2013 Q2 Form 10-Q Financial Statement
#000156459013000230 Filed on August 08, 2013
Income Statement
Concept | 2013 Q2 | 2012 Q2 |
---|---|---|
Revenue | $2.280M | $2.330M |
YoY Change | -2.15% | -5.28% |
Cost Of Revenue | $740.0K | $850.0K |
YoY Change | -12.94% | -2.3% |
Gross Profit | $1.530M | $1.470M |
YoY Change | 4.08% | -8.13% |
Gross Profit Margin | 67.11% | 63.09% |
Selling, General & Admin | $1.340M | $1.490M |
YoY Change | -10.07% | -17.22% |
% of Gross Profit | 87.58% | 101.36% |
Research & Development | $40.00K | $40.00K |
YoY Change | 0.0% | -33.33% |
% of Gross Profit | 2.61% | 2.72% |
Depreciation & Amortization | $30.00K | $20.00K |
YoY Change | 50.0% | 0.0% |
% of Gross Profit | 1.96% | 1.36% |
Operating Expenses | $1.390M | $1.530M |
YoY Change | -9.15% | -17.74% |
Operating Profit | $140.0K | -$60.00K |
YoY Change | -333.33% | -76.92% |
Interest Expense | $30.01K | -$110.0K |
YoY Change | -127.28% | 175.0% |
% of Operating Profit | 21.44% | |
Other Income/Expense, Net | $77.10K | $110.9K |
YoY Change | -30.5% | |
Pretax Income | $70.00K | -$160.0K |
YoY Change | -143.75% | -46.67% |
Income Tax | $0.00 | $0.00 |
% Of Pretax Income | 0.0% | |
Net Earnings | $74.01K | -$164.5K |
YoY Change | -144.98% | -45.15% |
Net Earnings / Revenue | 3.25% | -7.06% |
Basic Earnings Per Share | $0.00 | -$0.01 |
Diluted Earnings Per Share | $0.00 | -$0.01 |
COMMON SHARES | ||
Basic Shares Outstanding | 16.74M | 15.98M |
Diluted Shares Outstanding | 17.06M | 15.98M |
Balance Sheet
Concept | 2013 Q2 | 2012 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $170.0K | $120.0K |
YoY Change | 41.67% | 20.0% |
Cash & Equivalents | $171.6K | $121.8K |
Short-Term Investments | ||
Other Short-Term Assets | $160.0K | $300.0K |
YoY Change | -46.67% | 7.14% |
Inventory | $857.1K | $1.450M |
Prepaid Expenses | ||
Receivables | $1.061M | $1.080M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $2.760M | $2.960M |
YoY Change | -6.77% | -12.68% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $30.64K | $40.00K |
YoY Change | -23.4% | -33.33% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $50.00K | $0.00 |
YoY Change | ||
Other Assets | $7.317K | $90.00K |
YoY Change | -91.87% | -10.0% |
Total Long-Term Assets | $2.878M | $3.300M |
YoY Change | -12.78% | -17.29% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.760M | $2.960M |
Total Long-Term Assets | $2.878M | $3.300M |
Total Assets | $5.638M | $6.260M |
YoY Change | -9.94% | -15.18% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.506M | $3.090M |
YoY Change | -51.27% | 6.92% |
Accrued Expenses | $410.0K | $830.0K |
YoY Change | -50.6% | -22.43% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $2.526M | $3.920M |
YoY Change | -35.57% | -1.01% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $450.0K | $450.0K |
YoY Change | 0.0% | -65.65% |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $450.0K | $450.0K |
YoY Change | 0.0% | -65.65% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $2.526M | $3.920M |
Total Long-Term Liabilities | $450.0K | $450.0K |
Total Liabilities | $2.976M | $4.370M |
YoY Change | -31.91% | -17.08% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$61.51M | |
YoY Change | ||
Common Stock | $65.08M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $911.5K | |
YoY Change | ||
Treasury Stock Shares | $33.33K | |
Shareholders Equity | $2.662M | $1.890M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $5.638M | $6.260M |
YoY Change | -9.94% | -15.18% |
Cashflow Statement
Concept | 2013 Q2 | 2012 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $74.01K | -$164.5K |
YoY Change | -144.98% | -45.15% |
Depreciation, Depletion And Amortization | $30.00K | $20.00K |
YoY Change | 50.0% | 0.0% |
Cash From Operating Activities | $90.00K | $10.00K |
YoY Change | 800.0% | -125.0% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$10.00K | -$10.00K |
YoY Change | 0.0% | -50.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$50.00K | |
YoY Change | ||
Cash From Investing Activities | -$60.00K | -$10.00K |
YoY Change | 500.0% | -50.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 10.00K | 0.000 |
YoY Change | ||
NET CHANGE | ||
Cash From Operating Activities | 90.00K | 10.00K |
Cash From Investing Activities | -60.00K | -10.00K |
Cash From Financing Activities | 10.00K | 0.000 |
Net Change In Cash | 40.00K | -0.000000000005457 |
YoY Change | -733007751850666800.0% | -100.0% |
FREE CASH FLOW | ||
Cash From Operating Activities | $90.00K | $10.00K |
Capital Expenditures | -$10.00K | -$10.00K |
Free Cash Flow | $100.0K | $20.00K |
YoY Change | 400.0% | -200.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2336594 | |
CY2013Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
405202 | |
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
CY2012Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
450000 | |
CY2013Q2 | us-gaap |
Accounts Receivable Net Noncurrent
AccountsReceivableNetNoncurrent
|
0 | |
CY2012Q4 | us-gaap |
Accounts Receivable Net Noncurrent
AccountsReceivableNetNoncurrent
|
