2017 Q3 Form 10-Q Financial Statement
#000143774917016982 Filed on October 10, 2017
Income Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
Revenue | $8.267M | $8.602M |
YoY Change | -3.9% | -7.25% |
Cost Of Revenue | $3.852M | $4.027M |
YoY Change | -4.34% | -1.32% |
Gross Profit | $2.211M | $2.289M |
YoY Change | -3.41% | -9.77% |
Gross Profit Margin | 26.74% | 26.61% |
Selling, General & Admin | $1.543M | $1.644M |
YoY Change | -6.17% | -5.38% |
% of Gross Profit | 69.78% | 71.83% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $322.9K | $317.7K |
YoY Change | 1.63% | -10.72% |
% of Gross Profit | 14.6% | 13.88% |
Operating Expenses | $1.543M | $1.644M |
YoY Change | -6.17% | -5.38% |
Operating Profit | $1.501M | $1.554M |
YoY Change | -3.42% | -8.43% |
Interest Expense | $32.09K | $44.26K |
YoY Change | -27.51% | -20.93% |
% of Operating Profit | 2.14% | 2.85% |
Other Income/Expense, Net | -$25.88K | -$32.96K |
YoY Change | -21.5% | -22.59% |
Pretax Income | $1.475M | $1.521M |
YoY Change | -3.03% | -8.07% |
Income Tax | $547.1K | $546.7K |
% Of Pretax Income | 37.08% | 35.93% |
Net Earnings | $928.3K | $974.8K |
YoY Change | -4.77% | 25.01% |
Net Earnings / Revenue | 11.23% | 11.33% |
Basic Earnings Per Share | $0.16 | $0.17 |
Diluted Earnings Per Share | $0.16 | $0.16 |
COMMON SHARES | ||
Basic Shares Outstanding | 5.877M | 5.829M |
Diluted Shares Outstanding | 5.982M | 5.991M |
Balance Sheet
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $5.740M | $4.880M |
YoY Change | 17.62% | -17.43% |
Cash & Equivalents | $5.744M | $4.877M |
Short-Term Investments | ||
Other Short-Term Assets | $387.8K | $341.2K |
YoY Change | 13.64% | -23.42% |
Inventory | $6.149M | $5.513M |
Prepaid Expenses | ||
Receivables | $2.959M | $3.536M |
Other Receivables | $170.0K | $270.0K |
Total Short-Term Assets | $15.58M | $14.79M |
YoY Change | 5.36% | -4.09% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $6.385M | $6.498M |
YoY Change | -1.74% | 0.47% |
Goodwill | $1.047M | $1.047M |
YoY Change | 0.0% | -64.84% |
Intangibles | $609.9K | $654.2K |
YoY Change | -6.77% | 52.19% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $66.12K | $124.4K |
YoY Change | -46.84% | -20.21% |
Total Long-Term Assets | $7.487M | $8.612M |
YoY Change | -13.07% | -10.73% |
TOTAL ASSETS | ||
Total Short-Term Assets | $15.58M | $14.79M |
Total Long-Term Assets | $7.487M | $8.612M |
Total Assets | $29.45M | $29.90M |
YoY Change | -1.49% | -5.18% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.685M | $1.876M |
YoY Change | -10.16% | 3.69% |
Accrued Expenses | $950.0K | $3.650M |
YoY Change | -73.97% | 5.19% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $1.327M | $1.278M |
YoY Change | 3.87% | 3.87% |
Total Short-Term Liabilities | $8.112M | $8.001M |
YoY Change | 1.39% | 0.7% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.859M | $3.186M |
YoY Change | -41.65% | -28.62% |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $1.859M | $3.186M |
YoY Change | -41.65% | -28.62% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $8.112M | $8.001M |
Total Long-Term Liabilities | $1.859M | $3.186M |
Total Liabilities | $9.970M | $11.19M |
YoY Change | -10.87% | -9.84% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $13.61M | $13.44M |
YoY Change | 1.31% | 15.34% |
Common Stock | $5.870M | $5.627M |
YoY Change | 4.31% | -20.5% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $351.6K | |
YoY Change | -84.02% | |
Treasury Stock Shares | $35.11K | |
Shareholders Equity | $19.48M | $18.71M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $29.45M | $29.90M |
YoY Change | -1.49% | -5.18% |
Cashflow Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $928.3K | $974.8K |
YoY Change | -4.77% | 25.01% |
Depreciation, Depletion And Amortization | $322.9K | $317.7K |
YoY Change | 1.63% | -10.72% |
Cash From Operating Activities | -$720.0K | $250.0K |
YoY Change | -388.0% | -58.33% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$200.0K | -$320.0K |
YoY Change | -37.5% | 100.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $60.00K | $90.00K |
YoY Change | -33.33% | -325.0% |
Cash From Investing Activities | -$150.0K | -$240.0K |
YoY Change | -37.5% | 20.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -1.030M | -1.250M |
YoY Change | -17.6% | -56.29% |
NET CHANGE | ||
Cash From Operating Activities | -720.0K | 250.0K |
Cash From Investing Activities | -150.0K | -240.0K |
Cash From Financing Activities | -1.030M | -1.250M |
Net Change In Cash | -1.900M | -1.240M |
YoY Change | 53.23% | -49.59% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$720.0K | $250.0K |
Capital Expenditures | -$200.0K | -$320.0K |
Free Cash Flow | -$520.0K | $570.0K |
YoY Change | -191.23% | -25.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q3 | rmcf |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
2884203 | |
CY2017Q1 | rmcf |
Intangible Assets Accumulated Amortization
IntangibleAssetsAccumulatedAmortization
|
2663054 | |
CY2017Q3 | rmcf |
Intangible Assets Gross
IntangibleAssetsGross
|
9176886 | |
CY2017Q1 | rmcf |
Intangible Assets Gross
IntangibleAssetsGross
|
9168377 | |
CY2017Q3 | rmcf |
Inventory Packaging
InventoryPackaging
|
66672 | |
CY2017Q1 | rmcf |
Inventory Packaging
InventoryPackaging
|
66001 | |
CY2017Q3 | rmcf |
Number Of Restaurants Acquired
NumberOfRestaurantsAcquired
|
2 | |
CY2017Q3 | rmcf |
Number Of Restaurants Sold
NumberOfRestaurantsSold
|
1 | |
CY2016Q3 | rmcf |
Number Of Restaurants Sold
NumberOfRestaurantsSold
|
2 | |
rmcf |
Proceeds From Payments For Sale Or Distribution Of Assets
ProceedsFromPaymentsForSaleOrDistributionOfAssets
|
-9576 | ||
rmcf |
Proceeds From Payments For Sale Or Distribution Of Assets
ProceedsFromPaymentsForSaleOrDistributionOfAssets
|
55868 | ||
rmcf |
Proceeds From Payments For Tax Benefit Expense Of Stock Awards Financing Activities
ProceedsFromPaymentsForTaxBenefitExpenseOfStockAwardsFinancingActivities
|
|||
rmcf |
Proceeds From Payments For Tax Benefit Expense Of Stock Awards Financing Activities
