2013 Q2 Form 10-Q Financial Statement

#000156459013000230 Filed on August 08, 2013

View on sec.gov

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

Files In Submission

Name View Source Status
0001564590-13-000230-index-headers.html Edgar Link pending
0001564590-13-000230-index.html Edgar Link pending
0001564590-13-000230.txt Edgar Link pending
0001564590-13-000230-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
mlss-10q_20130630.htm Edgar Link pending
mlss-20130630.xml Edgar Link completed
mlss-20130630.xsd Edgar Link pending
mlss-20130630_cal.xml Edgar Link unprocessable
mlss-20130630_def.xml Edgar Link unprocessable
mlss-20130630_lab.xml Edgar Link unprocessable
mlss-20130630_pre.xml Edgar Link unprocessable
mlss-ex31_20130629101.htm Edgar Link pending
mlss-ex31_20130629102.htm Edgar Link pending
mlss-ex32_20130629103.htm Edgar Link pending
mlss-ex32_20130629104.htm Edgar Link pending
R1.htm Edgar Link pending
R1.xml Edgar Link unprocessable
R10.htm Edgar Link pending
R10.xml Edgar Link unprocessable
R11.htm Edgar Link pending
R11.xml Edgar Link unprocessable
R12.htm Edgar Link pending
R12.xml Edgar Link unprocessable
R13.htm Edgar Link pending
R13.xml Edgar Link unprocessable
R14.htm Edgar Link pending
R14.xml Edgar Link unprocessable
R15.htm Edgar Link pending
R15.xml Edgar Link unprocessable
R16.htm Edgar Link pending
R16.xml Edgar Link unprocessable
R17.htm Edgar Link pending
R17.xml Edgar Link unprocessable
R18.htm Edgar Link pending
R18.xml Edgar Link unprocessable
R19.htm Edgar Link pending
R19.xml Edgar Link unprocessable
R2.htm Edgar Link pending
R2.xml Edgar Link unprocessable
R20.htm Edgar Link pending
R20.xml Edgar Link unprocessable
R21.htm Edgar Link pending
R21.xml Edgar Link unprocessable
R22.htm Edgar Link pending
R22.xml Edgar Link unprocessable
R23.htm Edgar Link pending
R23.xml Edgar Link unprocessable
R24.htm Edgar Link pending
R24.xml Edgar Link unprocessable
R25.htm Edgar Link pending
R25.xml Edgar Link unprocessable
R26.htm Edgar Link pending
R26.xml Edgar Link unprocessable
R27.htm Edgar Link pending
R27.xml Edgar Link unprocessable
R28.htm Edgar Link pending
R28.xml Edgar Link unprocessable
R29.htm Edgar Link pending
R29.xml Edgar Link unprocessable
R3.htm Edgar Link pending
R3.xml Edgar Link unprocessable
R30.htm Edgar Link pending
R30.xml Edgar Link unprocessable
R31.htm Edgar Link pending
R31.xml Edgar Link unprocessable
R32.htm Edgar Link pending
R32.xml Edgar Link unprocessable
R33.htm Edgar Link pending
R33.xml Edgar Link unprocessable
R34.htm Edgar Link pending
R34.xml Edgar Link unprocessable
R35.htm Edgar Link pending
R35.xml Edgar Link unprocessable
R36.htm Edgar Link pending
R36.xml Edgar Link unprocessable
R4.htm Edgar Link pending
R4.xml Edgar Link unprocessable
R5.htm Edgar Link pending
R5.xml Edgar Link unprocessable
R6.htm Edgar Link pending
R6.xml Edgar Link unprocessable
R7.htm Edgar Link pending
R7.xml Edgar Link unprocessable
R8.htm Edgar Link pending
R8.xml Edgar Link unprocessable
R9.htm Edgar Link pending
R9.xml Edgar Link unprocessable
report.css Edgar Link pending
Show.js Edgar Link pending