2015 Q3 Form 10-Q Financial Statement
#000143774915017172 Filed on September 11, 2015
Income Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
Revenue | $20.78M | $21.00M |
YoY Change | -1.06% | 7.15% |
Cost Of Revenue | $15.07M | $13.67M |
YoY Change | 10.29% | 1.43% |
Gross Profit | $5.709M | $7.338M |
YoY Change | -22.21% | 19.73% |
Gross Profit Margin | 27.47% | 34.94% |
Selling, General & Admin | $6.085M | $6.756M |
YoY Change | -9.94% | 9.82% |
% of Gross Profit | 106.58% | 92.07% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $510.0K | $470.0K |
YoY Change | 8.51% | -6.0% |
% of Gross Profit | 8.93% | 6.4% |
Operating Expenses | $6.085M | $6.756M |
YoY Change | -9.94% | 9.82% |
Operating Profit | -$405.3K | $539.3K |
YoY Change | -175.15% | -633.44% |
Interest Expense | $114.2K | $85.43K |
YoY Change | 33.74% | -31.76% |
% of Operating Profit | 15.84% | |
Other Income/Expense, Net | -$110.9K | -$106.4K |
YoY Change | 4.28% | -10.13% |
Pretax Income | -$516.2K | $433.0K |
YoY Change | -219.23% | -297.29% |
Income Tax | $46.11K | $154.8K |
% Of Pretax Income | 35.76% | |
Net Earnings | -$572.6K | $292.5K |
YoY Change | -295.76% | -334.72% |
Net Earnings / Revenue | -2.76% | 1.39% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$91.79K | $47.70K |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $560.0K | $470.0K |
YoY Change | 19.15% | -14.55% |
Cash & Equivalents | $556.1K | $470.5K |
Short-Term Investments | ||
Other Short-Term Assets | $2.560M | $2.200M |
YoY Change | 16.36% | 6.28% |
Inventory | $18.62M | $17.27M |
Prepaid Expenses | ||
Receivables | $10.81M | $11.90M |
Other Receivables | $490.0K | $1.360M |
Total Short-Term Assets | $33.04M | $33.21M |
YoY Change | -0.52% | 0.17% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $13.98M | $13.28M |
YoY Change | 5.26% | -0.14% |
Goodwill | ||
YoY Change | ||
Intangibles | $517.4K | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $1.286M | $400.0K |
YoY Change | 221.46% | 286.88% |
Total Long-Term Assets | $15.99M | $14.10M |
YoY Change | 13.44% | -4.5% |
TOTAL ASSETS | ||
Total Short-Term Assets | $33.04M | $33.21M |
Total Long-Term Assets | $15.99M | $14.10M |
Total Assets | $49.03M | $47.31M |
YoY Change | 3.64% | -1.26% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $5.890M | $4.450M |
YoY Change | 32.36% | 5.2% |
Accrued Expenses | $1.410M | $2.090M |
YoY Change | -32.54% | 40.27% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $278.0K | $270.0K |
YoY Change | 2.95% | 5.54% |
Total Short-Term Liabilities | $7.603M | $6.800M |
YoY Change | 11.8% | 13.82% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $7.017M | $10.29M |
YoY Change | -31.81% | 36.07% |
Other Long-Term Liabilities | $546.6K | $660.0K |
YoY Change | -17.19% | -30.21% |
Total Long-Term Liabilities | $7.564M | $10.95M |
YoY Change | -30.93% | 28.71% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $7.603M | $6.800M |
Total Long-Term Liabilities | $7.564M | $10.95M |
Total Liabilities | $20.23M | $17.22M |
YoY Change | 17.47% | -5.71% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $19.37M | |
YoY Change | ||
Common Stock | $10.16M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $29.54M | $30.09M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $49.03M | $47.31M |
YoY Change | 3.64% | -1.26% |
Cashflow Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$572.6K | $292.5K |
YoY Change | -295.76% | -334.72% |
Depreciation, Depletion And Amortization | $510.0K | $470.0K |
YoY Change | 8.51% | -6.0% |
Cash From Operating Activities | $670.0K | $1.460M |
YoY Change | -54.11% | -734.78% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$960.0K | -$980.0K |
YoY Change | -2.04% | 84.91% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | |
YoY Change | ||
Cash From Investing Activities | -$950.0K | -$980.0K |
YoY Change | -3.06% | 84.91% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 180.0K | -300.0K |
YoY Change | -160.0% | -157.69% |
NET CHANGE | ||
Cash From Operating Activities | 670.0K | 1.460M |
Cash From Investing Activities | -950.0K | -980.0K |
Cash From Financing Activities | 180.0K | -300.0K |
Net Change In Cash | -100.0K | 180.0K |
YoY Change | -155.56% | -175.0% |
FREE CASH FLOW | ||
Cash From Operating Activities | $670.0K | $1.460M |
Capital Expenditures | -$960.0K | -$980.0K |
Free Cash Flow | $1.630M | $2.440M |
YoY Change | -33.2% | 713.33% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q3 | occ |
Royalty Revenue Expense
RoyaltyRevenueExpense
|
-27059 | |
CY2014Q3 | occ |
Royalty Revenue Expense
RoyaltyRevenueExpense
|
-32474 | |
occ |
Royalty Revenue Expense
RoyaltyRevenueExpense
|
-117333 | ||
occ |
Royalty Revenue Expense
RoyaltyRevenueExpense
|
-78828 | ||
CY2015Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
5891227 | |
CY2014Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
5438519 | |
CY2015Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
10810394 | |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
14076349 | |
us-gaap |
Adjustments To Additional Paid In Capital Tax Effect From Share Based Compensation
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation
|
508 | ||
CY2015Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
222195 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
859889 | ||
us-gaap |
Dividends Common Stock
DividendsCommonStock
|
418634 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.09 | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.04 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.21 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.04 | ||
CY2014Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
229649 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
693662 | ||
CY2015Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
71965 | |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
92988 | |
CY2013Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
74073 | |
CY2014Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
92728 | |
us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
6820 | ||
us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
|||
CY2015Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
2600 | |
CY2014Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
10399 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
7674 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
29582 | ||
CY2015Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
872598 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
677955 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
647196 | ||
CY2015Q3 | us-gaap |
Assets
Assets
|
49032920 | |
CY2014Q4 | us-gaap |
Assets
Assets
|
50038614 | |
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
33038455 | |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