ProceedsFromPaymentsForTaxBenefitExpenseOfStockAwardsFinancingActivities
|
-34128 | ||
CY2017Q3 | rmcf |
Restructuring Settlement And Impairment Provisions Excluding Longlived Assets And Goodwill
RestructuringSettlementAndImpairmentProvisionsExcludingLonglivedAssetsAndGoodwill
|
||
CY2016Q3 | rmcf |
Restructuring Settlement And Impairment Provisions Excluding Longlived Assets And Goodwill
RestructuringSettlementAndImpairmentProvisionsExcludingLonglivedAssetsAndGoodwill
|
||
rmcf |
Restructuring Settlement And Impairment Provisions Excluding Longlived Assets And Goodwill
RestructuringSettlementAndImpairmentProvisionsExcludingLonglivedAssetsAndGoodwill
|
|||
rmcf |
Restructuring Settlement And Impairment Provisions Excluding Longlived Assets And Goodwill
RestructuringSettlementAndImpairmentProvisionsExcludingLonglivedAssetsAndGoodwill
|
60000 | ||
CY2015Q2 | rmcf |
Stock Repurchase Program Additional Authorized Amount
StockRepurchaseProgramAdditionalAuthorizedAmount
|
2090000 | |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1685326 | |
CY2017Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1820470 | |
CY2017Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2959011 | |
CY2017Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3855823 | |
CY2017Q3 | us-gaap |
Accrued Liabilities For Unredeeemed Gift Cards
AccruedLiabilitiesForUnredeeemedGiftCards
|
2913716 | |
CY2017Q1 | us-gaap |
Accrued Liabilities For Unredeeemed Gift Cards
AccruedLiabilitiesForUnredeeemedGiftCards
|
2921585 | |
CY2017Q3 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
642821 | |
CY2017Q1 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
608510 | |
CY2017Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
12495194 | |
CY2017Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
12390839 | |
CY2017Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
5863788 | |
CY2017Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
5539357 | |
CY2017Q3 | us-gaap |
Additions To Other Assets Amount
AdditionsToOtherAssetsAmount
|
207262 | |
CY2016Q3 | us-gaap |
Additions To Other Assets Amount
AdditionsToOtherAssetsAmount
|
297563 | |
us-gaap |
Additions To Other Assets Amount
AdditionsToOtherAssetsAmount
|
283988 | ||
us-gaap |
Additions To Other Assets Amount
AdditionsToOtherAssetsAmount
|
931989 | ||
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
190065 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
324480 | ||
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
147354 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
315128 | ||
CY2017Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
536040 | |
CY2017Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
487446 | |
CY2017Q3 | us-gaap |
Allowance For Notes And Loans Receivable Current
AllowanceForNotesAndLoansReceivableCurrent
|
6100 | |
CY2017Q1 | us-gaap |
Allowance For Notes And Loans Receivable Current
AllowanceForNotesAndLoansReceivableCurrent
|
22147 | |
CY2017Q3 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
42647 | |
CY2017Q1 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
26500 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
221381 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
211125 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | ||
CY2017Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | |
CY2016Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | |
CY2017Q3 | us-gaap |
Assets
Assets
|
29454815 | |
CY2016Q3 | us-gaap |
Assets
Assets
|
29900165 | |
CY2017Q1 | us-gaap |
Assets
Assets
|
29418356 | |
CY2017Q1 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
7809605 | |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
15582826 | |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
15150820 | |
CY2017Q3 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
7487052 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5779195 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6194948 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5744297 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4876787 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-34898 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-1318161 | ||
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.12 | |
CY2017Q2 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.12 | |
CY2017Q3 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.12 | |
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
46000000 | |
CY2017Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
46000000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5903436 | |
CY2017Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5854372 | |
CY2017Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5903436 | |
CY2017Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5854372 | |
CY2017Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
5903 | |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
5854 | |
CY2017Q3 | us-gaap |
Cost Of Goods Sold Depreciation And Amortization
CostOfGoodsSoldDepreciationAndAmortization
|
137882 | |
CY2016Q3 | us-gaap |
Cost Of Goods Sold Depreciation And Amortization
CostOfGoodsSoldDepreciationAndAmortization
|
103726 | |
us-gaap |
Cost Of Goods Sold Depreciation And Amortization
CostOfGoodsSoldDepreciationAndAmortization
|
253497 | ||
us-gaap |
Cost Of Goods Sold Depreciation And Amortization
CostOfGoodsSoldDepreciationAndAmortization
|
206199 | ||
CY2017Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
3852471 | |
CY2016Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
4027464 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
8867436 | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
8829393 | ||
CY2017Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
6765473 | |
CY2016Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
7047533 | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
14818046 | ||
us-gaap |
Costs And Expenses
CostsAndExpenses
|
15241062 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