119201 | |
CY2012Q4 | mlss |
Advances To Contract Manufacturer Non Current
AdvancesToContractManufacturerNonCurrent
|
2350477 | |
CY2013Q2 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
450000 | |
CY2012Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
581407 | |
CY2013Q2 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
450000 | |
CY2012Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
450000 | |
CY2012Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2013Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
5637785 | |
CY2013Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
73849 | |
CY2012Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Noncurrent
AllowanceForDoubtfulAccountsReceivableNoncurrent
|
167971 | |
CY2012Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16563306 | |
CY2012Q4 | mlss |
Common Stock Shares To Be Issued
CommonStockSharesToBeIssued
|
1635709 | |
CY2012Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16529973 | |
CY2012Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
33333 | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
4767778 | ||
CY2013Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
467483 | |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
5661103 | |
CY2012Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
179259 | |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
420556 | |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
165249 | |
CY2012Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
458708 | |
CY2013Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
459380 | |
CY2013Q2 | us-gaap |
Advances On Inventory Purchases
AdvancesOnInventoryPurchases
|
508469 | |
CY2013Q2 | mlss |
Prepaid Expenses And Other Current Assets
PrepaidExpensesAndOtherCurrentAssets
|
161155 | |
CY2013Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
50000 | |
CY2013Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
36624 | |
CY2012Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
7317 | |
CY2012Q4 | us-gaap |
Assets
Assets
|
5661103 | |
CY2013Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2525672 | |
CY2013Q2 | us-gaap |
Inventory Net
InventoryNet
|
857120 | |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
648662 | |
CY2013Q2 | us-gaap |
Assets Current
AssetsCurrent
|
2759519 | |
CY2013Q2 | mlss |
Advances To Contract Manufacturer Non Current
AdvancesToContractManufacturerNonCurrent
|
2163907 | |
CY2012Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
978982 | |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-61730368 | |
CY2012Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
911516 | |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
18199 | |
CY2012Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
64560224 | |
CY2013Q2 | us-gaap |
Liabilities
Liabilities
|
2975672 | |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1936539 | |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
3724564 | |
dei |
Entity Registrant Name
EntityRegistrantName
|
MILESTONE SCIENTIFIC INC. | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2013 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2013-06-30 | ||
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3274564 | |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000855683 | ||
CY2013Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
171640 | |
CY2013Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
16957711 | |
dei |
Document Type
DocumentType
|
10-Q | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2728031 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2939326 | ||
us-gaap |
Gross Profit
GrossProfit
|
3211626 | ||
CY2013Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1061135 | |
CY2013Q2 | mlss |
Accrued Expenses And Other Payable Current
AccruedExpensesAndOtherPayableCurrent
|
614681 | |
CY2012Q4 | mlss |
Accrued Expenses And Other Payable Current
AccruedExpensesAndOtherPayableCurrent
|
356563 | |
CY2013Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2013Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | |
CY2013Q2 | mlss |
Common Stock Shares To Be Issued
CommonStockSharesToBeIssued
|
1655317 | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1556152 | ||
CY2013Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
30640 | |
CY2013Q2 | us-gaap |
Assets
Assets
|
5637785 | |
CY2013Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
626402 | |
CY2013Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
7317 | |
CY2013Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1505789 | |
CY2013Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
17056219 | |
CY2012Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
15975822 | |
CY2012Q4 | us-gaap |
Inventory Net
InventoryNet
|
638561 | |
CY2012Q4 | us-gaap |
Advances On Inventory Purchases
AdvancesOnInventoryPurchases
|
476969 | |
CY2012Q4 | mlss |
Prepaid Expenses And Other Current Assets
PrepaidExpensesAndOtherCurrentAssets
|
239061 | |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2498822 | |
CY2013Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
