2016 Q3 Form 10-Q Financial Statement
#000114420416133544 Filed on November 14, 2016
Income Statement
Concept | 2016 Q3 | 2015 Q4 | 2015 Q3 |
---|---|---|---|
Revenue | $3.841M | $4.200M | $4.730M |
YoY Change | -18.8% | 0.24% | -1.49% |
Cost Of Revenue | $1.521M | $1.910M | $2.255M |
YoY Change | -32.55% | -8.61% | -16.31% |
Gross Profit | $2.320M | $2.290M | $2.475M |
YoY Change | -6.27% | 9.05% | 17.48% |
Gross Profit Margin | 60.39% | 54.52% | 52.32% |
Selling, General & Admin | $1.747M | $1.780M | $1.833M |
YoY Change | -4.68% | 10.56% | 11.03% |
% of Gross Profit | 75.33% | 77.73% | 74.07% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $130.0K | -$70.00K | $340.0K |
YoY Change | -61.76% | -133.33% | 126.67% |
% of Gross Profit | 5.6% | -3.06% | 13.74% |
Operating Expenses | $1.747M | $1.770M | $1.833M |
YoY Change | -4.68% | 9.94% | 11.03% |
Operating Profit | $572.3K | $520.0K | $641.6K |
YoY Change | -10.8% | 6.12% | 40.84% |
Interest Expense | $6.445K | -$10.00K | $4.580K |
YoY Change | 40.72% | 0.0% | -62.99% |
% of Operating Profit | 1.13% | -1.92% | 0.71% |
Other Income/Expense, Net | -$6.445K | -$100.0K | -$4.580K |
YoY Change | 40.72% | -1100.0% | -72.39% |
Pretax Income | $565.9K | $410.0K | $637.1K |
YoY Change | -11.17% | -16.33% | 45.11% |
Income Tax | $285.5K | $220.0K | $352.0K |
% Of Pretax Income | 50.45% | 53.66% | 55.25% |
Net Earnings | $280.4K | $300.0K | $104.7K |
YoY Change | 167.72% | -211.11% | -41.78% |
Net Earnings / Revenue | 7.3% | 7.14% | 2.21% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $252.3K | $270.3K | $89.29K |
COMMON SHARES | |||
Basic Shares Outstanding | 33.16M | 33.11M shares | 33.11M shares |
Diluted Shares Outstanding | 33.31M | 33.67M shares |
Balance Sheet
Concept | 2016 Q3 | 2015 Q4 | 2015 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.080M | $410.0K | $720.0K |
YoY Change | 188.89% | -22.64% | 53.19% |
Cash & Equivalents | $2.211M | $414.7K | $717.3K |
Short-Term Investments | |||
Other Short-Term Assets | $610.0K | $350.0K | $1.130M |
YoY Change | -46.02% | -32.69% | -19.86% |
Inventory | $80.00K | $67.86K | $90.00K |
Prepaid Expenses | |||
Receivables | $1.590M | $2.521M | $2.570M |
Other Receivables | $270.0K | $300.0K | $300.0K |
Total Short-Term Assets | $4.630M | $3.658M | $4.800M |
YoY Change | -3.54% | 7.43% | 9.84% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.200M | $1.497M | $1.610M |
YoY Change | -25.47% | -28.28% | -26.15% |
Goodwill | $530.0K | ||
YoY Change | 0.0% | ||
Intangibles | $35.00K | ||
YoY Change | -75.44% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $280.0K | $320.0K | $470.0K |
YoY Change | -40.43% | -40.74% | 161.11% |
Total Long-Term Assets | $2.240M | $2.585M | $2.850M |
YoY Change | -21.4% | -21.69% | -25.2% |
TOTAL ASSETS | |||
Total Short-Term Assets | $4.630M | $3.658M | $4.800M |
Total Long-Term Assets | $2.240M | $2.585M | $2.850M |
Total Assets | $6.870M | $6.243M | $7.650M |
YoY Change | -10.2% | -6.9% | -6.48% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.090M | $682.9K | $1.360M |
YoY Change | -19.85% | -31.46% | -14.47% |
Accrued Expenses | $325.8K | $589.4K | $1.303M |
YoY Change | -74.99% | 16.7% | 78.49% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $200.0K |
YoY Change | -100.0% | -100.0% | -63.64% |
Long-Term Debt Due | $270.0K | $270.0K | $330.0K |
YoY Change | -18.18% | -27.03% | -25.0% |
Total Short-Term Liabilities | $1.812M | $1.671M | $3.316M |
YoY Change | -45.35% | -34.7% | -6.07% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $450.0K | $650.0K | $720.0K |
YoY Change | -37.5% | -32.29% | -31.43% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $450.0K | $650.0K | $720.0K |
YoY Change | -37.5% | -32.29% | -31.43% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.812M | $1.671M | $3.316M |
Total Long-Term Liabilities | $450.0K | $650.0K | $720.0K |
Total Liabilities | $2.260M | $2.323M | $4.036M |
YoY Change | -44.0% | -33.91% | -14.68% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$15.44M | -$16.11M | -$16.41M |
YoY Change | -5.89% | -4.14% | |
Common Stock | $20.06M | $20.03M | $20.02M |
YoY Change | 0.17% | 0.17% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $4.612M | $3.919M | $3.612M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.874M | $6.243M | $7.647M |
YoY Change | -10.11% | -6.9% | -6.51% |
Cashflow Statement
Concept | 2016 Q3 | 2015 Q4 | 2015 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $280.4K | $300.0K | $104.7K |
YoY Change | 167.72% | -211.11% | -41.78% |
Depreciation, Depletion And Amortization | $130.0K | -$70.00K | $340.0K |
YoY Change | -61.76% | -133.33% | 126.67% |
Cash From Operating Activities | $990.0K | -$380.0K | $1.220M |
YoY Change | -18.85% | -392.31% | 190.48% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$50.00K | -$100.0K | $30.00K |
YoY Change | -266.67% | 233.33% | -250.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $500.0K | -$420.0K |
YoY Change | -100.0% | 284.62% | |
Cash From Investing Activities | -$50.00K | $400.0K | -$390.0K |
YoY Change | -87.18% | 300.0% | 1850.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -60.00K | -320.0K | -440.0K |
YoY Change | -86.36% | 100.0% | 22.22% |
NET CHANGE | |||
Cash From Operating Activities | 990.0K | -380.0K | 1.220M |
Cash From Investing Activities | -50.00K | 400.0K | -390.0K |
Cash From Financing Activities | -60.00K | -320.0K | -440.0K |
Net Change In Cash | 880.0K | -300.0K | 390.0K |
YoY Change | 125.64% | -528.57% | 875.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $990.0K | -$380.0K | $1.220M |
Capital Expenditures | -$50.00K | -$100.0K | $30.00K |
Free Cash Flow | $1.040M | -$280.0K | $1.190M |
YoY Change | -12.61% | -275.0% | 170.45% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
325839 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
589417 | USD |
CY2016Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
270000 | USD |
CY2015Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
272374 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1812155 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1670964 | USD |
CY2016Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
450000 | USD |
CY2015Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
652500 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
10872366 | USD | |
CY2016Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
20021924 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
19996428 | USD |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-15442883 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-16110135 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4612198 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3919450 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6874353 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6242914 | USD |
CY2016Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
173000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
173000 | USD |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
33157 | USD |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
33157 | USD |
CY2016Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
270000 | USD |
CY2016Q3 | us-gaap |
Long Term Accounts Notes And Loans Receivable Net Noncurrent
LongTermAccountsNotesAndLoansReceivableNetNoncurrent
|
200000 | USD |
CY2015Q4 | us-gaap |
Long Term Accounts Notes And Loans Receivable Net Noncurrent
LongTermAccountsNotesAndLoansReceivableNetNoncurrent
|
200000 | USD |
CY2015Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
300000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
11774659 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
5354570 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4758531 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
6420089 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
6113835 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
16730 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
21506 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-15064 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-21506 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1513317 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1348252 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
395846 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
667252 | USD | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33107610 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33157610 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
33674676 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
33305833 | shares | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
667252 | USD | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
705317 | USD | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
0 | USD | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-309471 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4744077 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4891708 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
681000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
808000 | USD | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.02 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | ||
CY2015Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4729808 | USD |
CY2016Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3840800 | USD |
CY2015Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
2255109 | USD |
CY2016Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1521181 | USD |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
641636 | USD |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
572329 | USD |
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
104729 | USD |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
280384 | USD |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33107610 | shares |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33157610 | shares |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
33674676 | shares |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
33305833 | shares |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
280384 | USD |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
285056 | USD |
CY2016Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
0 | USD |
CY2015Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-180327 | USD |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1747290 | USD |
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1833063 | USD |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
285500 | USD |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
352000 | USD |
CY2016Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1669915 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
186257 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
0 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
519795 | USD | |
CY2015Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
369211 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
639146 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
25496 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
25496 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-932788 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
8147 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-209875 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
254380 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
602700 | USD | |
us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
-13261 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
406905 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
358656 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-263578 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
797900 | USD | |
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
1248318 | USD | |
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
970087 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1915570 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
1365933 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
70781 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
49950 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-40781 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-549950 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
279726 | USD | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
414661 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
531003 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2084576 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
717260 | USD |
us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
-39785 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-55000 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
238 | USD | |
us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
-6752 | USD | |
us-gaap |
Payments For Proceeds From Loans Receivable
PaymentsForProceedsFromLoansReceivable
|
-30000 | USD | |
us-gaap |
Payments For Proceeds From Loans Receivable
PaymentsForProceedsFromLoansReceivable
|
500000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
21506 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
16730 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
1050685 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
491459 | USD | |
CY2016Q3 | skas |
Working Capital
WorkingCapital
|
2815460 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-204874 | USD | |
CY2016Q3 | skas |
Incremental Common Shares Attributable To Options
IncrementalCommonSharesAttributableToOptions
|
148223 | shares |
CY2015Q3 | skas |
Incremental Common Shares Attributable To Options
IncrementalCommonSharesAttributableToOptions
|
567066 | shares |
skas |
Incremental Common Shares Attributable To Options
IncrementalCommonSharesAttributableToOptions
|
148223 | shares | |
skas |
Incremental Common Shares Attributable To Options
IncrementalCommonSharesAttributableToOptions
|
567066 | shares | |
skas |
Share Based Compensation Stock Options Unamortized Fair Value
ShareBasedCompensationStockOptionsUnamortizedFairValue
|
8000 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
0.00 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
0.00 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
0.00 | USD | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
0.00 | ||
skas |
Discontinued Operation Income Loss From Discontinued Operation Weighted Average Number Of Shares Outstanding Basic
DiscontinuedOperationIncomeLossFromDiscontinuedOperationWeightedAverageNumberOfSharesOutstandingBasic
|
33157610 | shares | |
us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
417184 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
867765 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
-450581 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Interest Expense
DisposalGroupIncludingDiscontinuedOperationInterestExpense
|
0.00 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Interest Expense
DisposalGroupIncludingDiscontinuedOperationInterestExpense
|
24575 | USD | |
skas |
Disposal Group Including Discontinued Operation Other Income Expense
DisposalGroupIncludingDiscontinuedOperationOtherIncomeExpense
|
0.00 | USD | |
us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Disposal Of Discontinued Operation
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation
|
0.00 | USD | |
us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Disposal Of Discontinued Operation
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation
|
-141000 | USD | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
-0.01 | ||
skas |
Discontinued Operation Income Loss From Discontinued Operation Weighted Average Number Of Shares Outstanding Basic
DiscontinuedOperationIncomeLossFromDiscontinuedOperationWeightedAverageNumberOfSharesOutstandingBasic
|
33107610 | shares | |
skas |
Disposal Group Including Discontinued Operation Other Income Expense
DisposalGroupIncludingDiscontinuedOperationOtherIncomeExpense
|
24685 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
0.00 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
0.00 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
1346760 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
1763944 | USD | |
CY2016Q3 | us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
0.00 | USD |
CY2016Q3 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
0.00 | USD |
CY2016Q3 | us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
0.00 | USD |
CY2016Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
0.00 | |
CY2016Q3 | skas |
Discontinued Operation Income Loss From Discontinued Operation Weighted Average Number Of Shares Outstanding Basic
DiscontinuedOperationIncomeLossFromDiscontinuedOperationWeightedAverageNumberOfSharesOutstandingBasic
|
33157610 | shares |
CY2015Q3 | us-gaap |
Disposal Group Including Discontinued Operation Gross Profit Loss
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss
|
113254 | USD |
CY2015Q3 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
387448 | USD |
CY2015Q3 | us-gaap |
Disposal Group Including Discontinued Operation Operating Income Loss
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss
|
-274194 | USD |
CY2016Q3 | us-gaap |
Disposal Group Including Discontinued Operation Interest Expense
DisposalGroupIncludingDiscontinuedOperationInterestExpense
|
0.00 | USD |
CY2015Q3 | us-gaap |
Disposal Group Including Discontinued Operation Interest Expense
DisposalGroupIncludingDiscontinuedOperationInterestExpense
|
7774 | USD |
CY2016Q3 | skas |
Disposal Group Including Discontinued Operation Other Income Expense
DisposalGroupIncludingDiscontinuedOperationOtherIncomeExpense
|
0.00 | USD |
CY2016Q3 | us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Disposal Of Discontinued Operation
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation
|
0.00 | USD |
CY2015Q3 | us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Disposal Of Discontinued Operation
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation
|
-75000 | USD |
CY2015Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
|
-0.01 | |
CY2015Q3 | skas |
Discontinued Operation Income Loss From Discontinued Operation Weighted Average Number Of Shares Outstanding Basic
DiscontinuedOperationIncomeLossFromDiscontinuedOperationWeightedAverageNumberOfSharesOutstandingBasic
|
33107610 | shares |
CY2015Q3 | skas |
Disposal Group Including Discontinued Operation Other Income Expense
DisposalGroupIncludingDiscontinuedOperationOtherIncomeExpense
|
26641 | USD |
CY2016Q3 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
0.00 | USD |
CY2016Q3 | us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
0.00 | USD |
CY2015Q3 | us-gaap |
Disposal Group Including Discontinued Operation Costs Of Goods Sold
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold
|
787154 | USD |
CY2015Q3 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
900408 | USD |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2485887 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2116676 | USD |
CY2016Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
9999154 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
9999154 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
33157610 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
33157610 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
33157610 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
33157610 | shares |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
0 | USD | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-350000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-629726 | USD | |
CY2015Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | USD |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <u><font style="FONT-SIZE: 10pt">Reclassifications</font></u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">Certain reclassifications were made to prior year amounts to conform to the current year presentation. None of the reclassifications affected the Company’s net income in any period.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | ||
CY2016Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD |