2014 Q1 Form 10-Q Financial Statement
#000114420414031148 Filed on May 15, 2014
Income Statement
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
Revenue | $5.912M | $5.156M |
YoY Change | 14.66% | -25.98% |
Cost Of Revenue | $3.900M | $3.898M |
YoY Change | 0.05% | -33.06% |
Gross Profit | $2.012M | $1.258M |
YoY Change | 59.94% | 10.06% |
Gross Profit Margin | 34.03% | 24.4% |
Selling, General & Admin | $1.737M | $1.144M |
YoY Change | 51.84% | -56.37% |
% of Gross Profit | 86.33% | 90.94% |
Research & Development | $170.0K | $123.0K |
YoY Change | 38.21% | -24.07% |
% of Gross Profit | 8.45% | 9.78% |
Depreciation & Amortization | $400.0K | $440.0K |
YoY Change | -9.09% | -26.67% |
% of Gross Profit | 19.88% | 34.98% |
Operating Expenses | $1.907M | $1.267M |
YoY Change | 50.51% | -54.49% |
Operating Profit | $105.0K | -$9.000K |
YoY Change | -1266.67% | -99.47% |
Interest Expense | $121.0K | $163.0K |
YoY Change | -25.77% | -8.94% |
% of Operating Profit | 115.24% | |
Other Income/Expense, Net | $4.000K | $3.000K |
YoY Change | 33.33% | |
Pretax Income | -$212.0K | -$311.0K |
YoY Change | -31.83% | -83.49% |
Income Tax | $7.000K | |
% Of Pretax Income | ||
Net Earnings | -$219.0K | -$311.0K |
YoY Change | -29.58% | -83.49% |
Net Earnings / Revenue | -3.7% | -6.03% |
Basic Earnings Per Share | -$0.03 | -$0.04 |
Diluted Earnings Per Share | -$0.03 | -$0.04 |
COMMON SHARES | ||
Basic Shares Outstanding | 7.964M shares | 7.657M shares |
Diluted Shares Outstanding | 7.964M shares | 7.657M shares |
Balance Sheet
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $380.0K | $140.0K |
YoY Change | 171.43% | -83.53% |
Cash & Equivalents | $379.0K | $140.0K |
Short-Term Investments | ||
Other Short-Term Assets | $760.0K | $190.0K |
YoY Change | 300.0% | -55.81% |
Inventory | $1.507M | $1.653M |
Prepaid Expenses | $761.0K | $194.0K |
Receivables | $2.735M | $2.436M |
Other Receivables | $1.130M | $1.130M |
Total Short-Term Assets | $6.517M | $5.561M |
YoY Change | 17.19% | -28.61% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $16.27M | $17.74M |
YoY Change | -8.28% | -12.76% |
Goodwill | $1.383M | $1.383M |
YoY Change | 0.0% | 0.0% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $43.00K | $51.00K |
YoY Change | -15.69% | -12.07% |
Total Long-Term Assets | $17.74M | $19.23M |
YoY Change | -7.77% | -12.15% |
TOTAL ASSETS | ||
Total Short-Term Assets | $6.517M | $5.561M |
Total Long-Term Assets | $17.74M | $19.23M |
Total Assets | $24.25M | $24.79M |
YoY Change | -2.17% | -16.47% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $3.363M | $3.659M |
YoY Change | -8.09% | 42.93% |
Accrued Expenses | $1.657M | $1.420M |
YoY Change | 16.69% | -33.46% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $810.0K |
YoY Change | -100.0% | -26.36% |
Long-Term Debt Due | $4.953M | $5.549M |
YoY Change | -10.74% | -10.49% |
Total Short-Term Liabilities | $14.29M | $14.39M |
YoY Change | -0.69% | -11.34% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | ||
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | -100.0% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $14.29M | $14.39M |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $14.62M | $14.39M |
YoY Change | 1.61% | -16.71% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$14.60M | -$14.13M |
YoY Change | 3.36% | 27.48% |
Common Stock | $1.976M | $1.880M |
YoY Change | 5.11% | 7.86% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $9.629M | $9.791M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $24.25M | $24.79M |
YoY Change | -2.17% | -16.47% |
Cashflow Statement
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$219.0K | -$311.0K |
YoY Change | -29.58% | -83.49% |
Depreciation, Depletion And Amortization | $400.0K | $440.0K |
YoY Change | -9.09% | -26.67% |
Cash From Operating Activities | -$30.00K | -$220.0K |
YoY Change | -86.36% | -76.84% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$100.0K | $0.00 |
YoY Change | -100.0% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $20.00K | |
YoY Change | ||
Cash From Investing Activities | -$100.0K | $20.00K |
YoY Change | -600.0% | -118.18% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -330.0K | -380.0K |
YoY Change | -13.16% | -25.49% |
NET CHANGE | ||
Cash From Operating Activities | -30.00K | -220.0K |
Cash From Investing Activities | -100.0K | 20.00K |
Cash From Financing Activities | -330.0K | -380.0K |
Net Change In Cash | -460.0K | -580.0K |
YoY Change | -20.69% | -63.06% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$30.00K | -$220.0K |
Capital Expenditures | -$100.0K | $0.00 |
Free Cash Flow | $70.00K | -$220.0K |
YoY Change | -131.82% | -73.81% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q1 | basi |
Assets For Sale Asking Price
AssetsForSaleAskingPrice
|
10800000 | USD |
basi |
Gross Margin Growth Decline Ratio
GrossMarginGrowthDeclineRatio
|
0.335 | pure | |
CY2013Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1689000 | USD |
CY2014Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1657000 | USD |
CY2013Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
32000 | USD |
CY2014Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-2000 | USD |
basi |
Operating Income Growth Decline Ratio
OperatingIncomeGrowthDeclineRatio
|
0.929 | pure | |
basi |
Revenue Growth Decline Ratio
RevenueGrowthDeclineRatio
|
0.107 | pure | |
CY2014Q1 | basi |
Share Based Compensation Options Outstanding Issued Outside Of Stock Option Plan
ShareBasedCompensationOptionsOutstandingIssuedOutsideOfStockOptionPlan
|
155000 | shares |
CY2013Q3 | basi |
Unbilled Revenue And Other Current
UnbilledRevenueAndOtherCurrent
|
691000 | USD |
CY2014Q1 | basi |
Unbilled Revenue And Other Current
UnbilledRevenueAndOtherCurrent
|
1135000 | USD |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--09-30 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
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
|
0000720154 | ||
CY2014Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
8068875 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
BIOANALYTICAL SYSTEMS INC | ||
dei |
Trading Symbol
TradingSymbol
|
BASi | ||
CY2013Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3584000 | USD |
CY2014Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3363000 | USD |
CY2013Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3621000 | USD |
CY2014Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2735000 | USD |
CY2013Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
30000 | USD |
CY2014Q1 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
22000 | USD |
CY2013Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
19925000 | USD |
CY2014Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
21071000 | USD |
CY2013Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
87000 | USD |
CY2014Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
87000 | USD |
CY2014Q1 | us-gaap |
Area Of Real Estate Property
AreaOfRealEstateProperty
|
7.25 | acre |
CY2014Q1 | us-gaap |
Area Of Real Estate Property
AreaOfRealEstateProperty
|
120000 | sqft |
CY2013Q3 | us-gaap |
Assets
Assets
|
25597000 | USD |
CY2014Q1 | us-gaap |
Assets
Assets
|
24252000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
7975000 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
7846000 | USD | |
CY2014Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
570000 | USD |
CY2013Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
668000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1322000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1234000 | USD | |
CY2014Q1 | us-gaap |
Cost Of Services
CostOfServices
|
3330000 | USD |
CY2013Q1 | us-gaap |
Cost Of Services
CostOfServices
|
3230000 | USD |
CY2013Q3 | us-gaap |
Assets Current
AssetsCurrent
|
7233000 | USD |
CY2014Q1 | us-gaap |
Assets Current
AssetsCurrent
|
6517000 | USD |
CY2013Q3 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
268000 | USD |
CY2014Q1 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
276000 | USD |
CY2013Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
471000 | USD |
CY2014Q1 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
331000 | USD |
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
721000 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1304000 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
379000 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
140000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-925000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-581000 | USD | |
CY2013Q3 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2014Q1 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2013Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
19000000 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
19000000 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
7703891 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
8057267 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
7703891 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
8057267 | shares |
CY2013Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1887000 | USD |
CY2014Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1976000 | USD |
CY2014Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-227000 | USD |
CY2013Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-265000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-915000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
USD | ||
us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
839000 | USD | |
us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
USD | ||
CY2014Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
3900000 | USD |
CY2013Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
3898000 | USD |
us-gaap |
Cost Of Services
CostOfServices
|
6653000 | USD | |
us-gaap |
Cost Of Services
CostOfServices
|
6612000 | USD | |
CY2013Q3 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
2815000 | USD |
CY2014Q1 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
3087000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
799000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
908000 | USD | |
CY2013Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
612000 | USD |
CY2014Q1 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
934000 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.03 | |
CY2013Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.04 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.11 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | ||
CY2014Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.03 | |
CY2013Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.04 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.11 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.012 | pure | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.34 | pure | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-34000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
49000 | USD | |
CY2014Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
200000 | USD |
CY2013Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
142000 | USD |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
1161000 | USD | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
25000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-1000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
19000 | USD | |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1258000 | USD |
CY2013Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
852000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2361000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1950000 | USD | |
CY2013Q3 | us-gaap |
Goodwill
Goodwill
|
1383000 | USD |
CY2014Q1 | us-gaap |
Goodwill
Goodwill
|
1383000 | USD |
CY2014Q1 | us-gaap |
Gross Profit
GrossProfit
|
2012000 | USD |
CY2013Q1 | us-gaap |
Gross Profit
GrossProfit
|
1258000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
4157000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
3114000 | USD | |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-212000 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-311000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-874000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-55000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
488000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-8000 | USD | |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
shares | |
CY2013Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
shares | |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
shares | ||
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
7000 | USD |
CY2013Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
7000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-180000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-231000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-442000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-676000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-32000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-647000 | USD | |
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
272000 | USD | |
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
-337000 | USD | |
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
8000 | USD | |
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
3000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
128000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-4000 | USD | |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
shares | ||
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
|
shares | |
CY2013Q1 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
|
shares | |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
|
shares | ||
us-gaap |
Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
|
shares | ||
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
shares | |
CY2013Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
shares | ||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
shares | ||
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
121000 | USD |
CY2013Q1 | us-gaap |
Interest Expense
InterestExpense
|
163000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-881000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-55000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
285000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
329000 | USD | |
CY2013Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
259000 | USD |
CY2014Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
330000 | USD |
CY2013Q3 | us-gaap |
Inventory Gross
InventoryGross
|
1738000 | USD |
CY2014Q1 | us-gaap |
Inventory Gross
InventoryGross
|
1858000 | USD |
CY2013Q3 | us-gaap |
Inventory Net
InventoryNet
|
1379000 | USD |
CY2014Q1 | us-gaap |
Inventory Net
InventoryNet
|
1507000 | USD |
CY2013Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
1157000 | USD |
CY2014Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
1200000 | USD |
CY2013Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
359000 | USD |
CY2014Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
351000 | USD |
CY2013Q3 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
322000 | USD |
CY2014Q1 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
328000 | USD |
CY2013Q3 | us-gaap |
Liabilities
Liabilities
|
16138000 | USD |
CY2014Q1 | us-gaap |
Liabilities
Liabilities
|
14623000 | USD |
CY2013Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
25597000 | USD |
CY2014Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
24252000 | USD |
CY2013Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
11026000 | USD |
CY2014Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
14292000 | USD |
CY2013Q3 | us-gaap |
Liability For Uncertain Tax Positions Current
LiabilityForUncertainTaxPositionsCurrent
|
16000 | USD |
CY2014Q1 | us-gaap |
Liability For Uncertain Tax Positions Current
LiabilityForUncertainTaxPositionsCurrent
|
16000 | USD |
CY2013Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
1415000 | USD |
CY2014Q1 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
USD | |
CY2014Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
1200000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
613000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
4953000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4641000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-1746000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-1141000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-150000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
8000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1005000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
503000 | USD | |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-219000 | USD |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-311000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-219000 | USD |
CY2013Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-311000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-881000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-55000 | USD | |
CY2014Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-219000 | USD |
CY2013Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-311000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-881000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-55000 | USD | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | segments | |
CY2014Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
1907000 | USD |
CY2013Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
1267000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
3590000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
2820000 | USD | |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
105000 | USD |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-9000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
567000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
294000 | USD | |
CY2013Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
47000 | USD |
CY2014Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
43000 | USD |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-8000 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
46000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-34000 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
55000 | USD | |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
4000 | USD |
CY2013Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
5000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
5000 | USD | |
us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
150000 | USD | |
us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
12000 | USD | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
USD | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
60000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
15000 | USD | |
CY2013Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
1335000 | USD |
CY2014Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
1185000 | USD |
CY2013Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
238000 | USD |
CY2014Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
761000 | USD |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
8128000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
10387000 | USD | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-1400000 | USD | |
us-gaap |
Proceeds From Sale Of Machinery And Equipment
ProceedsFromSaleOfMachineryAndEquipment
|
USD | ||
us-gaap |
Proceeds From Sale Of Machinery And Equipment
ProceedsFromSaleOfMachineryAndEquipment
|
20000 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
161000 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
USD | ||
CY2013Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
16913000 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
16267000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
2000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
39000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
9543000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
11018000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
131000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
202000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
301000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
293000 | USD | |
CY2014Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
170000 | USD |
CY2013Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
123000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
313000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
208000 | USD | |
us-gaap |
Restructuring And Related Cost Incurred Cost
RestructuringAndRelatedCostIncurredCost
|
USD | ||
CY2012 | us-gaap |
Restructuring And Related Cost Number Of Positions Eliminated
RestructuringAndRelatedCostNumberOfPositionsEliminated
|
74 | employees |
CY2013Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
978000 | USD |
CY2014Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
1036000 | USD |
us-gaap |
Restructuring Reserve Accrual Adjustment
RestructuringReserveAccrualAdjustment
|
58000 | USD | |
CY2013Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-13720000 | USD |
CY2014Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14601000 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
5912000 | USD |
CY2013Q1 | us-gaap |
Revenues
Revenues
|
5156000 | USD |
us-gaap |
Revenues
Revenues
|
5156000 | USD | |
us-gaap |
Revenues
Revenues
|
10960000 | USD | |
CY2014Q1 | us-gaap |
Sale Leaseback Transaction Net Book Value
SaleLeasebackTransactionNetBookValue
|
9023000 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
1386000 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
1489000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
2690000 | USD | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
2623000 | USD | |
CY2014Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
5912000 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
5156000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
12132000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
10960000 | USD | |
CY2014Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
4526000 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
3667000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
9442000 | USD | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
8337000 | USD | |
CY2014Q1 | us-gaap |
Selling Expense
SellingExpense
|
479000 | USD |
CY2013Q1 | us-gaap |
Selling Expense
SellingExpense
|
292000 | USD |
us-gaap |
Selling Expense
SellingExpense
|
916000 | USD | |
us-gaap |
Selling Expense
SellingExpense
|
662000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
45000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
135000 | USD | |
CY2013Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9459000 | USD |
CY2014Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9629000 | USD |
us-gaap |
Stock Issued1
StockIssued1
|
36000 | USD | |
us-gaap |
Stock Issued1
StockIssued1
|
40000 | USD | |
CY2013Q3 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
21000 | USD |
CY2014Q1 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
42000 | USD |
CY2014Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7964000 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7657000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7848000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7648000 | shares | |
CY2014Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7964000 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7657000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7848000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7648000 | shares |