2014 Q1 Form 10-Q Financial Statement
#000159097614000022 Filed on May 12, 2014
Income Statement
Concept | 2014 Q1 | 2013 Q2 | 2013 Q1 |
---|---|---|---|
Revenue | $50.29M | $48.97M | $47.06M |
YoY Change | 6.87% | ||
Cost Of Revenue | $36.89M | $35.00M | $34.56M |
YoY Change | 6.74% | ||
Gross Profit | $13.40M | $13.94M | $12.50M |
YoY Change | 7.21% | ||
Gross Profit Margin | 26.65% | 28.46% | 26.56% |
Selling, General & Admin | $11.81M | $4.000M | $5.674M |
YoY Change | 108.16% | ||
% of Gross Profit | 88.14% | 28.7% | 45.39% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $445.0K | $1.600M | $280.0K |
YoY Change | 58.93% | ||
% of Gross Profit | 3.32% | 11.48% | 2.24% |
Operating Expenses | $11.81M | $5.300M | $5.674M |
YoY Change | 108.16% | ||
Operating Profit | $296.0K | $8.624M | $5.532M |
YoY Change | -94.65% | ||
Interest Expense | $1.207M | -$200.0K | $335.0K |
YoY Change | 260.3% | ||
% of Operating Profit | 407.77% | -2.32% | 6.06% |
Other Income/Expense, Net | $1.207M | $0.00 | $332.0K |
YoY Change | 263.55% | ||
Pretax Income | -$911.0K | $8.400M | $5.201M |
YoY Change | -117.52% | ||
Income Tax | $76.00K | $0.00 | $0.00 |
% Of Pretax Income | 0.0% | 0.0% | |
Net Earnings | -$370.0K | $0.00 | $0.00 |
YoY Change | |||
Net Earnings / Revenue | -0.74% | 0.0% | 0.0% |
Basic Earnings Per Share | -$0.03 | $0.00 | $0.00 |
Diluted Earnings Per Share | -$0.04 | $0.00 | $0.00 |
COMMON SHARES | |||
Basic Shares Outstanding | 11.05M shares | ||
Diluted Shares Outstanding | 22.03M shares |
Balance Sheet
Concept | 2014 Q1 | 2013 Q2 | 2013 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $5.300M | ||
YoY Change | |||
Cash & Equivalents | $5.321M | $15.96M | $13.93M |
Short-Term Investments | |||
Other Short-Term Assets | $1.500M | ||
YoY Change | |||
Inventory | $17.35M | $11.64M | |
Prepaid Expenses | $1.239M | $223.0K | |
Receivables | $8.999M | $7.642M | |
Other Receivables | $0.00 | ||
Total Short-Term Assets | $33.23M | $35.46M | |
YoY Change | |||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $9.354M | $6.648M | |
YoY Change | |||
Goodwill | $5.718M | $5.718M | |
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $34.00K | $34.00K | |
YoY Change | |||
Total Long-Term Assets | $47.39M | $30.47M | |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $33.23M | $35.46M | |
Total Long-Term Assets | $47.39M | $30.47M | |
Total Assets | $80.63M | $65.93M | |
YoY Change | |||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $15.14M | $11.29M | |
YoY Change | |||
Accrued Expenses | $11.57M | $10.52M | |
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | ||
YoY Change | |||
Long-Term Debt Due | $14.00K | $3.326M | |
YoY Change | |||
Total Short-Term Liabilities | $26.71M | $25.51M | |
YoY Change | |||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $20.26M | |
YoY Change | |||
Other Long-Term Liabilities | $13.80M | ||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $20.26M | |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $26.71M | $25.51M | |
Total Long-Term Liabilities | $0.00 | $20.26M | |
Total Liabilities | $40.49M | $45.91M | |
YoY Change | |||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$370.0K | $5.913M | |
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $22.46M | $20.01M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $80.63M | $65.93M | |
YoY Change |
Cashflow Statement
Concept | 2014 Q1 | 2013 Q2 | 2013 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$370.0K | $0.00 | $0.00 |
YoY Change | |||
Depreciation, Depletion And Amortization | $445.0K | $1.600M | $280.0K |
YoY Change | 58.93% | ||
Cash From Operating Activities | $900.0K | $8.500M | $7.600M |
YoY Change | -88.16% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | -$1.500M | -$1.600M | -$800.0K |
YoY Change | 87.5% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$1.500M | -$1.600M | -$800.0K |
YoY Change | 87.5% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | $63.41M | ||
YoY Change | |||
Cash From Financing Activities | 1.300M | -5.000M | -7.000M |
YoY Change | -118.57% | ||
NET CHANGE | |||
Cash From Operating Activities | 900.0K | 8.500M | 7.600M |
Cash From Investing Activities | -1.500M | -1.600M | -800.0K |
Cash From Financing Activities | 1.300M | -5.000M | -7.000M |
Net Change In Cash | 700.0K | 1.900M | -200.0K |
YoY Change | -450.0% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | $900.0K | $8.500M | $7.600M |
Capital Expenditures | -$1.500M | -$1.600M | -$800.0K |
Free Cash Flow | $2.400M | $10.10M | $8.400M |
YoY Change | -71.43% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
15135000 | USD |
CY2013Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
11655000 | USD |
CY2013Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
7642000 | USD |
CY2014Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
8999000 | USD |
CY2013Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
10524000 | USD |
CY2014Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
11565000 | USD |
CY2013Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5592000 | USD |
CY2014Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
6652000 | USD |
CY2014Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
22720000 | USD |
CY2013Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
0 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-28000 | USD | |
CY2014Q1 | us-gaap |
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
1550000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
115000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
-47766000 | USD | |
CY2014Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
