2012 Q1 Form 10-Q Financial Statement
#000110465912026486 Filed on April 19, 2012
Income Statement
Concept | 2012 Q1 | 2011 Q3 | 2011 Q1 |
---|---|---|---|
Revenue | $275.8M | $316.2M | $216.6M |
YoY Change | 27.34% | 17.55% | -6.03% |
Cost Of Revenue | $256.6M | $294.3M | $200.2M |
YoY Change | 28.16% | 17.44% | -6.26% |
Gross Profit | $19.22M | $22.00M | $16.37M |
YoY Change | 17.39% | 19.57% | -3.14% |
Gross Profit Margin | 6.97% | 6.96% | 7.56% |
Selling, General & Admin | $15.90M | $16.00M | $12.91M |
YoY Change | 23.18% | 21.21% | -3.66% |
% of Gross Profit | 82.75% | 72.73% | 78.87% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $613.9K | $700.0K | $507.1K |
YoY Change | 21.06% | 40.0% | 23.69% |
% of Gross Profit | 3.19% | 3.18% | 3.1% |
Operating Expenses | $16.52M | $16.70M | $12.91M |
YoY Change | 27.93% | 21.9% | -5.77% |
Operating Profit | $2.701M | $5.300M | $2.952M |
YoY Change | -8.52% | 12.77% | -7.74% |
Interest Expense | $319.8K | -$400.0K | $263.9K |
YoY Change | 21.21% | 0.0% | -165.97% |
% of Operating Profit | 11.84% | -7.55% | 8.94% |
Other Income/Expense, Net | -$226.0K | $100.0K | -$218.7K |
YoY Change | 3.34% | ||
Pretax Income | $2.475M | $4.900M | $2.734M |
YoY Change | -9.47% | 13.95% | -2.37% |
Income Tax | $1.010M | $2.100M | $1.149M |
% Of Pretax Income | 40.81% | 42.86% | 42.03% |
Net Earnings | $1.465M | $2.800M | $1.585M |
YoY Change | -7.57% | 3.7% | -11.96% |
Net Earnings / Revenue | 0.53% | 0.89% | 0.73% |
Basic Earnings Per Share | $2.26 | $2.56 | |
Diluted Earnings Per Share | $1.87 | $3.500M | $2.05 |
COMMON SHARES | |||
Basic Shares Outstanding | 619.5K shares | 589.5K shares | |
Diluted Shares Outstanding | 784.4K shares | 771.7K shares |
Balance Sheet
Concept | 2012 Q1 | 2011 Q3 | 2011 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $900.0K | $1.400M | $400.0K |
YoY Change | 125.0% | 250.0% | -20.0% |
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | $9.000M | $7.800M | $5.700M |
YoY Change | 57.89% | 59.18% | 46.15% |
Inventory | $34.79M | $38.45M | $33.90M |
Prepaid Expenses | $1.200M | ||
Receivables | $31.99M | $32.96M | $24.80M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $76.62M | $80.58M | $64.80M |
YoY Change | 18.24% | 18.16% | -4.0% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $13.36M | $13.71M | $11.90M |
YoY Change | 12.28% | 15.24% | 0.0% |
Goodwill | $6.350M | $6.350M | |
YoY Change | |||
Intangibles | $5.368M | $5.551M | |
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.287M | $1.239M | $1.200M |
YoY Change | 7.27% | 12.62% | 9.09% |
Total Long-Term Assets | $26.37M | $26.85M | $24.00M |
YoY Change | 9.86% | 12.36% | 0.0% |
TOTAL ASSETS | |||
Total Short-Term Assets | $76.62M | $80.58M | $64.80M |
Total Long-Term Assets | $26.37M | $26.85M | $24.00M |
Total Assets | $103.0M | $107.4M | $88.80M |
YoY Change | 15.97% | 16.65% | -2.95% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $16.37M | $18.44M | $16.30M |
YoY Change | 0.44% | 10.42% | -1.21% |
Accrued Expenses | $5.951M | $7.154M | $8.600M |
YoY Change | -30.8% | -22.24% | 6.17% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $1.918M | $1.385M | $700.0K |
YoY Change | 173.96% | 53.85% | -30.0% |
Total Short-Term Liabilities | $26.94M | $31.54M | $26.20M |
YoY Change | 2.83% | 8.38% | -1.13% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $4.929M | $6.194M | $19.90M |
YoY Change | -75.23% | -74.19% | -36.62% |
Other Long-Term Liabilities | $425.5K | $429.5K | $100.0K |
YoY Change | 325.49% | -28.41% | -80.0% |
Total Long-Term Liabilities | $5.354M | $6.624M | $20.00M |
YoY Change | -73.23% | -73.07% | -37.3% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $26.94M | $31.54M | $26.20M |
Total Long-Term Liabilities | $5.354M | $6.624M | $20.00M |
Total Liabilities | $32.29M | $38.16M | $47.30M |
YoY Change | -31.72% | -30.36% | -20.64% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $34.25M | $31.72M | |
YoY Change | |||
Common Stock | $10.91M | $9.987M | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $918.0K | ||
YoY Change | |||
Treasury Stock Shares | 17.00K shares | ||
Shareholders Equity | $44.24M | $41.71M | $41.40M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $103.0M | $107.4M | $88.80M |
YoY Change | 15.97% | 16.65% | -2.95% |
Cashflow Statement
Concept | 2012 Q1 | 2011 Q3 | 2011 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $1.465M | $2.800M | $1.585M |
YoY Change | -7.57% | 3.7% | -11.96% |
Depreciation, Depletion And Amortization | $613.9K | $700.0K | $507.1K |
YoY Change | 21.06% | 40.0% | 23.69% |
Cash From Operating Activities | $11.18M | $27.54M | $3.300M |
YoY Change | 238.79% | 160.8% | 407.69% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$450.0K | -$350.0K | -$670.0K |
YoY Change | -32.84% | -30.0% | 34.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $40.00K | $30.00K | $20.00K |
YoY Change | 100.0% | 200.0% | 100.0% |
Cash From Investing Activities | -$410.0K | -$320.0K | -$650.0K |
YoY Change | -36.92% | -34.69% | 30.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -10.89M | -27.16M | -2.550M |
YoY Change | 327.06% | 169.44% | 1721.43% |
NET CHANGE | |||
Cash From Operating Activities | 11.18M | 27.54M | 3.300M |
Cash From Investing Activities | -410.0K | -320.0K | -650.0K |
Cash From Financing Activities | -10.89M | -27.16M | -2.550M |
Net Change In Cash | -120.0K | 60.00K | 100.0K |
YoY Change | -220.0% | -700.0% | 900.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $11.18M | $27.54M | $3.300M |
Capital Expenditures | -$450.0K | -$350.0K | -$670.0K |
Free Cash Flow | $11.63M | $27.89M | $3.970M |
YoY Change | 192.95% | 152.17% | 245.22% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
107435633 | USD |
CY2011Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
41708593 | USD |
CY2011Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
31721445 | USD |
CY2011Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
9981055 | USD |
CY2011Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
6093 | USD |
CY2011Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
429513 | USD |
CY2011Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
6194195 | USD |
CY2011Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
2743238 | USD |
CY2011Q3 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
20771613 | USD |
CY2011Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
31538481 | USD |
CY2011Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1384625 | USD |
CY2011Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
2100180 | USD |
CY2011Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2460558 | USD |
CY2011Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
7153672 | USD |
CY2011Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
18439446 | USD |
CY2011Q3 | us-gaap |
Assets
Assets
|
107435633 | USD |
CY2011Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1238825 | USD |
CY2012Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.26 | |
CY2012Q1 | us-gaap |
Assets
Assets
|
102983900 | USD |
CY2011Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13713238 | USD |
CY2011Q3 | us-gaap |
Assets Current
AssetsCurrent
|
80582765 | USD |
CY2011Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
6073536 | USD |
CY2011Q3 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
1707889 | USD |
CY2011Q3 | us-gaap |
Inventory Net
InventoryNet
|
38447982 | USD |
CY2011Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
32963693 | USD |
CY2011Q3 | us-gaap |
Cash
Cash
|
1389665 | USD |
CY2012Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
102983900 | USD |
CY2012Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
44239648 | USD |
CY2012Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
34251355 | USD |
CY2012Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
10900041 | USD |
CY2012Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
6252 | USD |
CY2012Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
425490 | USD |
CY2012Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4928627 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
3092683 | USD |
CY2012Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
26940485 | USD |
CY2012Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1917753 | USD |
CY2012Q1 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
831785 | USD |
CY2012Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
5951438 | USD |
CY2012Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
16371894 | USD |
CY2012Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1287249 | USD |
CY2012Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
5368476 | USD |
CY2012Q1 | us-gaap |
Goodwill
Goodwill
|
6349827 | USD |
CY2012Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13361627 | USD |
CY2012Q1 | us-gaap |
Assets Current
AssetsCurrent
|
76616721 | USD |
CY2012Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
7382190 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
1603345 | USD |
CY2012Q1 | us-gaap |
Inventory Net
InventoryNet
|
34794458 | USD |
CY2012Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
31985614 | USD |
CY2012Q1 | us-gaap |
Cash
Cash
|
851114 | USD |
CY2012Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
1300000 | USD |
CY2012Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
608271 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
609320 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000 | shares |
CY2012Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2011Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2012Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
918000 | USD |
CY2012Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
784429 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
619480 | shares |
CY2012Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.87 | |
CY2012Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1397844 | USD |
CY2012Q1 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
66906 | USD |
CY2012Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1464750 | USD |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-3836212 | USD | |
CY2012Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1010000 | USD |
CY2012Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2474750 | USD |
CY2012Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-225967 | USD |
CY2012Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
93874 | USD |
CY2012Q1 | us-gaap |
Interest Expense
InterestExpense
|
319841 | USD |
CY2012Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2700717 | USD |
CY2012Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
613927 | USD |
CY2012Q1 | us-gaap |
Gross Profit
GrossProfit
|
19216399 | USD |
CY2012Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
275829266 | USD |
CY2011Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
771738 | shares |
CY2011Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
589454 | shares |
CY2011Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.05 | |
CY2011Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.56 | |
CY2011Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1511437 | USD |
CY2011Q1 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
73239 | USD |
CY2011Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1584676 | USD |
CY2011Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1149000 | USD |
CY2011Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2733676 | USD |
CY2011Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-218661 | USD |
CY2011Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
45211 | USD |
CY2011Q1 | us-gaap |
Interest Expense
InterestExpense
|
263872 | USD |
CY2011Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2952337 | USD |
CY2011Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
507133 | USD |
CY2011Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
12909642 | USD |
CY2011Q1 | us-gaap |
Gross Profit
GrossProfit
|
16369112 | USD |
CY2011Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
200233927 | USD |
CY2011Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
216603039 | USD |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
619705 | shares | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
4.47 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
2768538 | USD | |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