35376606 | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
556105 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1089507 | |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
750303 | |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
470469 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-533402 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-279834 | ||
CY2015Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2015Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.02 | |
CY2015Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.02 | |
CY2014Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.02 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.06 | ||
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.06 | ||
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0 | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0 | |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
7075532 | |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6839778 | |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
7075532 | |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
6839778 | |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
10163137 | |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
9543686 | |
CY2015Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
15072497 | |
CY2014Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
13665652 | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
40052746 | ||
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
38323734 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
115420 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
306541 | ||
CY2015Q3 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
1962005 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
1933653 | |
CY2015Q3 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
212446 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
320509 | |
CY2015Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
61747 | |
CY2014Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
26038 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1505559 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1445381 | ||
CY2015Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1408891 | |
CY2014Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2895100 | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
508 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
18647 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
508 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
18647 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-10382 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-27646 | ||
CY2015Q3 | us-gaap |
Gross Profit
GrossProfit
|
5708843 | |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
7338478 | |
us-gaap |
Gross Profit
GrossProfit
|
16763545 | ||
us-gaap |
Gross Profit
GrossProfit
|
19406055 | ||
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-516247 | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
432978 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1952414 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-647078 | ||
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
46106 | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
154831 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-630011 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-325374 | ||
CY2015Q3 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
360325 | |
CY2014Q4 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
0 | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
311058 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
963862 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-3280158 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1967578 | ||
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-673031 | ||
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
-1486209 | ||
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
789354 | ||
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
360325 | ||
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
594207 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1102979 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-963399 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-152077 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-290821 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-16341 | ||
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-50736 | ||
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-64402 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
20286 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
209399 | ||
CY2015Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
517404 | |
CY2014Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
438696 | |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
114248 | |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
85426 | |
us-gaap |
Interest Expense
InterestExpense
|
319282 | ||
us-gaap |
Interest Expense
InterestExpense
|
309372 | ||
CY2015Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
5670645 | |
CY2014Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
5378114 | |
CY2015Q3 | us-gaap |
Inventory Net
InventoryNet
|
18621098 | |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
17518119 | |
CY2015Q3 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
9812315 | |
CY2014Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
8663755 | |
CY2015Q3 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
267501 | |
CY2014Q4 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
265295 | |
CY2015Q3 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
2870637 | |
CY2014Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
3210955 | |
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
20227891 | |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
19732324 | |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
49032920 | |
CY2015Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-110917 | |
CY2014Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-106367 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-311604 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-306881 | ||
CY2015Q3 | us-gaap |
Notes Payable To Bank Noncurrent
NotesPayableToBankNoncurrent
|
5000000 | |
CY2014Q4 | us-gaap |
Notes Payable To Bank Noncurrent
NotesPayableToBankNoncurrent
|
2500000 | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | ||
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-405330 | |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
50038614 | |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
7602599 | |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9301666 | |
CY2015Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
7294955 | |
CY2014Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