2065000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
1583000 | USD | |
CY2014Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1294000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3883000 | USD | |
CY2013Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1294000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3883000 | USD | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD | |
CY2013 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD |
CY2014Q1 | us-gaap |
Assets
Assets
|
80625000 | USD |
CY2013Q2 | us-gaap |
Assets
Assets
|
65927000 | USD |
CY2013Q2 | us-gaap |
Assets Current
AssetsCurrent
|
35461000 | USD |
CY2014Q1 | us-gaap |
Assets Current
AssetsCurrent
|
33233000 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5321000 | USD |
CY2013Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
15957000 | USD |
CY2012Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
14797000 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
13926000 | USD |
us-gaap |
Cash Period Increase Decrease Excluding Exchange Rate Effect
CashPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-10636000 | USD | |
us-gaap |
Cash Period Increase Decrease Excluding Exchange Rate Effect
CashPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-871000 | USD | |
CY2014Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
100 | shares |
CY2014Q1 | us-gaap |
Common Unit Outstanding
CommonUnitOutstanding
|
11054830 | shares |
us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
47766000 | USD | |
us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
0 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
101417000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
88376000 | USD | |
CY2014Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
36892000 | USD |
CY2013Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
34561000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-328000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | USD | |
CY2014Q1 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
0 | USD |
CY2013Q2 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
531000 | USD |
CY2013Q2 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
0 | USD |
CY2014Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
328000 | USD |
us-gaap |
Depreciation
Depreciation
|
1127000 | USD | |
us-gaap |
Depreciation
Depreciation
|
838000 | USD | |
CY2013Q2 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
0 | USD |
CY2014Q1 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
18634000 | USD |
CY2013Q1 | us-gaap |
Depreciation
Depreciation
|
280000 | USD |
CY2014Q1 | us-gaap |
Depreciation
Depreciation
|
445000 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
0 | USD | |
us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Declared
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsDeclared
|
64627000 | USD | |
CY2013 | us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Declared
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsDeclared
|
23542000 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.03 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
|||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
|||
CY2014Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.04 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.008 | ||
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
13652000 | USD |
CY2013Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
17535000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
5000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
15322000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11302000 | USD | |
CY2013Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4150000 | USD |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
10299000 | USD |
CY2013Q2 | us-gaap |
Goodwill
Goodwill
|
5718000 | USD |
CY2014Q1 | us-gaap |
Goodwill
Goodwill
|
5718000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
36118000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
29663000 | USD | |
CY2014Q1 | us-gaap |
Gross Profit
GrossProfit
|
13401000 | USD |
CY2013Q1 | us-gaap |
Gross Profit
GrossProfit
|
12501000 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
5201000 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-911000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
9488000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
9607000 | USD | |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
76000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
76000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD | |
CY2013Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
6078000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
4521000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1338000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1340000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
4189000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
5781000 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
1044000 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
224000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
2980000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
1085000 | USD | |
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
1207000 | USD |
CY2013Q1 | us-gaap |
Interest Expense
InterestExpense
|
335000 | USD |
us-gaap |
Interest Paid Net
InterestPaidNet
|
1400000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
512000 | USD | |
CY2014Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
4097000 | USD |
CY2013Q2 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
3151000 | USD |
CY2014Q1 | us-gaap |
Inventory Net
InventoryNet
|
17346000 | USD |
CY2013Q2 | us-gaap |
Inventory Net
InventoryNet
|
11639000 | USD |
CY2013Q2 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
7796000 | USD |
CY2014Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
12277000 | USD |
CY2013Q2 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
456000 | USD |
CY2014Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
530000 | USD |
CY2013Q2 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
1148000 | USD |
CY2014Q1 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
1502000 | USD |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
1052000 | USD | |
CY2013Q2 | us-gaap |
Liabilities
Liabilities
|
45913000 | USD |
CY2014Q1 | us-gaap |
Liabilities
Liabilities
|
40487000 | USD |
CY2013Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
65927000 | USD |
CY2014Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
80625000 | USD |
CY2013Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
25505000 | USD |
CY2014Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
26714000 | USD |
CY2013 | us-gaap |
Limited Liability Company Llc Members Equity Unit Based Compensation
LimitedLiabilityCompanyLLCMembersEquityUnitBasedCompensation
|
127000 | USD |
us-gaap |
Limited Liability Company Llc Members Equity Unit Based Compensation
LimitedLiabilityCompanyLLCMembersEquityUnitBasedCompensation
|
76000 | USD | |
CY2013Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
23589000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
14000 | USD |
CY2013Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
3326000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
14000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
0 | USD |
CY2013Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
20263000 | USD |
CY2012Q2 | us-gaap |
Members Equity
MembersEquity
|
25445000 | USD |
CY2013Q2 | us-gaap |
Members Equity
MembersEquity
|
20014000 | USD |
CY2013Q2 | us-gaap |
Minority Interest
MinorityInterest
|
0 | USD |
CY2014Q1 | us-gaap |
Minority Interest
MinorityInterest
|
17678000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-21054000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-16894000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3828000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1334000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
17357000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
14246000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
0 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-370000 | USD | |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
0 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-370000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
9607000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
9782000 | USD | |
CY2013Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
5201000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-617000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-415000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
9000 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
1550000 | USD | |
us-gaap |
Other Expenses
OtherExpenses
|
2971000 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
0 | USD | |
CY2014Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-370000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-785000 | USD |
CY2014Q1 | us-gaap |
Other Expenses
OtherExpenses
|
1207000 | USD |
us-gaap |
Other Expenses
OtherExpenses
|
1077000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
10684000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
12459000 | USD | |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
5533000 | USD |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
296000 | USD |
CY2014Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
34000 | USD |
CY2013Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
34000 | USD |
CY2013Q1 | us-gaap |
Other Expenses
OtherExpenses
|
332000 | USD |
CY2013Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3000 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
8000 | USD | |
us-gaap |
Payments For Repurchase Of Equity
PaymentsForRepurchaseOfEquity
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Equity
PaymentsForRepurchaseOfEquity
|
29762000 | USD | |
CY2014Q1 | us-gaap |
Payments For Repurchase Of Equity
PaymentsForRepurchaseOfEquity
|
69750000 | USD |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
64627000 | USD | |
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
21124000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
664000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3828000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1334000 | USD | |
CY2013Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
||
CY2014Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2013Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
0 | shares |
CY2014Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
25000000 | shares |
CY2013Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
223000 | USD |
CY2014Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1239000 | USD |
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
0 | USD | |
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
99512000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
10.00 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
65000000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
28500000 | USD | |
CY2013Q2 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
5658000 | USD |
CY2012Q2 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
3863000 | USD |
CY2014Q1 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
6224000 | USD |
CY2013 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
1961000 | USD |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
1617000 | USD | |
CY2013 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
3756000 | USD |
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
2183000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
9607000 | USD | |
CY2013Q1 | us-gaap |
Profit Loss
ProfitLoss
|
5201000 | USD |
CY2014Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-987000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
9412000 | USD | |
CY2014Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-1036000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
10448000 | USD | |
CY2013 | us-gaap |
Profit Loss
ProfitLoss
|
17984000 | USD |
CY2013Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
12240000 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
16006000 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9354000 | USD |
CY2013Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6648000 | USD |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
88575000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
23606000 | USD | |
CY2014Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
63410000 | USD |
CY2014Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-370000 | USD |
CY2013Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
5913000 | USD |
us-gaap |
Sale Leaseback Transaction Current Period Gain Recognized
SaleLeasebackTransactionCurrentPeriodGainRecognized
|
8000 | USD | |
us-gaap |
Sale Leaseback Transaction Current Period Gain Recognized
SaleLeasebackTransactionCurrentPeriodGainRecognized
|
8000 | USD | |
CY2013Q2 | us-gaap |
Sale Leaseback Transaction Deferred Gain Net
SaleLeasebackTransactionDeferredGainNet
|
145000 | USD |
CY2014Q1 | us-gaap |
Sale Leaseback Transaction Deferred Gain Net
SaleLeasebackTransactionDeferredGainNet
|
137000 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
47062000 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
50293000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
118039000 | USD | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
137535000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
95000 | USD | |
CY2013Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1524000 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
3794000 | USD | |
CY2014Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1512000 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
4454000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2141000 | USD | |
CY2014Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized
|
1700000 | shares |
us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
0 | USD | |
CY2014Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
99512000 | USD |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
47766000 | USD | |
CY2014Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
22460000 | USD |
CY2013Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20014000 | USD |
CY2014Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
40138000 | USD |
CY2013Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
20014000 | USD |
CY2014Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
22028476 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
shares | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
shares | ||
CY2014Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11054830 | shares |
CY2014Q1 | mbuu |
Adjustmentsto Additional Paidin Capital Capital Give Effect Of Tax Receivable Agreement
AdjustmentstoAdditionalPaidinCapitalCapitalGiveEffectOfTaxReceivableAgreement
|
-13636000 | USD |
CY2014Q1 | mbuu |
Adjustmentsto Additional Paidin Capital Decreasefrom Purchaseof Subsidiary Equity Interest
AdjustmentstoAdditionalPaidinCapitalDecreasefromPurchaseofSubsidiaryEquityInterest
|
29762000 | USD |
CY2014Q1 | mbuu |
Adjustmentsto Additional Paidin Capital Increased Decreasefrom Changein Deferred Tax Assetsfrom Step Upin Tax Basis
AdjustmentstoAdditionalPaidinCapitalIncreasedDecreasefromChangeinDeferredTaxAssetsfromStepUpinTaxBasis
|
18634000 | USD |
mbuu |
Initial Establishmentof Deferred Tax Assets
InitialEstablishmentofDeferredTaxAssets
|
18634000 | USD | |
mbuu |
Initial Establishmentof Deferred Tax Assets
InitialEstablishmentofDeferredTaxAssets
|
0 | USD | |
CY2013Q2 | mbuu |
Payable Pursuant To Tax Receivable Agreement
PayablePursuantToTaxReceivableAgreement
|
0 | USD |
CY2014Q1 | mbuu |
Payable Pursuant To Tax Receivable Agreement
PayablePursuantToTaxReceivableAgreement
|
13636000 | USD |
CY2013Q1 | mbuu |
Payable Pursuant To Tax Receivable Agreement
PayablePursuantToTaxReceivableAgreement
|
0 | USD |
CY2014Q1 | mbuu |
Percentageof Voting Powerand Control
PercentageofVotingPowerandControl
|
1.00 | |
mbuu |
Provisionfor Doubtful Accountsand Inventory Reserve
ProvisionforDoubtfulAccountsandInventoryReserve
|
55000 | USD | |
mbuu |
Provisionfor Doubtful Accountsand Inventory Reserve
ProvisionforDoubtfulAccountsandInventoryReserve
|
-178000 | USD | |
mbuu |
Standard Product Warranty Period
StandardProductWarrantyPeriod
|
P3Y | ||
CY2014Q1 | mbuu |
Tax Receivable Agreement Percentageof Realized Cash Savingin Tax To Be Pass Through
TaxReceivableAgreementPercentageofRealizedCashSavinginTaxToBePassThrough
|
0.85 | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--06-30 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-03-31 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001590976 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
MALIBU BOATS, INC. |