2019 Q4 Form 10-Q Financial Statement
#000143774919022914 Filed on November 14, 2019
Income Statement
Concept | 2019 Q4 | 2019 Q3 | 2018 Q3 |
---|---|---|---|
Revenue | $2.949M | $3.384M | $3.280M |
YoY Change | 2.32% | 3.14% | -6.77% |
Cost Of Revenue | $1.452M | $1.680M | $1.699M |
YoY Change | -1.59% | -1.09% | 11.68% |
Gross Profit | $1.497M | $1.704M | $1.582M |
YoY Change | 6.42% | 7.69% | -20.82% |
Gross Profit Margin | 50.75% | 50.35% | 48.22% |
Selling, General & Admin | $1.268M | $1.285M | $1.266M |
YoY Change | 5.91% | 1.48% | -17.47% |
% of Gross Profit | 84.74% | 75.4% | 80.01% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $43.69K | $32.40K | $117.7K |
YoY Change | -32.18% | -72.46% | -15.96% |
% of Gross Profit | 2.92% | 1.9% | 7.44% |
Operating Expenses | $1.268M | $1.285M | $1.266M |
YoY Change | 5.91% | 1.48% | -17.47% |
Operating Profit | $228.4K | $419.1K | $316.2K |
YoY Change | 9.35% | 32.52% | -31.87% |
Interest Expense | $4.320K | $1.427K | $6.220K |
YoY Change | -226.32% | -77.06% | 25.43% |
% of Operating Profit | 1.89% | 0.34% | 1.97% |
Other Income/Expense, Net | $5.381K | $354.00 | |
YoY Change | 1420.06% | -107.14% | |
Pretax Income | $232.7K | $424.4K | $316.6K |
YoY Change | 13.02% | 34.08% | -31.06% |
Income Tax | $121.5K | $146.6K | $102.5K |
% Of Pretax Income | 52.2% | 34.53% | 32.36% |
Net Earnings | $111.2K | $277.9K | $214.1K |
YoY Change | -0.09% | 29.78% | -7.74% |
Net Earnings / Revenue | 3.77% | 8.21% | 6.53% |
Basic Earnings Per Share | $0.28 | $0.21 | |
Diluted Earnings Per Share | $109.3K | $0.27 | $0.21 |
COMMON SHARES | |||
Basic Shares Outstanding | 1.013M | 1.007M | 1.007M |
Diluted Shares Outstanding | 1.023M | 1.017M |
Balance Sheet
Concept | 2019 Q4 | 2019 Q3 | 2018 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.597M | $3.502M | $2.784M |
YoY Change | 26.73% | 25.78% | 32.56% |
Cash & Equivalents | $3.597M | $3.502M | $2.784M |
Short-Term Investments | |||
Other Short-Term Assets | $564.6K | $163.5K | $515.4K |
YoY Change | -0.32% | -68.28% | 5.19% |
Inventory | $181.2K | $205.0K | $221.8K |
Prepaid Expenses | $294.6K | ||
Receivables | $678.0K | $719.8K | $852.3K |
Other Receivables | $188.8K | $458.8K | $320.3K |
Total Short-Term Assets | $5.210M | $5.049M | $4.694M |
YoY Change | 11.0% | 7.56% | -2.21% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $323.3K | $344.6K | $442.0K |
YoY Change | -16.69% | -22.02% | -41.98% |
Goodwill | $750.0K | $750.0K | $750.0K |
YoY Change | 0.0% | 0.0% | 0.0% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $478.5K | $509.5K | $460.9K |
YoY Change | -6.08% | 10.54% | 21.3% |
Total Long-Term Assets | $2.047M | $2.113M | $1.653M |
YoY Change | 24.25% | 27.82% | -12.76% |
TOTAL ASSETS | |||
Total Short-Term Assets | $5.210M | $5.049M | $4.694M |
Total Long-Term Assets | $2.047M | $2.113M | $1.653M |
Total Assets | $7.257M | $7.161M | $6.346M |
YoY Change | 14.45% | 12.84% | -5.2% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $397.3K | $373.7K | $383.8K |
YoY Change | 14.08% | -2.65% | -33.94% |
Accrued Expenses | $319.6K | $259.1K | $290.7K |
YoY Change | 10.72% | -10.87% | -1.05% |
Deferred Revenue | $130.4K | $129.9K | |
YoY Change | 2.8% | ||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Total Short-Term Liabilities | $1.281M | $1.323M | $911.7K |
YoY Change | 55.98% | 45.11% | -32.3% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $208.1K | |
YoY Change | -100.0% | 15.63% | |
Other Long-Term Liabilities | $399.7K | $410.0K | $0.00 |
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $410.0K | $208.1K |
YoY Change | -100.0% | 97.0% | 15.63% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.281M | $1.323M | $911.7K |
Total Long-Term Liabilities | $0.00 | $410.0K | $208.1K |
Total Liabilities | $1.681M | $1.733M | $1.120M |
YoY Change | 68.97% | 54.76% | -26.65% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$14.27M | -$14.38M | -$14.55M |
YoY Change | -1.16% | -1.15% | -2.48% |
Common Stock | $19.85M | $19.81M | $19.78M |
YoY Change | 0.31% | 0.17% | -1.55% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $5.576M | $5.428M | $5.227M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.257M | $7.161M | $6.346M |
YoY Change | 14.45% | 12.84% | -5.2% |
Cashflow Statement
Concept | 2019 Q4 | 2019 Q3 | 2018 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $111.2K | $277.9K | $214.1K |
YoY Change | -0.09% | 29.78% | -7.74% |
Depreciation, Depletion And Amortization | $43.69K | $32.40K | $117.7K |
YoY Change | -32.18% | -72.46% | -15.96% |
Cash From Operating Activities | $241.6K | $521.4K | $243.9K |
YoY Change | 135.93% | 113.83% | -65.65% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$5.730K | -$106.6K | $320.00 |
YoY Change | -45.43% | -33412.5% | -100.46% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $54.60K | -$330.0K |
YoY Change | -116.55% | -430.0% | |
Cash From Investing Activities | -$5.730K | -$52.00K | $470.3K |
YoY Change | -114.41% | -111.06% | 2251.6% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -139.9K | -9.790K | -164.9K |
YoY Change | 60.29% | -94.06% | 17.79% |
NET CHANGE | |||
Cash From Operating Activities | 241.6K | 521.4K | 243.9K |
Cash From Investing Activities | -5.730K | -52.00K | 470.3K |
Cash From Financing Activities | -139.9K | -9.790K | -164.9K |
Net Change In Cash | 95.96K | 459.6K | 549.3K |
YoY Change | 74.89% | -16.32% | -6.9% |
FREE CASH FLOW | |||
Cash From Operating Activities | $241.6K | $521.4K | $243.9K |
Capital Expenditures | -$5.730K | -$106.6K | $320.00 |
Free Cash Flow | $247.4K | $628.0K | $243.5K |
YoY Change | 119.07% | 157.88% | -68.78% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Period End Date
DocumentPeriodEndDate
|
2019-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
CY2019Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
1013033 | |
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Saker Aviation Services, Inc. | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001128281 | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2019 | ||
CY2018Q2 | skas |
Adjustments To Additional Paid In Capital Reverse Stock Split
AdjustmentsToAdditionalPaidInCapitalReverseStockSplit
|
-160580 | |
CY2019Q1 | skas |
Adjustments To Additional Paid In Capital Reverse Stock Split
AdjustmentsToAdditionalPaidInCapitalReverseStockSplit
|
0 | |
CY2018Q1 | skas |
Amortization Of Deferred Stock Based Compensation
AmortizationOfDeferredStockBasedCompensation
|
8500 | |
CY2018Q2 | skas |
Amortization Of Deferred Stock Based Compensation
AmortizationOfDeferredStockBasedCompensation
|
8498 | |
CY2018Q3 | skas |
Amortization Of Deferred Stock Based Compensation
AmortizationOfDeferredStockBasedCompensation
|
8498 | |
CY2019Q1 | skas |
Amortization Of Deferred Stock Based Compensation
AmortizationOfDeferredStockBasedCompensation
|
8500 | |
CY2019Q2 | skas |
Amortization Of Deferred Stock Based Compensation
AmortizationOfDeferredStockBasedCompensation
|
8498 | |
CY2019Q3 | skas |
Amortization Of Deferred Stock Based Compensation
AmortizationOfDeferredStockBasedCompensation
|
8500 | |
CY2019Q3 | skas |
Dividends Per Share To Be Paid In Equal Quarterly Installments
DividendsPerShareToBePaidInEqualQuarterlyInstallments
|
0.125 | |
CY2015 | skas |
Environmental Remediation Agreed Percentage Of Reduction In Tenant Operated Tourist Flights
EnvironmentalRemediationAgreedPercentageOfReductionInTenantOperatedTouristFlights
|
0.2 | |
CY2015 | skas |
Environmental Remediation Agreed Percentage Of Reduction In Tenant Operated Tourist Flights By Year One
EnvironmentalRemediationAgreedPercentageOfReductionInTenantOperatedTouristFlightsByYearOne
|
0.4 | |
CY2015 | skas |
Environmental Remediation Agreed Percentage Of Reduction In Tenant Operated Tourist Flights By Year Two
EnvironmentalRemediationAgreedPercentageOfReductionInTenantOperatedTouristFlightsByYearTwo
|
0.5 | |
CY2019Q1 | skas |
Financing Receivable Interest Rate
FinancingReceivableInterestRate
|
0.075 | |
CY2019Q3 | skas |
Incremental Common Shares Attributable To Options And Warrants
IncrementalCommonSharesAttributableToOptionsAndWarrants
|
15825 | |
CY2018Q3 | skas |
Incremental Common Shares Attributable To Options And Warrants
IncrementalCommonSharesAttributableToOptionsAndWarrants
|
10920 | |
skas |
Incremental Common Shares Attributable To Options And Warrants
IncrementalCommonSharesAttributableToOptionsAndWarrants
|
15825 | ||
skas |
Incremental Common Shares Attributable To Options And Warrants
IncrementalCommonSharesAttributableToOptionsAndWarrants
|
10920 | ||
skas |
Shares Based Compensation Stock Options Unamortized Fair Value
SharesBasedCompensationStockOptionsUnamortizedFairValue
|
8500 | ||
CY2019Q3 | skas |
Working Capital
WorkingCapital
|
3725645 | |
CY2019Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
373662 | |
CY2018Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
348291 | |
CY2019Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
719812 | |
CY2018Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
847814 | |
CY2019Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
259134 | |
CY2018Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
288630 | |
CY2019Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3649465 | |
CY2019Q3 | us-gaap |
Assets
Assets
|
7161406 | |
CY2018Q4 | us-gaap |
Assets
Assets
|
6341386 | |
CY2018Q4 | us-gaap |
Cash
Cash
|
2838649 | |
CY2019Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3501530 | |
CY2019Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
19782321 | |
CY2018Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
19756839 | |
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
325829 | ||
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
553652 | ||
CY2019Q3 | us-gaap |
Assets Current
AssetsCurrent
|
5048623 | |
CY2018Q4 | us-gaap |
Assets Current
AssetsCurrent
|
4693802 | |
CY2019Q3 | us-gaap |
Cash
Cash
|
3501530 | |
CY2018Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3630731 | |
CY2018Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2838649 | |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1724504 | |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2783773 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
662881 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1059269 | ||
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.50 | ||
CY2019Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.03 | |
CY2018Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.03 | |
CY2019Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3333334 | |
CY2018Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3333334 | |
CY2019Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3333334 | |
CY2019Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1007293 | |
CY2018Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1006768 | |
CY2019Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1007293 | |
CY2018Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1006768 | |
CY2019Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
30219 | |
CY2018Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
30203 | |
CY2019Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
129875 | |
CY2018Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
126843 | |
CY2019Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1679938 | |
CY2018Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1698504 | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4398725 | ||
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4590808 | ||
CY2019Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
507000 | |
CY2018Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
507000 | |
CY2019Q3 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
2512 | |
CY2018Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
2512 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
80572 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
407654 | ||
CY2019Q3 | us-gaap |
Dividends
Dividends
|
500000 | |
CY2019Q3 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
500000 | |
CY2018Q4 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
||
CY2019Q3 | us-gaap |
Dividends Payable Current And Noncurrent
DividendsPayableCurrentAndNoncurrent
|
500000 | |
CY2018Q3 | us-gaap |
Dividends Payable Current And Noncurrent
DividendsPayableCurrentAndNoncurrent
|
||
CY2019Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.28 | |
CY2018Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.21 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.55 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.19 | ||
CY2019Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.27 | |
CY2018Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.21 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.54 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.19 | ||
us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
276036 | ||
us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
750264 | ||
us-gaap |
Finance Lease Principal Payments
FinanceLeasePrincipalPayments
|
25589 | ||
us-gaap |
Finance Lease Principal Payments
FinanceLeasePrincipalPayments
|
|||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1600000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1230000 | ||
CY2019Q3 | us-gaap |
Goodwill
Goodwill
|
750000 | |
CY2018Q4 | us-gaap |
Goodwill
Goodwill
|
750000 | |
CY2019Q3 | us-gaap |
Gross Profit
GrossProfit
|
1703576 | |
CY2018Q3 | us-gaap |
Gross Profit
GrossProfit
|
1581941 | |
us-gaap |
Gross Profit
GrossProfit
|
4220158 | ||
us-gaap |
Gross Profit
GrossProfit
|
3645545 | ||
CY2019Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
424436 | |
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
316565 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
833961 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
302653 | ||
CY2019Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
146554 | |
CY2018Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
102454 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
277554 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
102454 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
65554 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
311324 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
25371 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-111371 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
148034 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-236069 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-29496 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-1596 | ||
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
3032 | ||
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
39784 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
34098 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
58622 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-402984 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-16238 | ||
CY2019Q3 | us-gaap |
Interest Expense
InterestExpense
|
1427 | |
CY2018Q3 | us-gaap |
Interest Expense
InterestExpense
|
6220 | |
us-gaap |
Interest Expense
InterestExpense
|
6673 | ||
us-gaap |
Interest Expense
InterestExpense
|
13386 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
6673 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
13386 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
14770 | ||
CY2019Q3 | us-gaap |
Inventory Net
InventoryNet
|
204963 | |
CY2018Q4 | us-gaap |
Inventory Net
InventoryNet
|
170865 | |
CY2019Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
6808 | |
CY2018Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
6574 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
21443 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
32703 | ||
CY2019Q3 | us-gaap |
Liabilities
Liabilities
|
1733000 | |
CY2018Q4 | us-gaap |
Liabilities
Liabilities
|
994885 | |
CY2019Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7161406 | |
CY2018Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6341386 | |
CY2019Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1322978 | |
CY2018Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
821486 | |
CY2019Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
||
CY2018Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
173399 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-137706 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-314902 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-81649 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
620320 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
882236 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
753851 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
556407 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
200199 | ||
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-223563 | |
CY2018Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
209651 | |
CY2018Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
214111 | |
CY2019Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
52336 | |
CY2019Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
226189 | |
CY2019Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
277882 | |
CY2019Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
5381 | |
CY2018Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
354 | |
CY2018Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
57722 | |
CY2019Q1 | us-gaap |
Notes Receivable Net
NotesReceivableNet
|
276000 | |
CY2019Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
419055 | |
CY2018Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
316211 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
819191 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
283336 | ||
CY2019Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
60307 | |
CY2018Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
||
CY2019Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
410022 | |
CY2018Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
||
CY2019Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
508623 | |
CY2018Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
19317 | ||
CY2019Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
458828 | |
CY2018Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
270000 | |
CY2019Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
||
CY2019Q3 | us-gaap |
Other Assets
OtherAssets
|
1768135 | |
CY2018Q4 | us-gaap |
Other Assets
OtherAssets
|
1259512 | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
|||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
175813 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
168857 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
179680 | ||
CY2019Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
333306 | |
CY2019Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2018Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2019Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
163490 | |
CY2018Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
566474 | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
|||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
135000 | ||
us-gaap |
Proceeds From Sale Of Loans Receivable
ProceedsFromSaleOfLoansReceivable
|
87208 | ||
us-gaap |
Proceeds From Sale Of Loans Receivable
ProceedsFromSaleOfLoansReceivable
|
800000 | ||
CY2019Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
344648 | |
CY2018Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
388072 | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
112117 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
274089 | ||
CY2019Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14384134 | |
CY2018Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14440541 | |
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
8618883 | ||
CY2019Q3 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
3383514 | |
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
3280445 | |
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
8236353 | ||
CY2019Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1284521 | |
CY2018Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1265730 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3400967 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3362209 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
25498 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
25496 | ||
CY2018Q1 | us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
15334 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5176784 | |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4946387 | |
CY2018Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5003956 | |
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5226565 | |
CY2018Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5346501 | |
CY2019Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5407337 | |
CY2019Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5642024 | |
CY2019Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5428406 | |
CY2019Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1023118 | |
CY2018Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1017421 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1023118 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1047473 | ||
CY2019Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1007293 | |
CY2018Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1006501 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1007293 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1036553 |