61987 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
204221 | ||
CY2017Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
530176 | |
CY2017Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
451171 | |
CY2017Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
796887 | |
CY2017Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
858874 | |
CY2017Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
194990 | |
CY2016Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
213957 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
389924 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
436708 | ||
CY2017Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
322872 | |
CY2016Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
317683 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
643421 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
642907 | ||
CY2017Q3 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
708412 | |
CY2017Q1 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
702525 | |
CY2017Q3 | us-gaap |
Dividends Payable Current And Noncurrent
DividendsPayableCurrentAndNoncurrent
|
708412 | |
CY2016Q3 | us-gaap |
Dividends Payable Current And Noncurrent
DividendsPayableCurrentAndNoncurrent
|
702525 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.16 | |
CY2016Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.17 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.30 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.29 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.16 | |
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.16 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.29 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.28 | ||
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2221819 | |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2000670 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
3299098 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
224435 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
404022 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
427203 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
438912 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
452069 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
7467558 | |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
7459049 | |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
5245739 | |
CY2017Q3 | us-gaap |
Franchise Costs
FranchiseCosts
|
558407 | |
CY2016Q3 | us-gaap |
Franchise Costs
FranchiseCosts
|
503287 | |
us-gaap |
Franchise Costs
FranchiseCosts
|
1073199 | ||
us-gaap |
Franchise Costs
FranchiseCosts
|
1051000 | ||
CY2017Q3 | us-gaap |
Franchise Revenue
FranchiseRevenue
|
2203310 | |
CY2016Q3 | us-gaap |
Franchise Revenue
FranchiseRevenue
|
2285487 | |
us-gaap |
Franchise Revenue
FranchiseRevenue
|
4342818 | ||
us-gaap |
Franchise Revenue
FranchiseRevenue
|
4637352 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-17912 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-4022 | ||
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
976647 | |
CY2016Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
981149 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2105353 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2221207 | ||
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
1046944 | |
CY2017Q1 | us-gaap |
Goodwill
Goodwill
|
1046944 | |
CY2017Q3 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
173310 | |
CY2017Q1 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
47863 | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
56151 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
331063 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2741246 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2668054 | ||
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
547059 | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
546653 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
999290 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
961407 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
1062750 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
1096123 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-756766 | ||
CY2017Q3 | us-gaap |
Goodwill Gross
GoodwillGross
|
1709328 | |
CY2017Q1 | us-gaap |
Goodwill Gross
GoodwillGross
|
1709328 | |
CY2017Q3 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
662384 | |
CY2017Q1 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
662384 | |
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
47891 | ||
CY2017 | us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
47891 | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1475343 | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1521466 | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-239579 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
76776 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-237546 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
85270 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
30188 | ||
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
125447 | ||
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
264623 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1421625 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
874281 | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
131457 | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
55008 | ||
CY2017Q3 | us-gaap |
Indefinite Lived Franchise Rights
IndefiniteLivedFranchiseRights
|
4635825 | |
CY2017Q1 | us-gaap |
Indefinite Lived Franchise Rights
IndefiniteLivedFranchiseRights
|
4826172 | |
CY2017Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
609914 | |
CY2017Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
632207 | |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
32088 | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
44263 | |
us-gaap |
Interest Expense
InterestExpense
|
67277 | ||
us-gaap |
Interest Expense
InterestExpense
|
92042 | ||
us-gaap |
Interest Paid
InterestPaid
|
53345 | ||
us-gaap |
Interest Paid
InterestPaid
|
68699 | ||
CY2017Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
3267488 | |
CY2017Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
2137609 | |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
6148649 | |
CY2017Q1 | us-gaap |
Inventory Net
InventoryNet
|
4975779 | |
CY2017Q3 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
3067031 | |
CY2017Q1 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
3021220 | |
CY2017Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
252542 | |
CY2017Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
249051 | |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
29454815 | |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
29418356 | |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8111533 | |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8060259 | |
CY2017Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
3186177 | |
CY2017Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1327251 | |
CY2017Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1302501 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
1176392 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
1352894 | |
CY2017Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
|
656891 | |
CY2017Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1858926 | |
CY2017Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2529240 | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
43660 | ||
us-gaap |
Inventory Write Down
InventoryWriteDown
|
42456 | ||
CY2017Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
6213 | |
CY2016Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
11300 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
13431 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
22997 | ||
us-gaap |
Loss Contingency Disclosures
LossContingencyDisclosures
|
<div style="display: inline; font-family: times new roman; font-size: 10pt"><div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;">NOTE <div style="display: inline; font-family: Times New Roman, Times, serif; font-size: 10pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">12</div> – CONTINGENCIES </div></div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;"> </div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;">The Company is party to various legal proceedings arising in the ordinary course of business from time to time. Management believes that the resolution of these matters will <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">not</div> have a significant adverse effect on the Company<div style="display: inline; font-family: Times New Roman, Times, serif; font-size: 10pt;">’s financial position, results of operations or cash flows.</div></div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;"> </div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;">In <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> January 2014, </div>SWRL entered into an Asset Purchase Agreement (the “CherryBerry Purchase Agreement”) with CherryBerry Enterprises LLC, CherryBerry Corporate LLC, CherryBerry LLC<div style="display: inline; font-family: Times New Roman, Times, serif; font-size: 10pt;"> (collectively, the “CherryBerry Entities”), and their respective owners (collectively, the “CherryBerry Selling Parties”), pursuant to which SWRL acquired the franchise rights of frozen yogurt stores branded as “CherryBerry” (the “CherryBerry Acquisition”). As a part of the consideration for the CherryBerry Acquisition, SWRL agreed to issue an aggregate of <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">4,000,000</div> shares of SWRL common stock (the “CB Shares”) to the CherryBerry Selling Parties, which were subject to a <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">one</div>-year lock-up agreement. The CB Shares were issued to the CherryBerry Selling Parties in <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> February 2015. </div>Pursuant to the terms of the CherryBerry Purchase Agreement, following expiration of the lock-up period, if any of the CherryBerry Selling Parties desired to sell their CB Shares, they must <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">first</div> offer such shares to SWRL and RMCF prior to any sale of the CB Shares on the open market. If the proceeds from the sale of any of the CB Shares is less than <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">$0.50</div> per share and the CherryBerry Selling Parties comply with other terms of the CherryBerry Purchase Agreement, SWRL agreed to pay a shortfall payment equal to the difference of the sale price of the CB Shares and <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">$0.50</div> per share, multiplied by the number of shares sold by the CherryBerry Selling Parties. In <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> July </div>and <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> August 2015, </div>the CherryBerry Selling Parties submitted to SWRL several requests for payment of approximately <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">$205,000</div> of shortfall payments based on the sale of a portion of the CB Shares. </div></div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;"> </div> <div style=" margin: 0pt; text-align: left; font-family: Times New Roman, Times, serif; font-size: 10pt;"></div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;">In <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> August 2015, </div>SWRL filed a lawsuit against the CherryBerry Selling Parties, a former officer and director of SWRL and unknown other parties, in the District Court for La Plata County, Colorado, alleging wrongful actions on their part to cause the price of SWRL<div style="display: inline; font-family: Times New Roman, Times, serif; font-size: 10pt;">’s common stock to decline and thereafter making an