7497019 | |
CY2015Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
277969 | |
CY2014Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
269996 | |
CY2015Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
7016986 | |
CY2014Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
7227023 | |
CY2015Q3 | us-gaap |
Minority Interest
MinorityInterest
|
-731781 | |
CY2014Q4 | us-gaap |
Minority Interest
MinorityInterest
|
-700277 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1263919 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-227124 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-2814843 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1923256 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1017522 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1870546 | ||
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-572572 | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
292484 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1290899 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-262929 | ||
CY2015Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
10219 | |
CY2014Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-14337 | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-31504 | ||
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-58775 | ||
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
539345 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1640810 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-340197 | ||
CY2015Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1285828 | |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
789358 | |
CY2015Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
546559 | |
CY2014Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
677597 | |
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3331 | |
CY2014Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-20941 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
7678 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2491 | ||
CY2015Q3 | us-gaap |
Other Receivables
OtherReceivables
|
129399 | |
CY2014Q4 | us-gaap |
Other Receivables
OtherReceivables
|
180135 | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
379675 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
55912 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
413904 | ||
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
401478 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
240946 | ||
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
94772 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
86381 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
108764 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2728962 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1814492 | ||
CY2015Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0 | |
CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0 | |
CY2015Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2015Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2015Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2015Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
599129 | |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
578843 | |
us-gaap |
Proceeds From Bank Debt
ProceedsFromBankDebt
|
3000000 | ||
us-gaap |
Proceeds From Bank Debt
ProceedsFromBankDebt
|
1250000 | ||
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
500 | ||
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
|||
CY2014Q4 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
100000 | |
CY2013Q4 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
190000 | |
CY2015Q3 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
195000 | |
CY2014Q3 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
135000 | |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
134643 | ||
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
250965 | ||
us-gaap |
Product Warranty Accrual Preexisting Increase Decrease
ProductWarrantyAccrualPreexistingIncreaseDecrease
|
24267 | ||
us-gaap |
Product Warranty Accrual Preexisting Increase Decrease
ProductWarrantyAccrualPreexistingIncreaseDecrease
|
-103512 | ||
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
205376 | ||
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
299477 | ||
CY2015Q3 | us-gaap |
Product Warranty Expense
ProductWarrantyExpense
|
73228 | |
us-gaap |
Product Warranty Expense
ProductWarrantyExpense
|
229643 | ||
CY2014Q3 | us-gaap |
Product Warranty Expense
ProductWarrantyExpense
|
86430 | |
us-gaap |
Product Warranty Expense
ProductWarrantyExpense
|
195965 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-1322403 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-321704 | ||
CY2015Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-562353 | |
CY2014Q3 | us-gaap |
Profit Loss
ProfitLoss
|
278147 | |
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13978787 | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13113445 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-14203 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
18655 | ||
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
702064 | ||
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
943609 | ||
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
19373673 | |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
21462881 | |
CY2015Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
20781340 | |
CY2014Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
21004130 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
56816291 | ||
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
57729789 | ||
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6084514 | |
CY2014Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6756260 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
18279348 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
19637842 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
859889 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
693662 | ||
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
618943 | ||
us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
379675 | ||
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
29536810 | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
31006567 | |
CY2015Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
28805029 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
6082314 | ||
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
30306290 | |
CY2015Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
24512 | |
CY2014Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
698051 | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
6210454 | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
6933676 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
6232973 |