18585 | |
CY2013Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
65060658 | |
CY2013Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
911516 | |
CY2013Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-61505614 | |
CY2013Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2662113 | |
us-gaap |
Gross Profit
GrossProfit
|
2731383 | ||
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
4248334 | ||
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1516951 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
3018140 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-286757 | ||
CY2013Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-47093 | |
CY2013Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16896245 | |
CY2013Q2 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
33333 | |
CY2013Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16929578 | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
164722 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
78814 | ||
CY2013Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
74009 | |
CY2012Q2 | mlss |
Number Of Customers
NumberOfCustomers
|
2 | |
mlss |
Stock Issued During Period Value Directors Compensation
StockIssuedDuringPeriodValueDirectorsCompensation
|
45000 | ||
mlss |
Stock Issued During Period Value Non Employee Services
StockIssuedDuringPeriodValueNonEmployeeServices
|
295000 | ||
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
23750 | ||
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
29600 | ||
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
50000 | ||
us-gaap |
Depreciation
Depreciation
|
8775 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
2892753 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
318873 | ||
CY2013Q2 | us-gaap |
Interest Expense
InterestExpense
|
30011 | |
CY2013Q2 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0.00 | |
CY2012Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-46084 | |
CY2013Q2 | us-gaap |
Other Expenses
OtherExpenses
|
77104 | |
CY2012Q2 | us-gaap |
Other Expenses
OtherExpenses
|
110934 | |
CY2012Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-164541 | |
CY2013Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
CY2012Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | |
CY2013Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
CY2012Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | |
CY2013Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16744951 | |
CY2012Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
15975822 | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
37470 | ||
mlss |
Stock Issued During Period Value Employee For Bonuses
StockIssuedDuringPeriodValueEmployeeForBonuses
|
20000 | ||
us-gaap |
Depreciation
Depreciation
|
10047 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
38825 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
37957 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | ||
mlss |
Common Stock And Options Issued For Compensation Consulting And Vendor Services
CommonStockAndOptionsIssuedForCompensationConsultingAndVendorServices
|
383720 | ||
mlss |
Common Stock And Options Issued For Compensation Consulting And Vendor Services
CommonStockAndOptionsIssuedForCompensationConsultingAndVendorServices
|
204156 | ||
us-gaap |
Interest Expense Other Long Term Debt
InterestExpenseOtherLongTermDebt
|
48639 | ||
us-gaap |
Interest Expense Other Long Term Debt
InterestExpenseOtherLongTermDebt
|
42276 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-239501 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-78096 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-276549 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-205555 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
218559 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-276157 | ||
mlss |
Increase To Advances To Contract Manufacturer
IncreaseToAdvancesToContractManufacturer
|
-155070 | ||
mlss |
Increase To Advances To Contract Manufacturer
IncreaseToAdvancesToContractManufacturer
|
-171975 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-115406 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-44257 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-18003 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-830805 | ||
mlss |
Stock Issued Directors Compensation
StockIssuedDirectorsCompensation
|
45000 | ||
mlss |
Stock Issued Employees Compensation
StockIssuedEmployeesCompensation
|
23750 | ||
mlss |
Stock Issued Employees Compensation
StockIssuedEmployeesCompensation
|
19375 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-846004 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-1727 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
197243 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
8239 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-108952 | ||
us-gaap |
Payments To Acquire Interest In Joint Venture
PaymentsToAcquireInterestInJointVenture
|
50000 | ||
us-gaap |
Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
