2014 Q4 Form 10-Q Financial Statement
#000114420414064200 Filed on October 31, 2014
Income Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
Revenue | $6.762M | $7.704M | $6.484M |
YoY Change | 4.29% | 9.2% | 14.6% |
Cost Of Revenue | $3.280M | $3.734M | $2.830M |
YoY Change | 15.9% | 29.71% | -2.08% |
Gross Profit | $3.482M | $3.970M | $3.652M |
YoY Change | -4.65% | -4.93% | 32.03% |
Gross Profit Margin | 51.49% | 51.53% | 56.32% |
Selling, General & Admin | $2.160M | $2.362M | $2.350M |
YoY Change | -8.09% | 5.73% | 8.8% |
% of Gross Profit | 62.03% | 59.49% | 64.35% |
Research & Development | $360.0K | $363.8K | $270.0K |
YoY Change | 33.33% | 78.97% | 80.0% |
% of Gross Profit | 10.34% | 9.16% | 7.39% |
Depreciation & Amortization | $300.0K | $280.0K | $230.0K |
YoY Change | 30.43% | 27.27% | 35.29% |
% of Gross Profit | 8.62% | 7.05% | 6.3% |
Operating Expenses | $2.520M | $2.725M | $2.620M |
YoY Change | -3.82% | 11.84% | 13.91% |
Operating Profit | $958.0K | $1.244M | $1.033M |
YoY Change | -7.26% | -28.46% | 122.63% |
Interest Expense | -$30.00K | $33.94K | $0.00 |
YoY Change | |||
% of Operating Profit | -3.13% | 2.73% | 0.0% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $930.0K | $1.210M | $1.030M |
YoY Change | -9.71% | -30.43% | 123.91% |
Income Tax | $250.0K | $293.4K | $170.0K |
% Of Pretax Income | 26.88% | 24.24% | 16.5% |
Net Earnings | $676.0K | $917.0K | $868.0K |
YoY Change | -22.12% | -12.83% | 217.95% |
Net Earnings / Revenue | 10.0% | 11.9% | 13.39% |
Basic Earnings Per Share | $0.13 | $0.17 | $0.16 |
Diluted Earnings Per Share | $0.13 | $0.17 | $0.16 |
COMMON SHARES | |||
Basic Shares Outstanding | 5.375M shares | 5.375M shares | |
Diluted Shares Outstanding | 5.389M shares |
Balance Sheet
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.610M | $2.610M | $3.970M |
YoY Change | -9.07% | -8.1% | 29.32% |
Cash & Equivalents | $3.612M | $2.612M | $3.971M |
Short-Term Investments | |||
Other Short-Term Assets | $1.070M | $1.510M | $1.060M |
YoY Change | 0.94% | 5.59% | 2.91% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $4.078M | $5.760M | $4.369M |
Other Receivables | $1.820M | $0.00 | $550.0K |
Total Short-Term Assets | $10.58M | $9.880M | $9.956M |
YoY Change | 6.23% | 3.38% | 3.99% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $12.74M | $12.83M | $6.050M |
YoY Change | 110.57% | 158.96% | 44.0% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $761.0K | $730.0K | $543.3K |
YoY Change | 40.06% | 32.02% | 57.36% |
Total Long-Term Assets | $13.50M | $13.55M | $6.594M |
YoY Change | 104.76% | 146.03% | 45.02% |
TOTAL ASSETS | |||
Total Short-Term Assets | $10.58M | $9.880M | $9.956M |
Total Long-Term Assets | $13.50M | $13.55M | $6.594M |
Total Assets | $24.08M | $23.43M | $16.55M |
YoY Change | 45.49% | 55.53% | 17.2% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $845.1K | $680.0K | $510.6K |
YoY Change | 65.52% | 17.83% | -23.77% |
Accrued Expenses | $1.351M | $1.970M | $2.448M |
YoY Change | -44.8% | 23.24% | 73.18% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $1.400M | $1.400M | $0.00 |
YoY Change | |||
Total Short-Term Liabilities | $3.596M | $4.055M | $2.958M |
YoY Change | 21.56% | 86.39% | 42.01% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $4.848M | $5.198M | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $4.848M | $5.198M | $0.00 |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.596M | $4.055M | $2.958M |
Total Long-Term Liabilities | $4.848M | $5.198M | $0.00 |
Total Liabilities | $11.24M | $10.57M | $4.273M |
YoY Change | 163.09% | 253.41% | 47.44% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$6.566M | -$6.436M | -$6.560M |
YoY Change | 0.09% | -2.94% | -8.72% |
Common Stock | $29.48M | $29.38M | $28.92M |
YoY Change | 1.96% | 2.05% | 1.5% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $10.08M | $10.08M | $10.08M |
YoY Change | 0.0% | 0.0% | 0.0% |
Treasury Stock Shares | 668.1K shares | 668.1K shares | 668.1K shares |
Shareholders Equity | $12.84M | $12.86M | $12.28M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $24.08M | $23.43M | $16.55M |
YoY Change | 45.49% | 55.52% | 17.2% |
Cashflow Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $676.0K | $917.0K | $868.0K |
YoY Change | -22.12% | -12.83% | 217.95% |
Depreciation, Depletion And Amortization | $300.0K | $280.0K | $230.0K |
YoY Change | 30.43% | 27.27% | 35.29% |
Cash From Operating Activities | $2.500M | $1.760M | $2.100M |
YoY Change | 19.05% | 3.53% | 244.26% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$240.0K | -$1.290M | -$150.0K |
YoY Change | 60.0% | 89.71% | -59.46% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$40.00K | -$50.00K | $0.00 |
YoY Change | -61.54% | -100.0% | |
Cash From Investing Activities | -$290.0K | -$1.340M | -$160.0K |
YoY Change | 81.25% | 67.5% | -61.9% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -1.210M | -160.0K | -820.0K |
YoY Change | 47.56% | -79.49% | 3.8% |
NET CHANGE | |||
Cash From Operating Activities | 2.500M | 1.760M | 2.100M |
Cash From Investing Activities | -290.0K | -1.340M | -160.0K |
Cash From Financing Activities | -1.210M | -160.0K | -820.0K |
Net Change In Cash | 1.000M | 260.0K | 1.120M |
YoY Change | -10.71% | 116.67% | -286.67% |
FREE CASH FLOW | |||
Cash From Operating Activities | $2.500M | $1.760M | $2.100M |
Capital Expenditures | -$240.0K | -$1.290M | -$150.0K |
Free Cash Flow | $2.740M | $3.050M | $2.250M |
YoY Change | 21.78% | 28.15% | 129.59% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1075133 | USD |
CY2014Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1155099 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
3435257 | USD | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
3470588 | USD | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5375061 | shares |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5389425 | shares |
CY2014Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.005 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
751306 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1955897 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6993673 | USD | |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Year Two
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearTwo
|
1400000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Year Three
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearThree
|
1400000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Year Four
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFour
|
1400000 | USD |
CY2014Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.005 | |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.005 | |
CY2014Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
872521 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
872521 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.005 | |
CY2014Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6043191 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5981896 | shares |
CY2014Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
668130 | shares |
CY2013Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
668130 | shares |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
20386381 | USD | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
22443005 | USD | |
CY2013Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
7055202 | USD |
us-gaap |
Cost Of Services
CostOfServices
|
8644109 | USD | |
us-gaap |
Cost Of Services
CostOfServices
|
10786382 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
11742272 | USD | |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4368864 | USD |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Year Five
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFive
|
1400000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal After Year Five
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalAfterYearFive
|
648000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3970512 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
769269 | USD |
CY2013Q4 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
554828 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
292795 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
9956268 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6050203 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
543345 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
16549816 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
510550 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2447920 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1399925 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
0 | USD |
CY2014Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4055036 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2958470 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
5198139 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
0 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1314221 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1314221 | USD |
CY2014Q3 | us-gaap |
Liabilities
Liabilities
|
10567396 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
4272691 | USD |
CY2014Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2014Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
30216 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
29910 | USD |
CY2014Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
29347419 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
28888712 | USD |
CY2014Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-6435737 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-6559708 | USD |
CY2014Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10081789 | USD |
CY2013Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10081789 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12860109 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12277125 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
23427505 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
16549816 | USD |
CY2014Q3 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
404560 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
13000 | shares | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
26000 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
19000 | shares |
CY2014Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
14000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
167000 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | shares | |
CY2013Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
153000 | shares |
CY2014Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
182000 | shares |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Repayments Of Principal In Next Twelve Months
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths
|
350000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
6598000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
1400000 | USD |
CY2014Q1 | us-gaap |
Debt Instrument Unused Borrowing Capacity Amount
DebtInstrumentUnusedBorrowingCapacityAmount
|
1052943 | USD |
CY2014Q2 | us-gaap |
Debt Instrument Unused Borrowing Capacity Amount
DebtInstrumentUnusedBorrowingCapacityAmount
|
1935241 | USD |
CY2014Q2 | us-gaap |
Debt Instrument Unused Borrowing Capacity Amount
DebtInstrumentUnusedBorrowingCapacityAmount
|
3011816 | USD |
CY2014Q3 | us-gaap |
Debt Instrument Unused Borrowing Capacity Amount
DebtInstrumentUnusedBorrowingCapacityAmount
|
999626 | USD |
CY2014Q3 | us-gaap |
Debt Instrument Unused Borrowing Capacity Amount
DebtInstrumentUnusedBorrowingCapacityAmount
|
7000000 | USD |
CY2014Q3 | us-gaap |
Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
|
0.0215 | pure |
us-gaap |
Interest Expense
InterestExpense
|
46958 | USD | |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
33941 | USD |
CY2014Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
102635 | USD |
CY2013Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
144921 | USD |
CY2014Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5801269 | USD |
CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5175722 | USD |
CY2014Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
7704047 | USD |
CY2013Q3 | us-gaap |
Cost Of Services
CostOfServices
|
2879150 | USD |
CY2014Q3 | us-gaap |
Cost Of Services
CostOfServices
|
3734470 | USD |
us-gaap |
Gross Profit
GrossProfit
|
11656623 | USD | |
CY2013Q3 | us-gaap |
Gross Profit
GrossProfit
|
4176052 | USD |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