improper demand for the shortfall payment described above, and certain other actions in violation of various provisions of the CherryBerry Purchase Agreement. SWRL sought unspecified damages, attorney’s fees, other costs, and a determination that the shortfall payment arrangement is void. In <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> September 2015, </div>the CherryBerry Selling Parties filed an answer and counterclaim to the lawsuit in the U.S. District Court for the District of Colorado, and moved the lawsuit to federal court in the U.S. District Court for the District of Colorado (the “Colorado District Court”). In addition, the CherryBerry Entities added RMCF to the lawsuit through a <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">third</div>-party complaint. The complaint alleged that SWRL materially breached the CherryBerry Purchase Agreement by <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">not</div> paying the shortfall payment, that SWRL is the alter ego of RMCF and RMCF is liable for any obligations of SWRL, and that the SWRL Loan Agreement should be recharacterized as equity. The CherryBerry Entities sought payment in full of the shortfall payment under the CherryBerry Purchase Agreement, declaratory judgements that SWRL is the alter ego of RMCF and the SWRL Loan Agreement should be recharacterized as equity, and interest, attorney’s fees, costs and other equitable relief. </div></div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;"> </div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;">On <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> January 13, 2016, </div>the CherryBerry Entities dismissed without prejudice their counterclaim and <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">third</div>-party complaint <div style="display: inline; font-family: Times New Roman, Times, serif; font-size: 10pt;">in the Colorado District Court, and thereafter on <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> January 13, 2016, </div>the CherryBerry Entities refiled the exact claims (the “Oklahoma Action”) in the United States District Court for the Northern District of Oklahoma (the “Oklahoma Court”). Also on <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> January 13, 2016, </div>RMCF filed a lawsuit against the CherryBerry Entities in the Colorado District Court seeking a declaratory judgment that it is <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">not</div> the alter ego of SWRL and that the SWRL Loan Agreement should <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">not</div> be re-characterized as equity (the “Colorado Action”). On that same date, SWRL filed a complaint against the CherryBerry Selling Parties asserting the same claims as it had asserted previously. RMCF filed a motion to dismiss for lack of jurisdiction and improper venue and in the alternative a motion to transfer venue in response to the Oklahoma Action, and the CherryBerry Selling Parties subsequently filed a motion to dismiss the Colorado Action. In <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> April 2016, </div>the Colorado District Court granted in part the CherryBerry Selling Parties’ motion and administratively closed the case. In addition, in <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> April 2016, </div>the Oklahoma Court denied RMCF’s motion (and SWRL’s similar motion). On <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> April 8, 2016, </div>the CherryBerry Entities moved to add RMCF as a defendant on the alter ego and re-characterization claims in the Oklahoma Action. On <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> May 9, 2016, </div>the Oklahoma Court granted that application and we filed an answer to this action on <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> June 6, 2016. </div></div></div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;"> </div> <div style=" margin: 0pt; text-align: justify; font-family: Times New Roman, Times, serif; font-size: 10pt;">On<div style="display: inline; font-family: Times New Roman, Times, serif; font-size: 10pt;"> <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> July 11, 2017, </div>the Oklahoma Court granted summary judgement in favor of SWRL and RMCF on all of the claims made by the CherryBerry Entities, and in connection therewith, on <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> September 26, 2017, </div>the Oklahoma Court dismissed all counterclaims made by SWRL. The Company does <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">not</div> expect any further proceedings with respect to this matter. </div></div></div> | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-2050614 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-2406680 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-172934 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1065034 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
2188650 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
2153553 | ||
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
928284 | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
974813 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1741956 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
1706647 | ||
us-gaap |
Noncash Or Part Noncash Divestiture Amount Of Consideration Received1
NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived1
|
62609 | ||
us-gaap |
Noncash Or Part Noncash Divestiture Amount Of Consideration Received1
NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived1
|
145585 | ||
CY2017Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
169787 | |
CY2017Q1 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
235612 | |
CY2017Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
331366 | |
CY2017Q1 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
370769 | |
CY2017Q3 | us-gaap |
Notes Payable
NotesPayable
|
3186177 | |
CY2017Q1 | us-gaap |
Notes Payable
NotesPayable
|