|
47093 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2790 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2611 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
16565 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
12959 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-116448 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-15570 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
29600 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
50000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
150000 | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
50000 | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
15000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
114600 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
150000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
6391 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
25478 | ||
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
97324 | |
CY2012Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
121802 | |
mlss |
Stock Issued During Period To Purchase Option Of Directors Value
StockIssuedDuringPeriodToPurchaseOptionOfDirectorsValue
|
29600 | ||
mlss |
Stock Issued Directors Compensation
StockIssuedDirectorsCompensation
|
45000 | ||
us-gaap |
Related Party Transaction Purchases From Related Party
RelatedPartyTransactionPurchasesFromRelatedParty
|
1445040 | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
40000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
36666 | ||
CY2013Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1207075 | |
CY2013Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
794620 | |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.79 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
|||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0.74 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
0.094 | ||
us-gaap |
Related Party Transaction Purchases From Related Party
RelatedPartyTransactionPurchasesFromRelatedParty
|
845628 | ||
CY2013Q2 | us-gaap |
Accounts Payable Related Parties Current And Noncurrent
AccountsPayableRelatedPartiesCurrentAndNoncurrent
|
698591 | |
CY2012Q4 | us-gaap |
Accounts Payable Related Parties Current And Noncurrent
AccountsPayableRelatedPartiesCurrentAndNoncurrent
|
808908 | |
CY2013Q2 | mlss |
Number Of Customers
NumberOfCustomers
|
3 | |
CY2013Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.87 | |
CY2013Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
0.84 | |
CY2012 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P3Y26D | |
mlss |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Weighted Average Remaining Contractual Term
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageRemainingContractualTerm
|
|||
CY2013Q2 | mlss |
Working Capital
WorkingCapital
|
233847 | |
CY2012Q4 | mlss |
Working Capital
WorkingCapital
|
-775742 | |
us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
1009589 | ||
CY2013Q2 | us-gaap |
Related Party Transaction Due From To Related Party
RelatedPartyTransactionDueFromToRelatedParty
|
450000 | |
us-gaap |
Related Party Transaction Date
RelatedPartyTransactionDate
|
2015-01-05 | ||
CY2013Q2 | mlss |
Remaining Balance Due From Distributer
RemainingBalanceDueFromDistributer
|
128004 | |
mlss |
Sales Credit Period
SalesCreditPeriod
|
P60D | ||
CY2012Q2 | us-gaap |
Loss Contingency Estimate Of Possible Loss
LossContingencyEstimateOfPossibleLoss
|
0 | |
mlss |
Instrument Development Period From Inception Date
InstrumentDevelopmentPeriodFromInceptionDate
|
P30M | ||
CY2013Q2 | mlss |
Investment To Medical Joint Venture
InvestmentToMedicalJointVenture
|
0 | |
mlss |
Number Of Development Of Products For Medical Joint Venture
NumberOfDevelopmentOfProductsForMedicalJointVenture
|
2 | ||
mlss |
Number Of Development Of Instruments
NumberOfDevelopmentOfInstruments
|
2 | ||
CY2013Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
500000 | |
CY2013Q2 | us-gaap |
Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
|
0.50 | |
CY2013Q2 | us-gaap |
Equity Method Investment Aggregate Cost
EquityMethodInvestmentAggregateCost
|
50000 | |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1283741 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
|||
mlss |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Remaining Contractual Term
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageRemainingContractualTerm
|
|||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P2Y8M27D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P2Y2M5D | ||
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
768692 | |
CY2013Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
614768 | |
CY2013Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
421506 | |
CY2013Q2 | mlss |
Advances On Inventory Purchases Current And Non Current
AdvancesOnInventoryPurchasesCurrentAndNonCurrent
|
2672376 | |
CY2012Q4 | mlss |
Advances On Inventory Purchases Current And Non Current
AdvancesOnInventoryPurchasesCurrentAndNonCurrent
|
2827446 | |
CY2013Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
136000 | |
CY2012Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
705000 | |
mlss |
Utilization Period Of Advance
UtilizationPeriodOfAdvance
|
P12M | ||
CY2008 | us-gaap |
Line Of Credit Facility Increase Additional Borrowings
LineOfCreditFacilityIncreaseAdditionalBorrowings
|
450000 | |
us-gaap |
Debt Instrument Maturity Date
DebtInstrumentMaturityDate
|
2009-01-19 | ||
us-gaap |
Line Of Credit Facility Interest Rate During Period
LineOfCreditFacilityInterestRateDuringPeriod
|
0.12 | ||
CY2013Q2 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
0.32 | |
CY2013Q2 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
45000 | |
mlss |
Year Of Warrants Expired
YearOfWarrantsExpired
|
2012 | ||
mlss |
Line Of Credit Facility Accrued Interest
LineOfCreditFacilityAccruedInterest
|
405202 | ||
CY2012 | mlss |
Line Of Credit Facility Accrued Interest
LineOfCreditFacilityAccruedInterest
|
356563 | |
CY2009Q4 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
1300000 | |
mlss |
Number Of Customers
NumberOfCustomers
|
3 | ||
mlss |
Number Of Customers
NumberOfCustomers
|
2 | ||
CY2013Q2 | us-gaap |
Entity Wide Revenue Major Customer Percentage
EntityWideRevenueMajorCustomerPercentage
|
0.47 | |
CY2013Q2 | us-gaap |
Line Of Credit Facility Amount Outstanding
LineOfCreditFacilityAmountOutstanding
|
75795 | |
CY2012Q4 | us-gaap |
Line Of Credit Facility Amount Outstanding
LineOfCreditFacilityAmountOutstanding
|
72672 | |
CY2013Q2 | us-gaap |
Line Of Credit Facility Interest Rate At Period End
LineOfCreditFacilityInterestRateAtPeriodEnd
|
0.06 | |
us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
35714 | ||
CY2013Q2 | us-gaap |
Share Price
SharePrice
|
1.40 | |
mlss |
Stock Issued During Period Shares Directors Compensation
StockIssuedDuringPeriodSharesDirectorsCompensation
|
39129 | ||
mlss |
Stock Issued During Period Shares Non Employee Directors Compensation
StockIssuedDuringPeriodSharesNonEmployeeDirectorsCompensation
|
13043 | ||
mlss |
Shares Issued To Directors For Purchase Of Options
SharesIssuedToDirectorsForPurchaseOfOptions
|
40000 | ||
us-gaap |
Stock Issued During Period Shares Share Based Compensation
StockIssuedDuringPeriodSharesShareBasedCompensation
|
19831 | ||
mlss |
Stock Issued During Period Shares Non Employee Services
StockIssuedDuringPeriodSharesNonEmployeeServices
|
231598 | ||
mlss |
Stock Issued During Period Per Share Directors Compensation
StockIssuedDuringPeriodPerShareDirectorsCompensation
|
0.74 | ||
us-gaap |
Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
|
50000 | ||
mlss |
Stock Issued During Period Shares Directors Full Year Compensation
StockIssuedDuringPeriodSharesDirectorsFullYearCompensation
|
30000 | ||
CY2012Q2 | us-gaap |
Entity Wide Revenue Major Customer Percentage
EntityWideRevenueMajorCustomerPercentage
|
0.33 | |
us-gaap |
Entity Wide Revenue Major Customer Percentage
EntityWideRevenueMajorCustomerPercentage
|
0.34 | ||
us-gaap |
Entity Wide Revenue Major Customer Percentage
EntityWideRevenueMajorCustomerPercentage
|
0.34 | ||
mlss |
Number Of Customers Involved In Accounts Receivables
NumberOfCustomersInvolvedInAccountsReceivables
|
3 | ||
CY2012 | mlss |
Number Of Customers Involved In Accounts Receivables
NumberOfCustomersInvolvedInAccountsReceivables
|
3 | |
CY2013Q2 | mlss |
Accounts Receivable Net Current And Noncurrent Percentage
AccountsReceivableNetCurrentAndNoncurrentPercentage
|
0.35 | |
CY2012Q4 | mlss |
Accounts Receivable Net Current And Noncurrent Percentage
AccountsReceivableNetCurrentAndNoncurrentPercentage
|
0.38 | |
CY2013Q2 | mlss |
Accounts Receivable Net Current And Noncurrent
AccountsReceivableNetCurrentAndNoncurrent
|
364666 | |
CY2012Q4 | mlss |
Accounts Receivable Net Current And Noncurrent
AccountsReceivableNetCurrentAndNoncurrent
|
421890 | |
CY2013Q2 | mlss |
Consulting Fees To Director
ConsultingFeesToDirector
|
39000 | |
CY2012Q2 | mlss |
Consulting Fees To Director
ConsultingFeesToDirector
|
39000 | |
mlss |
Consulting Fees To Director
ConsultingFeesToDirector
|
78000 | ||
mlss |
Consulting Fees To Director
ConsultingFeesToDirector
|
78000 | ||
mlss |
Additional Payment To Director As Percentage Of Sales Value Using Certain Specify Technology
AdditionalPaymentToDirectorAsPercentageOfSalesValueUsingCertainSpecifyTechnology
|
0.025 | ||
mlss |
Additional Payment To Director As Percentage Of Sales Value Using Other Kind Of Technology
AdditionalPaymentToDirectorAsPercentageOfSalesValueUsingOtherKindOfTechnology
|
0.05 | ||
CY2013Q2 | us-gaap |
Accounts Payable Trade Current And Noncurrent
AccountsPayableTradeCurrentAndNoncurrent
|
3095763 | |
mlss |
Long Term Purchase Commitment Amount Available
LongTermPurchaseCommitmentAmountAvailable
|
100000 | ||
CY2010Q1 | us-gaap |
Long Term Purchase Commitment Minimum Quantity Required
LongTermPurchaseCommitmentMinimumQuantityRequired
|
12000 | |
CY2013Q2 | mlss |
Joint Venture Expenses Incurred
JointVentureExpensesIncurred
|
0 | |
CY2010Q1 | us-gaap |
Long Term Purchase Commitment Amount
LongTermPurchaseCommitmentAmount
|
5261640 |