2015 Q1 Form 10-Q Financial Statement

#000119312515035560 Filed on February 05, 2015

View on sec.gov

Income Statement

Concept 2015 Q1 2014 Q4 2013 Q4
Revenue $133.8M $136.3M $120.1M
YoY Change 11.21% 13.54% -5.65%
Cost Of Revenue $112.0M $113.6M $102.0M
YoY Change 11.78% 11.44% -6.7%
Gross Profit $21.71M $22.70M $18.12M
YoY Change 8.4% 25.33% 0.76%
Gross Profit Margin 16.23% 16.65% 15.09%
Selling, General & Admin $19.41M $18.70M $17.57M
YoY Change 1.24% 6.42% 17.76%
% of Gross Profit 89.41% 82.36% 97.0%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $589.0K $579.0K $617.0K
YoY Change -5.0% -6.16% 14.47%
% of Gross Profit 2.71% 2.55% 3.41%
Operating Expenses $19.41M $18.70M $17.57M
YoY Change 1.24% 6.42% 17.76%
Operating Profit $2.298M $3.998M $585.0K
YoY Change 162.33% 583.42% -80.99%
Interest Expense $311.0K $288.0K $518.0K
YoY Change -22.44% -44.4% -14.66%
% of Operating Profit 13.53% 7.2% 88.55%
Other Income/Expense, Net $200.0K $0.00 -$321.0K
YoY Change -100.0% -86.22%
Pretax Income $2.158M $3.738M $264.0K
YoY Change 340.41% 1315.91% -64.71%
Income Tax $304.0K $265.0K -$1.000K
% Of Pretax Income 14.09% 7.09% -0.38%
Net Earnings $1.810M $3.292M $124.0K
YoY Change 355.92% 2554.84% -75.69%
Net Earnings / Revenue 1.35% 2.41% 0.1%
Basic Earnings Per Share $0.08 $0.15 $0.01
Diluted Earnings Per Share $0.08 $0.15 $0.01
COMMON SHARES
Basic Shares Outstanding 21.76M shares 21.73M shares 17.82M shares
Diluted Shares Outstanding 21.78M shares 17.90M shares

Balance Sheet

Concept 2015 Q1 2014 Q4 2013 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $47.30M $46.70M $17.30M
YoY Change 130.73% 169.94% -17.22%
Cash & Equivalents $47.25M $46.68M $17.25M
Short-Term Investments
Other Short-Term Assets $5.000M $6.400M $6.600M
YoY Change -9.09% -3.03% -56.29%
Inventory $13.37M $22.60M $16.65M
Prepaid Expenses
Receivables $76.12M $89.70M $66.53M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $167.9M $165.3M $131.1M
YoY Change 23.06% 26.09% -12.29%
LONG-TERM ASSETS
Property, Plant & Equipment $10.79M $10.40M $10.14M
YoY Change 5.77% 2.55% 68.51%
Goodwill $14.99M $13.92M
YoY Change 7.68% 213.18%
Intangibles $3.302M $3.978M
YoY Change -13.56%
Long-Term Investments
YoY Change
Other Assets $4.175M $4.500M $6.056M
YoY Change -30.98% -25.69% 20.85%
Total Long-Term Assets $33.26M $33.24M $34.13M
YoY Change -2.03% -2.6% 117.54%
TOTAL ASSETS
Total Short-Term Assets $167.9M $165.3M $131.1M
Total Long-Term Assets $33.26M $33.24M $34.13M
Total Assets $201.1M $198.5M $165.2M
YoY Change 18.06% 20.17% 0.04%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $74.60M $70.30M $61.60M
YoY Change 7.34% 14.12% -10.85%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $3.529M
YoY Change 42.82%
Total Short-Term Liabilities $93.87M $90.00M $85.26M
YoY Change 3.5% 5.56% -16.06%
LONG-TERM LIABILITIES
Long-Term Debt $10.23M $10.20M $9.333M
YoY Change 20.29% 9.29% 307.2%
Other Long-Term Liabilities $7.132M $7.000M $7.078M
YoY Change 0.45% -1.1% 7.65%
Total Long-Term Liabilities $17.36M $17.20M $16.41M
YoY Change 11.26% 4.81% 85.08%
TOTAL LIABILITIES
Total Short-Term Liabilities $93.87M $90.00M $85.26M
Total Long-Term Liabilities $17.36M $17.20M $16.41M
Total Liabilities $111.2M $107.3M $102.6M
YoY Change 3.86% 4.6% -7.88%
SHAREHOLDERS EQUITY
Retained Earnings -$99.47M -$109.8M
YoY Change -9.06% 3.74%
Common Stock $220.0K $182.0K
YoY Change 20.88% 18.18%
Preferred Stock
YoY Change
Treasury Stock (at cost) $5.539M $2.427M
YoY Change 128.22% -26.39%
Treasury Stock Shares 715.6K shares 294.6K shares 285.1K shares
Shareholders Equity $89.88M $91.30M $62.65M
YoY Change
Total Liabilities & Shareholders Equity $201.1M $198.5M $165.2M
YoY Change 18.06% 20.14% 0.04%

Cashflow Statement

Concept 2015 Q1 2014 Q4 2013 Q4
OPERATING ACTIVITIES
Net Income $1.810M $3.292M $124.0K
YoY Change 355.92% 2554.84% -75.69%
Depreciation, Depletion And Amortization $589.0K $579.0K $617.0K
YoY Change -5.0% -6.16% 14.47%
Cash From Operating Activities $4.600M $136.0K -$2.199M
YoY Change -3.56% -106.18% -166.8%
INVESTING ACTIVITIES
Capital Expenditures -$930.0K $699.0K $267.0K
YoY Change 55.0% 161.8% -27.64%
Acquisitions $0.00
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$930.0K -$699.0K -$267.0K
YoY Change 55.0% 161.8% -27.64%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $102.0K $161.0K
YoY Change -36.65%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -3.100M -$102.0K -$1.038M
YoY Change 256.32% -90.17% 33.25%
NET CHANGE
Cash From Operating Activities 4.600M $136.0K -$2.199M
Cash From Investing Activities -930.0K -$699.0K -$267.0K
Cash From Financing Activities -3.100M -$102.0K -$1.038M
Net Change In Cash 570.0K -$665.0K -$3.504M
YoY Change -82.73% -81.02% -263.43%
FREE CASH FLOW
Cash From Operating Activities $4.600M $136.0K -$2.199M
Capital Expenditures -$930.0K $699.0K $267.0K
Free Cash Flow $5.530M -$563.0K -$2.466M
YoY Change 2.98% -77.17% -184.37%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014Q4 us-gaap Depreciation
Depreciation
579000 USD
CY2014Q4 us-gaap Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
699000 USD
CY2013Q4 us-gaap Assets
Assets
165222000 USD
CY2013Q4 us-gaap Depreciation
Depreciation
617000 USD
CY2013Q4 us-gaap Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
236000 USD
CY2014Q4 us-gaap Shares Paid For Tax Withholding For Share Based Compensation
SharesPaidForTaxWithholdingForShareBasedCompensation
12787 shares
CY2014Q4 us-gaap Cost Method Investments
CostMethodInvestments
919000 USD
CY2014Q3 us-gaap Cost Method Investments
CostMethodInvestments
919000 USD
CY2014Q4 us-gaap Cost Method Investments Fair Value Disclosure
CostMethodInvestmentsFairValueDisclosure
1000000 USD
CY2014Q3 us-gaap Cost Method Investments Fair Value Disclosure
CostMethodInvestmentsFairValueDisclosure
1013000 USD
CY2014Q4 us-gaap Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
81000 USD
CY2014Q4 us-gaap Defined Contribution Plan Cost Recognized
DefinedContributionPlanCostRecognized
78000 USD
CY2013Q4 us-gaap Defined Contribution Plan Cost Recognized
DefinedContributionPlanCostRecognized
84000 USD
CY2014Q4 us-gaap Pension And Other Postretirement Defined Benefit Plans Liabilities Current And Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesCurrentAndNoncurrent
862000 USD
CY2014Q3 us-gaap Pension And Other Postretirement Defined Benefit Plans Liabilities Current And Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesCurrentAndNoncurrent
853000 USD
CY2014Q4 us-gaap Inventory Raw Materials
InventoryRawMaterials
1639000 USD
CY2014Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
2220000 USD
CY2014Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
1860000 USD
CY2014Q4 us-gaap Other Inventory
OtherInventory
7098000 USD
CY2014Q3 us-gaap Inventory Raw Materials
InventoryRawMaterials
1978000 USD
CY2014Q3 us-gaap Inventory Work In Process
InventoryWorkInProcess
2618000 USD
CY2014Q3 us-gaap Inventory Finished Goods
InventoryFinishedGoods
1819000 USD
CY2014Q3 us-gaap Other Inventory
OtherInventory
9633000 USD
CY2014Q4 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
4240000 USD
CY2014Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
838000 USD
CY2014Q3 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
737000 USD
CY2014Q3 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
4240000 USD
CY2013Q4 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
45000 USD
CY2013Q4 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
127000 USD
CY2013Q4 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
617000 USD
CY2013Q4 us-gaap Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
-56000 USD
CY2013Q4 us-gaap Restricted Stock Expense
RestrictedStockExpense
200000 USD
CY2013Q4 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-7050000 USD
CY2013Q4 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-3495000 USD
CY2013Q4 us-gaap Increase Decrease In Cost In Excess Of Billing On Uncompleted Contract
IncreaseDecreaseInCostInExcessOfBillingOnUncompletedContract
-777000 USD
CY2013Q4 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
1915000 USD
CY2013Q4 us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
-510000 USD
CY2013Q4 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-12684000 USD
CY2013Q4 us-gaap Increase Decrease In Billing In Excess Of Cost Of Earnings
IncreaseDecreaseInBillingInExcessOfCostOfEarnings
-577000 USD
CY2013Q4 us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
-24000 USD
CY2013Q4 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2199000 USD
CY2014Q4 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
40000 USD
CY2014Q4 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
75000 USD
CY2014Q4 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
579000 USD
CY2014Q4 us-gaap Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
-6000 USD
CY2014Q4 us-gaap Restricted Stock Expense
RestrictedStockExpense
111000 USD
CY2014Q4 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-3241000 USD
CY2014Q4 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-3230000 USD
CY2014Q4 us-gaap Increase Decrease In Cost In Excess Of Billing On Uncompleted Contract
IncreaseDecreaseInCostInExcessOfBillingOnUncompletedContract
1170000 USD
CY2014Q4 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
3406000 USD
CY2014Q4 us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
50000 USD
CY2014Q4 us-gaap Increase Decrease In Billing In Excess Of Cost Of Earnings
IncreaseDecreaseInBillingInExcessOfCostOfEarnings
-2171000 USD
CY2014Q4 us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
54000 USD
CY2014Q4 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
136000 USD
CY2014Q4 us-gaap Repayments Of Debt
RepaymentsOfDebt
0 USD
CY2013Q4 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
267000 USD
CY2013Q4 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-267000 USD
CY2013Q4 us-gaap Repayments Of Debt
RepaymentsOfDebt
877000 USD
CY2013Q4 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-1038000 USD
CY2014Q4 us-gaap Interest Paid
InterestPaid
194000 USD
CY2014Q4 us-gaap Income Taxes Paid
IncomeTaxesPaid
291000 USD
CY2013Q4 us-gaap Interest Paid
InterestPaid
264000 USD
CY2013Q4 us-gaap Income Taxes Paid
IncomeTaxesPaid
95000 USD
CY2013Q4 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-3504000 USD
CY2014Q4 us-gaap Accrued Insurance Current And Noncurrent
AccruedInsuranceCurrentAndNoncurrent
4218000 USD
CY2014Q4 us-gaap Liability For Unpaid Claims And Claims Adjustment Expense Gross
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseGross
619000 USD
CY2014Q4 iesc Estimatedcostofcompetionofbondedproject
Estimatedcostofcompetionofbondedproject
58071000 USD
CY2014Q4 iesc Cash Collateral
CashCollateral
249000 USD
CY2014Q4 us-gaap Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
2000 USD
CY2013Q4 us-gaap Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
12000 USD
CY2013Q4 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
136000 USD
CY2014Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
294616 shares
CY2014Q3 us-gaap Treasury Stock Shares
TreasuryStockShares
281829 shares
CY2014Q4 dei Entity Central Index Key
EntityCentralIndexKey
0001048268
CY2014Q4 dei Document Type
DocumentType
10-Q
CY2014Q4 dei Document Period End Date
DocumentPeriodEndDate
2014-12-31
CY2014Q4 dei Amendment Flag
AmendmentFlag
false
CY2014Q4 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2015
CY2014Q4 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2013Q4 us-gaap Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
265000 USD
CY2014Q4 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-699000 USD
CY2014Q4 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
102000 USD
CY2014Q4 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-102000 USD
CY2014Q4 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-665000 USD
CY2014Q4 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--09-30
CY2014Q4 dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
CY2014Q4 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2014Q4 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2014Q4 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2015Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
21759981 shares
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
46677000 USD
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
17253000 USD
CY2014Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2014Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2013Q4 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-1000 USD
CY2013Q4 us-gaap Net Income Loss
NetIncomeLoss
124000 USD
CY2014Q4 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
699000 USD
CY2014Q4 dei Entity Registrant Name
EntityRegistrantName
Integrated Electrical Services, Inc.
CY2014Q4 dei Trading Symbol
TradingSymbol
IESC
CY2014Q4 iesc Continuingnetincomelossavailabletocommonstockholdersbasic
Continuingnetincomelossavailabletocommonstockholdersbasic
3471000 USD
CY2014Q4 iesc Continuingnetincomelossavailabletocommonstockholdersdiluted
Continuingnetincomelossavailabletocommonstockholdersdiluted
2000 USD
CY2014Q4 us-gaap Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
3473000 USD
CY2014Q4 iesc Discontinuednetincomelossavailabletocommonstockholdersbasic
Discontinuednetincomelossavailabletocommonstockholdersbasic
-181000 USD
CY2014Q4 us-gaap Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
-181000 USD
CY2014Q4 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
3290000 USD
CY2014Q4 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
2000 USD
CY2014Q4 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
45137 shares
CY2013Q4 iesc Weighted Average Number Of Shares Outstanding Basic Before Rights Offering
WeightedAverageNumberOfSharesOutstandingBasicBeforeRightsOffering
17817254 shares
CY2013Q4 iesc Weighted Average Number Of Shares Outstanding Diluted Before Rights Offering
WeightedAverageNumberOfSharesOutstandingDilutedBeforeRightsOffering
17898832 shares
CY2013Q4 iesc Weighted Average Common Share Adjustment Factor
WeightedAverageCommonShareAdjustmentFactor
1.034 pure
CY2014 us-gaap Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
94000 USD
CY2013Q4 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
161000 USD

Files In Submission

Name View Source Status
0001193125-15-035560-index-headers.html Edgar Link pending
0001193125-15-035560-index.html Edgar Link pending
0001193125-15-035560.txt Edgar Link pending
0001193125-15-035560-xbrl.zip Edgar Link pending
d865139d10q.htm Edgar Link pending
d865139dex31.htm Edgar Link pending
d865139dex32.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
g865139g48j47.jpg Edgar Link pending
iesc-20141231.xml Edgar Link completed
iesc-20141231.xsd Edgar Link pending
iesc-20141231_cal.xml Edgar Link unprocessable
iesc-20141231_def.xml Edgar Link unprocessable
iesc-20141231_lab.xml Edgar Link unprocessable
iesc-20141231_pre.xml Edgar Link unprocessable
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending