2012Q4 | us-gaap |
Operating Leases Future Minimum Payments Next Rolling Twelve Months
OperatingLeasesFutureMinimumPaymentsNextRollingTwelveMonths
|
466000 | USD |
CY2012Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Rolling Year Two
OperatingLeasesFutureMinimumPaymentsDueInRollingYearTwo
|
472000 | USD |
CY2012Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Rolling Year Three
OperatingLeasesFutureMinimumPaymentsDueInRollingYearThree
|
425000 | USD |
CY2012Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Rolling Year Five
OperatingLeasesFutureMinimumPaymentsDueInRollingYearFive
|
299000 | USD |
CY2012Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Rolling After Year Five
OperatingLeasesFutureMinimumPaymentsDueInRollingAfterYearFive
|
5385000 | USD |
CY2012Q4 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
7378000 | USD |
CY2012Q4 | cyan |
Number Of Shareholder Approved Share Based Compensation Plans
NumberOfShareholderApprovedShareBasedCompensationPlans
|
2 | item |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
|
2275000 | shares |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Available For Grant
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant
|
541601 | shares |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1495856 | shares |
CY2012Q4 | us-gaap |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
|
1495856 | shares |
us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Remaining Contractual Term2
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageRemainingContractualTerm2
|
P8Y6M | ||
CY2012Q4 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Exercise Price Beginning Balance1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1
|
4.03 | |
CY2012Q4 | us-gaap |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Exercisable Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions
|
257290 | shares |
CY2012Q4 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Exercise Price1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1
|
3.15 | |
CY2012Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
300000 | USD |
cyan |
Income Taxes State Jurisdictions Number
IncomeTaxesStateJurisdictionsNumber
|
2 | item | |
CY2012Q4 | cyan |
Common And Preferred Stock Shares Prior To Authorization
CommonAndPreferredStockSharesPriorToAuthorization
|
12500000 | shares |
CY2012Q4 | cyan |
Shares Authorized
SharesAuthorized
|
60000000 | shares |
CY2012Q4 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
732032 | shares |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-51000 | USD | |
CY2011Q4 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
786756 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
198000 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1134116 | shares | |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5061000 | USD |
CY2012Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2373000 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
137000 | USD |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2012Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2012Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.02 | |
CY2012Q4 | us-gaap |
Gross Profit
GrossProfit
|
2865000 | USD |
CY2012Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
607000 | USD |
CY2011Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1113000 | USD |
CY2011Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
1113000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
12433000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
1576000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
2473000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
2473000 | USD | |
CY2011Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5424000 | shares |
us-gaap |
Gross Profit
GrossProfit
|
8251000 | USD | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5406000 | shares | |
CY2012Q4 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
153000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
241000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
84000 | shares | |
CY2012Q4 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1004000 | USD |
CY2011Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5571000 | shares |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3608000 | USD | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5490000 | shares | |
CY2012Q4 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
52000 | USD |
CY2011Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.21 | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
2722000 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.46 | ||
CY2011Q4 | cyan |
Earnings Per Share Effect Of Dilutive Securities
EarningsPerShareEffectOfDilutiveSecurities
|
-0.01 | |
cyan |
Earnings Per Share Effect Of Dilutive Securities
EarningsPerShareEffectOfDilutiveSecurities
|
-0.01 | ||
CY2012Q4 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-1000 | USD |
CY2012Q4 | us-gaap |
Operating Expenses
OperatingExpenses
|
2232000 | USD |
CY2011Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.20 | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
183000 | USD | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.45 | ||
CY2012Q1 | us-gaap |
Assets Current
AssetsCurrent
|
11419000 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
1307000 | USD |
CY2012Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
478000 | USD |
CY2012Q1 | us-gaap |
Assets
Assets
|
19038000 | USD |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
11755000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
8471000 | USD |
CY2012Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
281000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
1307000 | USD |
CY2012Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
769000 | USD |
CY2012Q4 | us-gaap |
Assets
Assets
|
22583000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
64000 | USD |
CY2012Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
42000 | USD |
CY2012Q1 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
49000 | USD |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1956000 | USD |
CY2012Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1726000 | USD |
CY2012Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
793000 | USD |
CY2012Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3361000 | USD |
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2855000 | USD |
CY2012Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
400000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2286000 | USD |
CY2012Q1 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
12000 | USD |
CY2012Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
16000 | USD |
CY2012Q1 | us-gaap |
Liabilities
Liabilities
|
3773000 | USD |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
5157000 | USD |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
109000 | USD |
CY2012Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
109000 | USD |
CY2012Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
28910000 | USD |
CY2012Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
28324000 | USD |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11593000 | USD |
CY2012Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-13168000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17426000 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
22583000 | USD |
CY2012Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
15265000 | USD |
CY2012Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
19038000 | USD |
CY2012Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
16000 | USD |
CY2012Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
6000 | USD |
CY2012Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.02 | |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5440968 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5463938 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5440968 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5463938 | shares |
CY2011Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6706000 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-36000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
18645000 | USD | |
CY2012Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
633000 | USD |
CY2011Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
3879000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
6549000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
10924000 | USD | |
CY2011Q4 | us-gaap |
Gross Profit
GrossProfit
|
2827000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1702000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
7721000 | USD | |
CY2012Q4 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-14000 | USD |
CY2011Q4 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
955000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
619000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3019000 | USD | |
CY2012Q4 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-14000 | USD |
CY2011Q4 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
631000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-43000 | USD | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1808000 | USD | |
CY2012Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
619000 | USD |
CY2011Q4 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
77000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-94000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
237000 | USD | |
CY2011Q4 | us-gaap |
Operating Expenses
OperatingExpenses
|
1664000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1608000 | USD | |
CY2011Q4 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-14000 | USD |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5451000 | shares | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-38000 | USD | |
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 |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.29 | ||
CY2012Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5464000 | shares |
CY2011Q4 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-14000 | USD |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.28 | ||
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-38000 | USD | |
CY2012Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5617000 | shares |
us-gaap |
Operating Expenses
OperatingExpenses
|
5129000 | USD | |
CY2012Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
12000 | USD |
CY2011Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1163000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
32000 | USD | |
CY2012Q4 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
607000 | USD |
CY2012Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.11 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1576000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2592000 | USD | |
CY2012Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.11 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5692000 | shares | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2554000 | USD | |
CY2011Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
36000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
84000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
81000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
513000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
563000 | USD | |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
32000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
-10000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
326000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1859000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
-6000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-60000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
208000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
95000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-71000 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
-7000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
275000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
230000 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
-76000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-559000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
140000 | USD | |
us-gaap |
Increase Decrease In Deferred Liabilities
IncreaseDecreaseInDeferredLiabilities
|
4000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
520000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
692000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
281000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
3575000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
3292000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-3573000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
1438000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
2281000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
616000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
259000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1438000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
23000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
95000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
1429000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
160000 | USD | |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-1452000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
98000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
56000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-9000 | USD | |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
2128000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
57000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
30000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
60000 | USD | |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2062000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4190000 | USD |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-12-31 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2013 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--03-31 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
CYANOTECH CORP | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000768408 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
CY2013Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5463938 | shares |