134547 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
2903085 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1973000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
4876085 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-498813 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
245138 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
743951 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
32479178 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1227421 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
31251757 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
37854076 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
521538240 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
559392316 | USD | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
765067 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
583986 | shares | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
4.47 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
5.60 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
3268636 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
3416742 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2378000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
5794742 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
68092 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
648455 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
6375105 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
27601729 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1004716 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
26597013 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
33976834 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
427583366 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
461560200 | USD | |
CY2012Q1 | us-gaap |
Excise And Sales Taxes
ExciseAndSalesTaxes
|
86100000 | USD |
CY2011Q1 | us-gaap |
Excise And Sales Taxes
ExciseAndSalesTaxes
|
70800000 | USD |
us-gaap |
Excise And Sales Taxes
ExciseAndSalesTaxes
|
176600000 | USD | |
us-gaap |
Excise And Sales Taxes
ExciseAndSalesTaxes
|
152100000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
51452 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
238628 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
216945 | USD | |
us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
134547 | USD | |
us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
148106 | USD | |
us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
-125904 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
732440 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
471968 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
707724 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
957254 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
48424 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
108564 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1308654 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1141257 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-3645697 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-1039737 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
4023 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
4022 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
125904 | USD | |
dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-03-31 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--09-30 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
CY2012Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
608271 | shares |
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
22216 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
8722 | USD | |
us-gaap |
Stock Issued1
StockIssued1
|
950562 | USD | |
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
5185 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
2787407 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
770110 | USD | |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-538551 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-3538533 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1180 | USD | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-1464646 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-666904 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
40820 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
3666886 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-1268395 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-1509628 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-2062052 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
7827 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
164757 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
453989 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
674180 | USD | |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
192190 | USD | |
us-gaap |
Depreciation
Depreciation
|
1035231 | USD | |
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
8953 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
3630007 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
668389 | USD | |
CY2011Q1 | us-gaap |
Cash
Cash
|
398982 | USD |
CY2010Q3 | us-gaap |
Cash
Cash
|
356735 | USD |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
42247 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-4547327 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-929779 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
27475 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
5519353 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-1708879 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-1625822 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-319457 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
26538 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-843000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
456871 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1514567 | USD | |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
159596 | USD | |
us-gaap |
Depreciation
Depreciation
|
845120 | USD | |
CY2011Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
17000 | shares |