3831741 | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
5 | ||
CY2017Q3 | us-gaap |
Number Of Stores
NumberOfStores
|
518 | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1501218 | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1554429 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2795092 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2737099 | ||
CY2017Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
303831 | |
CY2017Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
253497 | |
CY2017Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
387772 | |
CY2017Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
256548 | |
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
66116 | |
CY2017Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
74639 | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
325922 | ||
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
139305 | ||
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-25875 | |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-32963 | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-53846 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-69045 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-7697 | ||
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-35168 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
|||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
351584 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
1405050 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
1399736 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
8508 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
294892 | ||
us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
14292 | ||
us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
90846 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
283988 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
931989 | ||
CY2017Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
250000 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
250000 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2017Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
135733 | ||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
161657 | ||
us-gaap |
Profit Loss
ProfitLoss
|
1741956 | ||
us-gaap |
Profit Loss
ProfitLoss
|
1706647 | ||
CY2017Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
18880131 | |
CY2017Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
18848770 | |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6384937 | |
CY2017Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6457931 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
58800 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
68800 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
645564 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
621232 | ||
us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | ||
CY2017Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | |
CY2017Q3 | us-gaap |
Retail Expenses
RetailExpenses
|
616927 | |
CY2016Q3 | us-gaap |
Retail Expenses
RetailExpenses
|
658666 | |
us-gaap |
Retail Expenses
RetailExpenses
|
1189751 | ||
us-gaap |
Retail Expenses
RetailExpenses
|
1325615 | ||
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
13614665 | |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
13283646 | |
CY2017Q3 | us-gaap |
Revenues
Revenues
|
8266691 | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
8601962 | |
us-gaap |
Revenues
Revenues
|
17613138 | ||
us-gaap |
Revenues
Revenues
|
17978161 | ||
CY2017Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6063381 | |
CY2016Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6316475 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
13270320 | ||
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
13340809 | ||
CY2017Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
566031 | |
CY2016Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
663010 | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1192383 | ||
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1317139 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
324480 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
315128 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
|||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
12936 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
|||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
|||
CY2017Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
0 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
||
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
12936 | |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
|||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
|||
CY2014Q3 | us-gaap |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
3000000 | |
CY2015Q1 | us-gaap |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
2058000 | |
CY2017Q3 | us-gaap |
Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
|
638000 | |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
19484356 | |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
18828857 | |
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
0 | ||
CY2017Q3 | us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
0 | |
CY2017Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
104776 | |
CY2016Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
161965 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5991048 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5979620 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6004153 | ||
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5876727 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5829083 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
114071 | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
171854 | ||
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5981503 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5865549 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5832299 |