2011 Q1 Form 10-K Financial Statement
#000116169712000406 Filed on May 29, 2012
Income Statement
Concept | 2011 Q1 | 2011 | 2010 Q1 |
---|---|---|---|
Revenue | $1.600M | $4.921M | $1.120M |
YoY Change | 42.86% | 0.01% | 17.89% |
Cost Of Revenue | $520.0K | $1.657M | $330.0K |
YoY Change | 57.58% | -0.17% | 3.13% |
Gross Profit | $1.090M | $3.264M | $780.0K |
YoY Change | 39.74% | 0.11% | 23.81% |
Gross Profit Margin | 68.13% | 66.32% | 69.64% |
Selling, General & Admin | $470.0K | $1.967M | $440.0K |
YoY Change | 6.82% | -0.13% | 10.0% |
% of Gross Profit | 43.12% | 60.28% | 56.41% |
Research & Development | $10.00K | $35.52K | $10.00K |
YoY Change | 0.0% | -11.2% | 0.0% |
% of Gross Profit | 0.92% | 1.09% | 1.28% |
Depreciation & Amortization | $20.00K | $65.77K | $10.00K |
YoY Change | 100.0% | -6.04% | -50.0% |
% of Gross Profit | 1.83% | 2.02% | 1.28% |
Operating Expenses | $490.0K | $2.003M | $460.0K |
YoY Change | 6.52% | -3.24% | 9.52% |
Operating Profit | $600.0K | $1.195M | $320.0K |
YoY Change | 87.5% | 0.41% | 52.38% |
Interest Expense | $0.00 | $36.39K | -$20.00K |
YoY Change | -100.0% | -221.31% | 0.0% |
% of Operating Profit | 0.0% | 3.05% | -6.25% |
Other Income/Expense, Net | -$1.710K | ||
YoY Change | |||
Pretax Income | $590.0K | $1.193M | $300.0K |
YoY Change | 96.67% | 0.26% | 57.89% |
Income Tax | $240.0K | $489.0K | -$360.0K |
% Of Pretax Income | 40.68% | 40.99% | -120.0% |
Net Earnings | $350.0K | $704.1K | $660.0K |
YoY Change | -46.97% | 0.58% | 32.0% |
Net Earnings / Revenue | 21.88% | 14.31% | 58.93% |
Basic Earnings Per Share | $0.02 | ||
Diluted Earnings Per Share | $9.406K | $0.02 | $18.55K |
COMMON SHARES | |||
Basic Shares Outstanding | 36.24M | ||
Diluted Shares Outstanding | 36.85M |
Balance Sheet
Concept | 2011 Q1 | 2011 | 2010 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.470M | $2.010M | $810.0K |
YoY Change | 81.48% | 36.73% | 55.77% |
Cash & Equivalents | $1.322M | $1.760M | $813.4K |
Short-Term Investments | $150.0K | $260.0K | $0.00 |
Other Short-Term Assets | $160.0K | $190.0K | $380.0K |
YoY Change | -57.89% | 18.75% | 0.0% |
Inventory | $668.2K | $1.170M | $630.0K |
Prepaid Expenses | $112.9K | ||
Receivables | $713.9K | $880.0K | $650.0K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.015M | $4.250M | $2.480M |
YoY Change | 21.59% | 40.73% | 23.38% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $361.4K | $500.0K | $220.0K |
YoY Change | 64.25% | 38.89% | -4.35% |
Goodwill | |||
YoY Change | |||
Intangibles | $29.84K | ||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $58.00K | $30.00K | $250.0K |
YoY Change | -76.8% | 0.0% | 733.33% |
Total Long-Term Assets | $419.4K | $560.0K | $510.0K |
YoY Change | -17.77% | 36.59% | 70.0% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.015M | $4.250M | $2.480M |
Total Long-Term Assets | $419.4K | $560.0K | $510.0K |
Total Assets | $3.435M | $4.810M | $2.990M |
YoY Change | 14.87% | 40.23% | 29.44% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $158.1K | $200.0K | $80.00K |
YoY Change | 97.64% | 25.0% | -63.64% |
Accrued Expenses | $71.33K | $290.0K | $250.0K |
YoY Change | -71.47% | 222.22% | -3.85% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $40.00K | $40.00K | $70.00K |
YoY Change | -42.86% | 0.0% | -41.67% |
Total Short-Term Liabilities | $314.1K | $560.0K | $500.0K |
YoY Change | -37.19% | 80.65% | -30.56% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $480.0K | $440.0K | $620.0K |
YoY Change | -22.58% | -8.33% | -8.82% |
Other Long-Term Liabilities | $160.0K | $130.0K | $180.0K |
YoY Change | -11.11% | -18.75% | -10.0% |
Total Long-Term Liabilities | $640.2K | $570.0K | $800.0K |
YoY Change | -19.98% | -10.94% | -9.09% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $314.1K | $560.0K | $500.0K |
Total Long-Term Liabilities | $640.2K | $570.0K | $800.0K |
Total Liabilities | $954.2K | $1.250M | $1.300M |
YoY Change | -26.6% | 31.58% | -19.25% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$761.1K | ||
YoY Change | |||
Common Stock | $3.384M | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $142.0K | ||
YoY Change | |||
Treasury Stock Shares | $2.275M | ||
Shareholders Equity | $2.480M | $3.550M | $1.689M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $3.435M | $4.810M | $2.990M |
YoY Change | 14.87% | 40.23% | 29.44% |
Cashflow Statement
Concept | 2011 Q1 | 2011 | 2010 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $350.0K | $704.1K | $660.0K |
YoY Change | -46.97% | 0.58% | 32.0% |
Depreciation, Depletion And Amortization | $20.00K | $65.77K | $10.00K |
YoY Change | 100.0% | -6.04% | -50.0% |
Cash From Operating Activities | $240.0K | $1.028M | $250.0K |
YoY Change | -4.0% | -0.15% | 13.64% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$110.0K | $200.5K | -$10.00K |
YoY Change | 1000.0% | -200.26% | -75.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$150.0K | -$100.0K | $0.00 |
YoY Change | -33.33% | ||
Cash From Investing Activities | -$260.0K | -$353.4K | -$10.00K |
YoY Change | 2500.0% | 0.96% | -75.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $0.00 | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -10.00K | -$166.2K | -10.00K |
YoY Change | 0.0% | -2.22% | |
NET CHANGE | |||
Cash From Operating Activities | 240.0K | $1.028M | 250.0K |
Cash From Investing Activities | -260.0K | -$353.4K | -10.00K |
Cash From Financing Activities | -10.00K | -$166.2K | -10.00K |
Net Change In Cash | -30.00K | $508.9K | 230.0K |
YoY Change | -113.04% | -0.22% | 27.78% |
FREE CASH FLOW | |||
Cash From Operating Activities | $240.0K | $1.028M | $250.0K |
Capital Expenditures | -$110.0K | $200.5K | -$10.00K |
Free Cash Flow | $350.0K | $827.9K | $260.0K |
YoY Change | 34.62% | -32.69% | 0.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2012 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--02-29 | |
CY2012 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2012 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | |
CY2012 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-02-29 | |
CY2012 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2012 | dei |
Document Type
DocumentType
|
10-K | |
CY2012 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000704440 | |
CY2012Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
35196667 | |
CY2012 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2012 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2011Q3 | dei |
Entity Public Float
EntityPublicFloat
|
9183793 | USD |
CY2012 | dei |
Entity Registrant Name
EntityRegistrantName
|
REPRO MED SYSTEMS INC | |
CY2012 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2012 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2011 | repr |
Conversion Of Preferred Stock Into Common Stock By Director Price Per Share
ConversionOfPreferredStockIntoCommonStockByDirectorPricePerShare
|
0.105 | |
CY2011 | repr |
Issuance Of Common Stock As Employee Incentive Price Per Share
IssuanceOfCommonStockAsEmployeeIncentivePricePerShare
|
0.17 | |
CY2011 | repr |
Issuance Of Common Stock As Incentive For Property Owner Maintenance Price Per Share
IssuanceOfCommonStockAsIncentiveForPropertyOwnerMaintenancePricePerShare
|
0.17 | |
CY2012 | repr |
Issuance Of Common Stock For Exercised Stock Options Price Per Share
IssuanceOfCommonStockForExercisedStockOptionsPricePerShare
|
0.06 | |
CY2011 | repr |
Reversal Of Accrued Preferred Stock Dividends
ReversalOfAccruedPreferredStockDividends
|
68000 | USD |
CY2012Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
199527 | USD |
CY2011Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
158108 | USD |
CY2012Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
884727 | USD |
CY2011Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
713906 | USD |
CY2012Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
153800 | USD |
CY2011Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
71330 | USD |
CY2012Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
3263244 | USD |
CY2011Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
3017809 | USD |
CY2011 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
12511 | USD |
CY2012 | us-gaap |
Adjustments To Additional Paid In Capital Tax Effect From Share Based Compensation
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation
|
132875 | USD |
CY2012Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
17718 | USD |
CY2011Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
12128 | USD |
CY2012Q1 | us-gaap |
Assets
Assets
|
4805145 | USD |
CY2011Q1 | us-gaap |
Assets
Assets
|
3434688 | USD |
CY2012Q1 | us-gaap |
Assets Current
AssetsCurrent
|
4253536 | USD |
CY2011Q1 | us-gaap |
Assets Current
AssetsCurrent
|
3015333 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1757223 | USD |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1322250 | USD |
CY2010Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
813383 | USD |
CY2012 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
434973 | USD |
CY2011 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
508867 | USD |
CY2012Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | |
CY2011Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | |
CY2012Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
37471667 | |
CY2011Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
36577667 | |
CY2012Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
35196667 | |
CY2011Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
34302667 | |
CY2012Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
374717 | USD |
CY2011Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
365777 | USD |
CY2012 | us-gaap |
Conversion Of Stock Amount Issued1
ConversionOfStockAmountIssued1
|
USD | |
CY2011 | us-gaap |
Conversion Of Stock Amount Issued1
ConversionOfStockAmountIssued1
|
100000 | USD |
CY2012 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
2251398 | USD |
CY2011 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1657184 | USD |
CY2012 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
5101376 | USD |
CY2011 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
3725894 | USD |
CY2012 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
167004 | USD |
CY2011 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
487343 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
USD | |
CY2011Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
45641 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
121363 | USD |
CY2011Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
USD | |
CY2012Q1 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
255228 | USD |
CY2011Q1 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
152399 | USD |
CY2012Q1 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
28156 | USD |
CY2011Q1 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
28156 | USD |
CY2012 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
103981 | USD |
CY2011 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
65774 | USD |
CY2012 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2011 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2012 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
CY2011 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
CY2012Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
41551 | USD |
CY2011Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
21195 | USD |
CY2012 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
132875 | USD |
CY2011 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
USD | |
CY2012Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
107640 | USD |
CY2011Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
102314 | USD |
CY2012 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
10718 | USD |
CY2011 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-2461 | USD |
CY2012 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1281184 | USD |
CY2011 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1193119 | USD |
CY2012 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
89644 | USD |
CY2011 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2012 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
465291 | USD |
CY2011 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
489034 | USD |
CY2012 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
41419 | USD |
CY2011 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
77391 | USD |
CY2012 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
170821 | USD |
CY2011 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
58946 | USD |
CY2012 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
82470 | USD |
CY2011 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-47410 | USD |
CY2012 | us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
98000 | USD |
CY2011 | us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
USD | |
CY2012 | us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
20356 | USD |
CY2011 | us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
8540 | USD |
CY2012 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
USD | |
CY2011 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
-54183 | USD |
CY2012 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
499256 | USD |
CY2011 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
33616 | USD |
CY2012 | us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
USD | |
CY2011 | us-gaap |
Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
|
-72188 | USD |
CY2012 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
75965 | USD |
CY2011 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
45326 | USD |
CY2012Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
24513 | USD |
CY2011Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
29839 | USD |
CY2012 | us-gaap |
Interest Expense
InterestExpense
|
31540 | USD |
CY2011 | us-gaap |
Interest Expense
InterestExpense
|
36392 | USD |
CY2012 | us-gaap |
Interest Paid
InterestPaid
|
31540 | USD |
CY2011 | us-gaap |
Interest Paid
InterestPaid
|
36392 | USD |
CY2012Q1 | us-gaap |
Inventory Net
InventoryNet
|
1167456 | USD |
CY2011Q1 | us-gaap |
Inventory Net
InventoryNet
|
668200 | USD |
CY2012 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
12848 | USD |
CY2011 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
8718 | USD |
CY2012 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
USD | |
CY2011 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
6970 | USD |
CY2012Q1 | us-gaap |
Liabilities
Liabilities
|
1254417 | USD |
CY2011Q1 | us-gaap |
Liabilities
Liabilities
|
954228 | USD |
CY2012Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4805145 | USD |
CY2011Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3434688 | USD |
CY2012Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
558853 | USD |
CY2011Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
314053 | USD |
CY2012Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
695564 | USD |
CY2011Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
640175 | USD |
CY2012Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
1474 | USD |
CY2011Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
3552 | USD |
CY2012 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
213436 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-166227 | USD |
CY2012 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-339064 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-353371 | USD |
CY2012 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
560601 | USD |
CY2011 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1028465 | USD |
CY2012 | us-gaap |
Net Income Loss
NetIncomeLoss
|
815893 | USD |
CY2011 | us-gaap |
Net Income Loss
NetIncomeLoss
|
704085 | USD |
CY2012 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-7974 | USD |
CY2011 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1710 | USD |
CY2012Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
2077 | USD |
CY2011Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1928 | USD |
CY2012Q1 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
41417 | USD |
CY2011Q1 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
39011 | USD |
CY2012Q1 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
437832 | USD |
CY2011Q1 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
479248 | USD |
CY2012 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1289158 | USD |
CY2011 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1194829 | USD |
CY2012Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
52669 | USD |
CY2011Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
57995 | USD |
CY2012Q1 | us-gaap |
Other Deferred Credits Current
OtherDeferredCreditsCurrent
|
22481 | USD |
CY2011Q1 | us-gaap |
Other Deferred Credits Current
OtherDeferredCreditsCurrent
|
22481 | USD |
CY2012Q1 | us-gaap |
Other Deferred Credits Noncurrent
OtherDeferredCreditsNoncurrent
|
134895 | USD |
CY2011Q1 | us-gaap |
Other Deferred Credits Noncurrent
OtherDeferredCreditsNoncurrent
|
157375 | USD |
CY2012 | us-gaap |
Other Noncash Income
OtherNoncashIncome
|
22480 | USD |
CY2011 | us-gaap |
Other Noncash Income
OtherNoncashIncome
|
22480 | USD |
CY2012 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
USD | |
CY2011 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
28425 | USD |
CY2012 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
236235 | USD |
CY2011 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
200522 | USD |
CY2012 | us-gaap |
Payments To Acquire Restricted Certificates Of Deposit
PaymentsToAcquireRestrictedCertificatesOfDeposit
|
102829 | USD |
CY2011 | us-gaap |
Payments To Acquire Restricted Certificates Of Deposit
PaymentsToAcquireRestrictedCertificatesOfDeposit
|
152399 | USD |
CY2012Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
188902 | USD |
CY2011Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
112937 | USD |
CY2012 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
121500 | USD |
CY2011 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | |
CY2012 | us-gaap |
Proceeds From Sale Of Intangible Assets
ProceedsFromSaleOfIntangibleAssets
|
USD | |
CY2011 | us-gaap |
Proceeds From Sale Of Intangible Assets
ProceedsFromSaleOfIntangibleAssets
|
-450 | USD |
CY2012Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
498940 | USD |
CY2011Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
361360 | USD |
CY2012 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
1929 | USD |
CY2011 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
29483 | USD |
CY2012 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
39010 | USD |
CY2011 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
136744 | USD |
CY2012 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
90329 | USD |
CY2011 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
35519 | USD |
CY2012Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
54767 | USD |
CY2011Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-761126 | USD |
CY2012 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6390534 | USD |
CY2011 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4920723 | USD |
CY2012 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2655668 | USD |
CY2011 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1967417 | USD |
CY2012 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
USD | |
CY2011 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
12511 | USD |
CY2012Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3550728 | USD |
CY2011Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2480460 | USD |
CY2010Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1688894 | USD |
CY2012Q1 | us-gaap |
Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
|
3692728 | USD |
CY2011Q1 | us-gaap |
Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
|
2622460 | USD |
CY2012 | us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
USD | |
CY2012 | us-gaap |
Stock Issued1
StockIssued1
|
USD | |
CY2011 | us-gaap |
Stock Issued1
StockIssued1
|
6970 | USD |
CY2011 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities Net Of Adjustments
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments
|
USD | |
CY2011 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
5950 | USD |
CY2011 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
1020 | USD |
CY2012 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
121500 | USD |
CY2012Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
98000 | USD |
CY2011Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
USD | |
CY2012Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2275000 | |
CY2011Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2275000 | |
CY2012Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
142000 | USD |
CY2011Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
142000 | USD |
CY2012 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
35102446 | |
CY2011 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
36850760 | |
CY2012 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
34250560 | |
CY2011 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
36244542 |