2011 Q4 Form 10-Q Financial Statement
#000135448811004374 Filed on November 14, 2011
Income Statement
Concept | 2011 Q4 | 2011 Q3 | 2010 Q3 |
---|---|---|---|
Revenue | $3.370M | $3.861M | $2.677M |
YoY Change | 29.62% | 44.24% | 9.26% |
Cost Of Revenue | $2.130M | $2.708M | $1.834M |
YoY Change | 22.41% | 47.69% | 23.9% |
Gross Profit | $1.240M | $1.153M | $843.3K |
YoY Change | 44.19% | 36.75% | -13.07% |
Gross Profit Margin | 36.8% | 29.86% | 31.5% |
Selling, General & Admin | $1.200M | $960.0K | $950.0K |
YoY Change | 15.38% | 1.05% | 1.06% |
% of Gross Profit | 96.77% | 83.25% | 112.66% |
Research & Development | $20.00K | $20.84K | $18.95K |
YoY Change | 9.93% | 89.54% | |
% of Gross Profit | 1.61% | 1.81% | 2.25% |
Depreciation & Amortization | $80.00K | $90.00K | $100.0K |
YoY Change | -11.11% | -10.0% | 0.0% |
% of Gross Profit | 6.45% | 7.8% | 11.86% |
Operating Expenses | $1.220M | $997.9K | $989.5K |
YoY Change | 17.31% | 0.84% | 4.16% |
Operating Profit | $20.00K | $155.3K | -$146.3K |
YoY Change | -111.11% | -206.16% | -831.38% |
Interest Expense | -$10.00K | $28.57K | $17.31K |
YoY Change | -66.67% | 65.01% | -115.74% |
% of Operating Profit | -50.0% | 18.4% | |
Other Income/Expense, Net | $0.00 | ||
YoY Change | |||
Pretax Income | $10.00K | $155.3K | -$146.3K |
YoY Change | -104.55% | -206.2% | 62.53% |
Income Tax | $260.0K | -$267.6K | -$9.140K |
% Of Pretax Income | 2600.0% | -172.29% | |
Net Earnings | -$260.0K | -$92.29K | -$155.4K |
YoY Change | -38.1% | -40.62% | -2.87% |
Net Earnings / Revenue | -7.72% | -2.39% | -5.81% |
Basic Earnings Per Share | -$0.01 | -$0.01 | |
Diluted Earnings Per Share | -$19.76K | -$0.01 | -$0.01 |
COMMON SHARES | |||
Basic Shares Outstanding | 13.17M shares | 13.17M shares | 13.96M shares |
Diluted Shares Outstanding | 13.51M shares | 13.96M shares |
Balance Sheet
Concept | 2011 Q4 | 2011 Q3 | 2010 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $510.0K | $320.0K | $1.850M |
YoY Change | -81.52% | -82.7% | -3.14% |
Cash & Equivalents | $506.9K | $319.3K | $1.850M |
Short-Term Investments | |||
Other Short-Term Assets | $140.0K | $170.0K | $250.0K |
YoY Change | -26.32% | -32.0% | 78.57% |
Inventory | $2.891M | $3.873M | $2.550M |
Prepaid Expenses | $135.4K | $168.6K | |
Receivables | $2.332M | $2.693M | $1.990M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $5.865M | $7.053M | $6.640M |
YoY Change | -12.38% | 6.23% | 6.24% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $8.206M | $8.048M | $7.590M |
YoY Change | 4.29% | 6.03% | 6.15% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $10.00K | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% | -50.0% |
Other Assets | $220.0K | $220.0K | $90.00K |
YoY Change | 10.0% | 144.44% | |
Total Long-Term Assets | $8.640M | $8.479M | $7.910M |
YoY Change | 4.11% | 7.19% | 7.04% |
TOTAL ASSETS | |||
Total Short-Term Assets | $5.865M | $7.053M | $6.640M |
Total Long-Term Assets | $8.640M | $8.479M | $7.910M |
Total Assets | $14.51M | $15.53M | $14.55M |
YoY Change | -3.26% | 6.75% | 6.67% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $510.0K | $690.0K | $420.0K |
YoY Change | 0.0% | 64.29% | -20.75% |
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $650.0K | $1.500M | $0.00 |
YoY Change | |||
Long-Term Debt Due | $329.4K | $330.4K | $120.0K |
YoY Change | 168.39% | 175.31% | 0.0% |
Total Short-Term Liabilities | $2.245M | $3.162M | $890.0K |
YoY Change | 49.14% | 255.28% | 39.06% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.650M | $1.790M | $2.160M |
YoY Change | -25.34% | -17.13% | 16.13% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $1.650M | $1.790M | $2.160M |
YoY Change | -25.34% | -17.13% | 16.13% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.245M | $3.162M | $890.0K |
Total Long-Term Liabilities | $1.650M | $1.790M | $2.160M |
Total Liabilities | $3.892M | $4.954M | $3.060M |
YoY Change | 4.88% | 61.88% | 22.4% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$5.742M | -$5.484M | |
YoY Change | -3.09% | ||
Common Stock | $15.88M | $15.74M | |
YoY Change | -4.65% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $10.61M | $10.58M | $11.49M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $14.51M | $15.53M | $14.55M |
YoY Change | -3.26% | 6.75% | 6.67% |
Cashflow Statement
Concept | 2011 Q4 | 2011 Q3 | 2010 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$260.0K | -$92.29K | -$155.4K |
YoY Change | -38.1% | -40.62% | -2.87% |
Depreciation, Depletion And Amortization | $80.00K | $90.00K | $100.0K |
YoY Change | -11.11% | -10.0% | 0.0% |
Cash From Operating Activities | $1.280M | -$720.0K | $200.0K |
YoY Change | 13.27% | -460.0% | -42.86% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$50.00K | -$120.0K | -$260.0K |
YoY Change | -72.22% | -53.85% | -55.93% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | ||
YoY Change | -100.0% | ||
Cash From Investing Activities | -$50.00K | -$120.0K | -$260.0K |
YoY Change | -72.22% | -53.85% | -56.67% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -1.070M | 970.0K | -20.00K |
YoY Change | 3466.67% | -4950.0% | -112.5% |
NET CHANGE | |||
Cash From Operating Activities | 1.280M | -720.0K | 200.0K |
Cash From Investing Activities | -50.00K | -120.0K | -260.0K |
Cash From Financing Activities | -1.070M | 970.0K | -20.00K |
Net Change In Cash | 160.0K | 130.0K | -80.00K |
YoY Change | -82.61% | -262.5% | -11.11% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.280M | -$720.0K | $200.0K |
Capital Expenditures | -$50.00K | -$120.0K | -$260.0K |
Free Cash Flow | $1.330M | -$600.0K | $460.0K |
YoY Change | 1.53% | -230.43% | -51.06% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Entity Registrant Name
EntityRegistrantName
|
FLEXIBLE SOLUTIONS INTERNATIONAL INC | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001069394 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2011-09-30 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | ||
dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2011 | ||
CY2011Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
319306 | usd |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2763420 | usd |
CY2009Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2126150 | usd |
CY2010Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1849773 | usd |
CY2011Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2692759 | usd |
CY2010Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1198939 | usd |
CY2011Q3 | us-gaap |
Inventory Net
InventoryNet
|
3872770 | usd |
CY2010Q4 | us-gaap |
Inventory Net
InventoryNet
|
2539190 | usd |
CY2011Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
168641 | usd |
CY2010Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
192269 | usd |
CY2011Q3 | us-gaap |
Assets Current
AssetsCurrent
|
7053476 | usd |
CY2010Q4 | us-gaap |
Assets Current
AssetsCurrent
|
6693818 | usd |
CY2011Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
8047530 | usd |
CY2010Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
7867672 | usd |
CY2011Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
204945 | usd |
CY2010Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
225180 | usd |
CY2011Q3 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
7518 | usd |
CY2010Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
7895 | usd |
CY2011Q3 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
219000 | usd |
CY2010Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
199000 | usd |
CY2011Q3 | us-gaap |
Assets
Assets
|
15532469 | usd |
CY2010Q4 | us-gaap |
Assets
Assets
|
14993565 | usd |
CY2011Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
688594 | usd |
CY2010Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
512380 | usd |
CY2011Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
313005 | usd |
CY2010Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
250000 | usd |
CY2011Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
330000 | usd |
CY2010Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
620000 | usd |
CY2011Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
1500000 | usd |
CY2010Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
0 | usd |
CY2011Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
330368 | usd |
CY2010Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
122726 | usd |
CY2011Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3161967 | usd |
CY2010Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1505106 | usd |
CY2011Q3 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
1791566 | usd |
CY2010Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
2206075 | usd |
CY2011Q3 | us-gaap |
Liabilities
Liabilities
|
4953533 | usd |
CY2010Q4 | us-gaap |
Liabilities
Liabilities
|
3711181 | usd |
CY2011Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | usd |
CY2010Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | usd |
CY2011Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
13170 | usd |
CY2010Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
13963 | usd |
CY2011Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
15730843 | usd |
CY2010Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
16638227 | usd |
CY2011Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
319049 | usd |
CY2010Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
554865 | usd |
CY2011Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-5484126 | usd |
CY2010Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-5924671 | usd |
CY2011Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10578936 | usd |
CY2010Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11282384 | usd |
CY2011Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
15532469 | usd |
CY2010Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
14993565 | usd |
CY2011Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2010Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2011Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2010Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2011Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
13169991 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
13962567 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
13169991 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
13962567 | shares |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
12148737 | usd | |
CY2011Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3861195 | usd |
CY2010Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2676921 | usd |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
8895319 | usd | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
7528651 | usd | |
CY2011Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
2708051 | usd |
CY2010Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1833666 | usd |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
5278845 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
4620086 | usd | |
CY2011Q3 | us-gaap |
Gross Profit
GrossProfit
|
1153144 | usd |
CY2010Q3 | us-gaap |
Gross Profit
GrossProfit
|
843255 | usd |
us-gaap |
Gross Profit
GrossProfit
|
3616474 | usd | |
us-gaap |
Salaries And Wages
SalariesAndWages
|
1299421 | usd | |
CY2011Q3 | us-gaap |
Salaries And Wages
SalariesAndWages
|
410470 | usd |
CY2010Q3 | us-gaap |
Salaries And Wages
SalariesAndWages
|
448281 | usd |
us-gaap |
Salaries And Wages
SalariesAndWages
|
1239072 | usd | |
us-gaap |
Officers Compensation
OfficersCompensation
|
273042 | usd | |
CY2011Q3 | us-gaap |
Officers Compensation
OfficersCompensation
|
86651 | usd |
CY2010Q3 | us-gaap |
Officers Compensation
OfficersCompensation
|
63070 | usd |
us-gaap |
Officers Compensation
OfficersCompensation
|
242141 | usd | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
77548 | usd | |
CY2011Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
21073 | usd |
CY2010Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
12004 | usd |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
64202 | usd | |
FSI |
Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
|
137781 | usd | |
CY2011Q3 | FSI |
Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
|
50115 | usd |
CY2010Q3 | FSI |
Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
|
24970 | usd |
FSI |
Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
|
73817 | usd | |
us-gaap |
Other General Expense
OtherGeneralExpense
|
347278 | usd | |
CY2011Q3 | us-gaap |
Other General Expense
OtherGeneralExpense
|
92385 | usd |
CY2010Q3 | us-gaap |
Other General Expense
OtherGeneralExpense
|
155294 | usd |
us-gaap |
Other General Expense
OtherGeneralExpense
|
349918 | usd | |
us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
180967 | usd | |
CY2011Q3 | us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
66144 | usd |
CY2010Q3 | us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
51511 | usd |
us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
150791 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
68657 | usd | |
CY2011Q3 | us-gaap |
Interest Expense
InterestExpense
|
28568 | usd |
CY2010Q3 | us-gaap |
Interest Expense
InterestExpense
|
17313 | usd |
us-gaap |
Interest Expense
InterestExpense
|
54407 | usd | |
us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
136377 | usd | |
CY2011Q3 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
47171 | usd |
CY2010Q3 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
42807 | usd |
us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
126365 | usd | |
FSI |
Consulting
Consulting
|
80375 | usd | |
CY2011Q3 | FSI |
Consulting
Consulting
|
26981 | usd |
CY2010Q3 | FSI |
Consulting
Consulting
|
23583 | usd |
FSI |
Consulting
Consulting
|
80366 | usd | |
us-gaap |
Professional Fees
ProfessionalFees
|
309210 | usd | |
CY2011Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
89911 | usd |
CY2010Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
50634 | usd |
us-gaap |
Professional Fees
ProfessionalFees
|
143035 | usd | |
us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
96544 | usd | |
CY2011Q3 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
24090 | usd |
CY2010Q3 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
29741 | usd |
us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
80678 | usd | |
us-gaap |
Communications And Information Technology
CommunicationsAndInformationTechnology
|
27257 | usd | |
CY2011Q3 | us-gaap |
Communications And Information Technology
CommunicationsAndInformationTechnology
|
8745 | usd |
CY2010Q3 | us-gaap |
Communications And Information Technology
CommunicationsAndInformationTechnology
|
8734 | usd |
us-gaap |
Communications And Information Technology
CommunicationsAndInformationTechnology
|
27360 | usd | |
us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
25188 | usd | |
CY2011Q3 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
8752 | usd |
CY2010Q3 | us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
7063 | usd |
us-gaap |
Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
|
23421 | usd | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
56265 | usd | |
CY2011Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
20836 | usd |
CY2010Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
18954 | usd |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
66808 | usd | |
us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
104127 | usd | |
CY2011Q3 | us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
6888 | usd |
CY2010Q3 | us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
10525 | usd |
us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
87980 | usd | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-22040 | usd | |
CY2011Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
12566 | usd |
CY2010Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-2548 | usd |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-5092 | usd | |
us-gaap |
Utilities Operating Expense
UtilitiesOperatingExpense
|
74880 | usd | |
CY2011Q3 | us-gaap |
Utilities Operating Expense
UtilitiesOperatingExpense
|
21074 | usd |
CY2010Q3 | us-gaap |
Utilities Operating Expense
UtilitiesOperatingExpense
|
22497 | usd |
us-gaap |
Utilities Operating Expense
UtilitiesOperatingExpense
|
77879 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
5253 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
3316957 | usd | |
CY2011Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
997856 | usd |
CY2010Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
989530 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
2898588 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1303129 | usd | |
CY2011Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
155288 | usd |
CY2010Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-146275 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
717886 | usd | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
53 | usd | |
CY2011Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
53 | usd |
CY2010Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
0 | usd |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
0 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1303182 | usd | |
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
155341 | usd |
CY2010Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-146275 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
717886 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-882634 | usd | |
CY2011Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-267634 | usd |
CY2010Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-9140 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-491220 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
440548 | usd | |
CY2011Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-92293 | usd |
CY2010Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-155415 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
226666 | usd | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.03 | ||
CY2011Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | |
CY2010Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.03 | ||
CY2011Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | |
CY2010Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
13269926 | shares | |
CY2011Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
13169991 | shares |
CY2010Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
13962567 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
13962567 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13443795 | shares | |
CY2011Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13507833 | shares |
CY2010Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13962567 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
13962567 | shares | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
122027 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
108539 | usd | |
us-gaap |
Depreciation
Depreciation
|
248084 | usd | |
us-gaap |
Depreciation
Depreciation
|
266483 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1506121 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-450232 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-1359881 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
263276 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
18784 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-130286 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
206476 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-150133 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-290000 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
0 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
62975 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
25000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2077108 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
189313 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
740816 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
428598 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-740816 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-428598 | usd | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
1500000 | usd | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
0 | usd | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
94164 | usd | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
53629 | usd | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
1030349 | usd | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
375487 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-53629 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-1677 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
16537 | usd | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-2444114 | usd | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-276377 | usd | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
1175000 | usd | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
491220 | usd | |
us-gaap |
Interest Paid
InterestPaid
|
68657 | usd | |
us-gaap |
Interest Paid
InterestPaid
|
54407 | usd | |
CY2011Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
13169991 | shares |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-20000 | usd | |
CY2011Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-20000 | usd |
CY2010Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | usd |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | usd | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-20000 | usd | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
30000 | usd |