3969577 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3075794 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3467863 | USD | |
CY2013Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1158355 | USD |
CY2014Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1206479 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
558011 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
986201 | USD | |
CY2013Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
203265 | USD |
CY2014Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
363788 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
7069062 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
7924652 | USD | |
CY2013Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2436753 | USD |
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2725366 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
4673210 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
3731971 | USD | |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1739299 | USD |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1244211 | USD |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
91993 | USD | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
-29157 | USD | |
CY2013Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
280 | USD |
CY2014Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
-33941 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
4765203 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3702814 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1739579 | USD |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1210270 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1827932 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1172836 | USD | |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
687579 | USD |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
293370 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
2937271 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
2529978 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1052000 | USD |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
916900 | USD |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.55 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.47 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.20 | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.17 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.55 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.47 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.20 | |
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.17 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.45 | ||
CY2014Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.15 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5301330 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5348730 | shares | |
us-gaap |
Payments To Acquire Assets Investing Activities
PaymentsToAcquireAssetsInvestingActivities
|
202283 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1603314 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-92708 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
172696 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
184916 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-7517350 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-667621 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
155217 | USD | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.45 | ||
CY2013Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.15 | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
176648 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
3852525 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
835735 | USD | |
us-gaap |
Payments To Develop Software
PaymentsToDevelopSoftware
|
540097 | USD | |
us-gaap |
Payments To Develop Software
PaymentsToDevelopSoftware
|
321394 | USD | |
us-gaap |
Payments To Acquire Assets Investing Activities
PaymentsToAcquireAssetsInvestingActivities
|
227482 | USD | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5312105 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5314224 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5375472 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5330515 | shares |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
642580 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
386297 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
448417 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
672737 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1388452 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-622123 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-286221 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
20839 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
47564 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
-111249 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
-36968 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
2381845 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
2406007 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-2472255 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
4202653 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-223044 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-1358800 | USD | |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3065785 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2842741 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
643000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
461920 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
0 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
42285 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
170642 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
191566 | USD | |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
PSYCHEMEDICS CORP | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000806517 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Trading Symbol
TradingSymbol
|
PMD | ||
CY2014Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5375061 | shares |
CY2014Q3 | us-gaap |
Debt Instrument Increase Decrease For Period Net
DebtInstrumentIncreaseDecreaseForPeriodNet
|
1500000 | USD |