2014 Q1 Form 10-Q Financial Statement
#000114420414030858 Filed on May 15, 2014
Income Statement
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
Revenue | $3.045M | $2.701M |
YoY Change | 12.73% | -14.13% |
Cost Of Revenue | $1.791M | $1.532M |
YoY Change | 16.9% | -17.72% |
Gross Profit | $1.254M | $1.169M |
YoY Change | 7.27% | -8.93% |
Gross Profit Margin | 41.18% | 43.28% |
Selling, General & Admin | $1.213M | $927.6K |
YoY Change | 30.73% | -23.37% |
% of Gross Profit | 96.69% | 79.34% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $130.0K | $100.0K |
YoY Change | 30.0% | 0.0% |
% of Gross Profit | 10.37% | 8.55% |
Operating Expenses | $1.213M | $927.6K |
YoY Change | 30.73% | -23.37% |
Operating Profit | $41.51K | $241.6K |
YoY Change | -82.82% | 229.11% |
Interest Expense | $25.04K | $23.13K |
YoY Change | 8.25% | -37.43% |
% of Operating Profit | 60.32% | 9.57% |
Other Income/Expense, Net | -$15.64K | -$123.6K |
YoY Change | -87.34% | -4302.65% |
Pretax Income | $25.87K | $118.0K |
YoY Change | -78.09% | 54.61% |
Income Tax | -$14.00K | -$64.00K |
% Of Pretax Income | -54.12% | -54.22% |
Net Earnings | $11.87K | $56.95K |
YoY Change | -79.16% | 20.28% |
Net Earnings / Revenue | 0.39% | 2.11% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | $8.696K | $52.17K |
COMMON SHARES | ||
Basic Shares Outstanding | 33.10M shares | 33.04M shares |
Diluted Shares Outstanding | 34.90M shares | 34.45M shares |
Balance Sheet
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $90.00K | $190.0K |
YoY Change | -52.63% | -63.46% |
Cash & Equivalents | ||
Short-Term Investments | ||
Other Short-Term Assets | $1.270M | $650.0K |
YoY Change | 95.38% | 35.42% |
Inventory | $323.0K | $370.0K |
Prepaid Expenses | ||
Receivables | $1.374M | $1.630M |
Other Receivables | $100.0K | $110.0K |
Total Short-Term Assets | $3.161M | $2.950M |
YoY Change | 7.15% | 11.67% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $2.333M | $2.630M |
YoY Change | -11.29% | 5.29% |
Goodwill | $1.080M | |
YoY Change | ||
Intangibles | $360.0K | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $180.0K | $180.0K |
YoY Change | 0.0% | -93.93% |
Total Long-Term Assets | $4.019M | $5.480M |
YoY Change | -26.66% | 0.35% |
TOTAL ASSETS | ||
Total Short-Term Assets | $3.161M | $2.950M |
Total Long-Term Assets | $4.019M | $5.480M |
Total Assets | $7.180M | $8.430M |
YoY Change | -14.83% | 4.04% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $799.3K | $850.0K |
YoY Change | -5.97% | 27.24% |
Accrued Expenses | $403.8K | $490.0K |
YoY Change | -17.59% | 109.18% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $500.0K | $300.0K |
YoY Change | 66.67% | -53.85% |
Long-Term Debt Due | $970.0K | $710.0K |
YoY Change | 36.62% | 47.92% |
Total Short-Term Liabilities | $2.833M | $2.480M |
YoY Change | 14.23% | 14.81% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.160M | $830.0K |
YoY Change | 39.76% | -50.3% |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $1.160M | $830.0K |
YoY Change | 39.76% | -50.3% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $2.833M | $2.480M |
Total Long-Term Liabilities | $1.160M | $830.0K |
Total Liabilities | $4.140M | $3.550M |
YoY Change | 16.63% | -7.3% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$16.93M | |
YoY Change | ||
Common Stock | $19.97M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $3.039M | $4.870M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $7.180M | $8.430M |
YoY Change | -14.83% | 4.04% |
Cashflow Statement
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $11.87K | $56.95K |
YoY Change | -79.16% | 20.28% |
Depreciation, Depletion And Amortization | $130.0K | $100.0K |
YoY Change | 30.0% | 0.0% |
Cash From Operating Activities | -$30.00K | -$20.00K |
YoY Change | 50.0% | -108.0% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $19.08K | $547.0K |
YoY Change | -96.51% | 818.51% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $30.00K | $340.0K |
YoY Change | -91.18% | 1600.0% |
Cash From Investing Activities | $10.00K | -$210.0K |
YoY Change | -104.76% | 500.96% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -30.00K | 160.0K |
YoY Change | -118.75% | -207.86% |
NET CHANGE | ||
Cash From Operating Activities | -30.00K | -20.00K |
Cash From Investing Activities | 10.00K | -210.0K |
Cash From Financing Activities | -30.00K | 160.0K |
Net Change In Cash | -50.00K | -70.00K |
YoY Change | -28.57% | -204.97% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$30.00K | -$20.00K |
Capital Expenditures | $19.08K | $547.0K |
Free Cash Flow | -$49.08K | -$567.0K |
YoY Change | -91.34% | -397.78% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q1 | us-gaap |
Liabilities
Liabilities
|
4140367 | USD |
CY2014Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
33108 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
4348995 | USD |
CY2014Q1 | us-gaap |
Cash
Cash
|
94464 | USD |
CY2013Q4 | us-gaap |
Cash
Cash
|
146405 | USD |
CY2014Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1374070 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1626639 | USD |
CY2014Q1 | us-gaap |
Inventory Net
InventoryNet
|
323025 | USD |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
338513 | USD |
CY2014Q1 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
97408 | USD |
CY2013Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
116219 | USD |
CY2014Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1271948 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
999479 | USD |
CY2014Q1 | us-gaap |
Assets Current
AssetsCurrent
|
3160915 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3227255 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2333098 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2444840 | USD |
CY2014Q1 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
178684 | USD |
CY2013Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
180184 | USD |
CY2014Q1 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
66622 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
963707 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
666045 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
297662 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
294757 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
2905 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
19925807 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-16939090 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3019774 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7368779 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3045439 | USD |
CY2013Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
97189 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
13869 | USD |
CY2013Q4 | skas |
Disposal Group Including Discontinued Operation Trade Receivables
DisposalGroupIncludingDiscontinuedOperationTradeReceivables
|
160000 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilitiesCurrent
|
28000 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
1080380 | USD |
CY2014Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3039332 | USD |
CY2013Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
360000 | USD |
CY2014Q1 | us-gaap |
Goodwill
Goodwill
|
1080380 | USD |
CY2013Q4 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
76110 | USD |
CY2014Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
360000 | USD |
CY2014Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
149000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
140000 | USD |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
33057 | USD |
CY2014Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
19933445 | USD |
CY2014Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-16927221 | USD |
CY2014Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
1158373 | USD |
CY2013Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
1284440 | USD |
CY2013Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
992862 | USD |
CY2014Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2832994 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2924555 | USD |
CY2014Q1 | us-gaap |
Other Assets
OtherAssets
|
1685686 | USD |
CY2013Q4 | us-gaap |
Other Assets
OtherAssets
|
1696674 | USD |
CY2014Q1 | us-gaap |
Assets
Assets
|
7179699 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
7368779 | USD |
CY2014Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
799254 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
869968 | USD |
CY2014Q1 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
500000 | USD |
CY2013Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
375000 | USD |
CY2014Q1 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
164758 | USD |
CY2013Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
131548 | USD |
CY2014Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
403831 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
555177 | USD |
CY2014Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
965151 | USD |
CY2014Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7179699 | USD |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
33107610 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
33057610 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
33107610 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
33057610 | shares |
CY2014Q1 | skas |
Working Capital
WorkingCapital
|
327921 | USD |
CY2014Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1284072 | USD |
CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1249362 | USD |
CY2014Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
9999154 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
9999154 | shares |
CY2014Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
11869 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
0 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
0 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
0 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
0 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
0 | USD |
CY2013Q1 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
0.00 | |
CY2014Q1 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
0.00 | |
CY2013Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33040422 | shares |
CY2014Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33104277 | shares |
CY2014Q1 | skas |
Disposal Group Including Discontinued Operation Trade Receivables
DisposalGroupIncludingDiscontinuedOperationTradeReceivables
|
0 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilitiesCurrent
|
0 | USD |
CY2013Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
3473698 | USD |
CY2013Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-5229 | USD |
CY2013Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
-0.00 | |
CY2013Q1 | us-gaap |
Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
|
33104277 | shares |
CY2013Q3 | us-gaap |
Business Acquisition Percentage Of Voting Interests Acquired
BusinessAcquisitionPercentageOfVotingInterestsAcquired
|
1 | pure |
CY2013Q3 | skas |
Business Acquisitions Cost Of Acquired Entity Cash Paid
BusinessAcquisitionsCostOfAcquiredEntityCashPaid
|
1350000 | USD |
CY2013Q3 | skas |
Business Acquisitions Cost Of Acquired Entity Future Cash Payment
BusinessAcquisitionsCostOfAcquiredEntityFutureCashPayment
|
1000000 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2701456 | USD |
CY2013Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1532232 | USD |
CY2014Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1791234 | USD |
CY2013Q1 | us-gaap |
Gross Profit
GrossProfit
|
1169224 | USD |
CY2014Q1 | us-gaap |
Gross Profit
GrossProfit
|
1254205 | USD |
CY2013Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
927618 | USD |
CY2014Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1212695 | USD |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
241606 | USD |
CY2013Q1 | skas |
Incremental Common Shares Attributable To Options
IncrementalCommonSharesAttributableToOptions
|
400318 | shares |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
41510 | USD |
CY2013Q1 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
5607 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
6195 | USD |
CY2013Q1 | us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
111145 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
0 | USD |
CY2013Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
5109 | USD |
CY2014Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
3201 | USD |
CY2013Q1 | us-gaap |
Interest Expense
InterestExpense
|
23129 | USD |
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
25037 | USD |
CY2013Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-123558 | USD |
CY2014Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-15641 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
118048 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
25869 | USD |
CY2013Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-23000 | USD |
CY2014Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-5000 | USD |
CY2013Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-41000 | USD |
CY2014Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-9000 | USD |
CY2013Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-64000 | USD |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-14000 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
54048 | USD |
CY2013Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
2905 | USD |
CY2014Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
0 | USD |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
56953 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
11869 | USD |
CY2013Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.00 | |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.00 | |
CY2013Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
34448119 | shares |
CY2014Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
34904380 | shares |
CY2014Q1 | skas |
Incremental Common Shares Attributable To Options
IncrementalCommonSharesAttributableToOptions
|
430381 | shares |
CY2013Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
8114 | USD |
CY2014Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
7689 | USD |
CY2013Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1350000 | shares |
CY2014Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
750000 | shares |
CY2014Q1 | skas |
Share Based Compensation Stock Options Unamortized Fair Value
ShareBasedCompensationStockOptionsUnamortizedFairValue
|
15400 | USD |
CY2014Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
130820 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-252569 | USD |
CY2013Q1 | us-gaap |
Proceeds From Insurance Settlement Operating Activities
ProceedsFromInsuranceSettlementOperatingActivities
|
147928 | USD |
CY2014Q1 | us-gaap |
Proceeds From Insurance Settlement Operating Activities
ProceedsFromInsuranceSettlementOperatingActivities
|
0 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
68897 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-15488 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
12904 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
272469 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
0 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
-1500 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-41000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-9000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-125206 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-70714 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
7048 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
33210 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-152590 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-151346 | USD |
CY2013Q1 | us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
-72187 | USD |
CY2014Q1 | us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
-44453 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-28778 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-62191 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-51941 | USD |
CY2012Q4 | us-gaap |
Cash
Cash
|
250408 | USD |
CY2013Q1 | us-gaap |
Cash
Cash
|
188217 | USD |
CY2013Q1 | us-gaap |
Interest Paid
InterestPaid
|
23129 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
25037 | USD |
CY2013Q1 | us-gaap |
Legal Fees
LegalFees
|
0 | USD |
CY2014Q1 | us-gaap |
Legal Fees
LegalFees
|
0 | USD |
CY2014Q1 | us-gaap |
Accounts Payable Other Current
AccountsPayableOtherCurrent
|
250 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Other Current
AccountsPayableOtherCurrent
|
250 | USD |
CY2011Q3 | skas |
Earn Out Amount For Extinguishment
EarnOutAmountForExtinguishment
|
2769000 | USD |
CY2011Q3 | skas |
Earn Out Payments For Extinguishment
EarnOutPaymentsForExtinguishment
|
444000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-15234 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-32384 | USD |
CY2013Q1 | us-gaap |
Proceeds From Sale And Collection Of Notes Receivable
ProceedsFromSaleAndCollectionOfNotesReceivable
|
26392 | USD |
CY2014Q1 | us-gaap |
Proceeds From Sale And Collection Of Notes Receivable
ProceedsFromSaleAndCollectionOfNotesReceivable
|
28299 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
547027 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
19078 | USD |
CY2013Q1 | us-gaap |
Proceeds From Insurance Settlement Investing Activities
ProceedsFromInsuranceSettlementInvestingActivities
|
315014 | USD |
CY2014Q1 | us-gaap |
Proceeds From Insurance Settlement Investing Activities
ProceedsFromInsuranceSettlementInvestingActivities
|
0 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-205621 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
9221 | USD |
CY2013Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
141336 | USD |
CY2014Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
153778 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
158664 | USD |
CY2014Q1 | skas |
Earn Out Payments Liability
EarnOutPaymentsLiability
|
The balance is recorded as a liability at a discount rate of seven (7%) percent. Continuing earn-out payments will be made on a monthly basis in an amount equal to (i) five percent (5%) of the subsidiary’s gross receipts, plus (ii) five percent (5%) of the subsidiary’s pre-tax profit. | |
CY2013Q1 | skas |
Incremental Common Shares Attributable To Warrants
IncrementalCommonSharesAttributableToWarrants
|
1007379 | shares |
CY2014Q1 | skas |
Incremental Common Shares Attributable To Warrants
IncrementalCommonSharesAttributableToWarrants
|
1369723 | shares |
CY2014Q1 | skas |
Additional Payments For Execution Of Redemption Agreement
AdditionalPaymentsForExecutionOfRedemptionAgreement
|
1766000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
300000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
125000 | USD |
CY2014Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2014Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2014Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-03-31 | |
CY2014Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | |
CY2014Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2014Q1 | dei |
Trading Symbol
TradingSymbol
|
SKAS | |
CY2014Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
33107610 | shares |
CY2014Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Saker Aviation Services, Inc. | |
CY2014Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001128281 | |
CY2014Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2014Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company |