2014 Q4 Form 10-Q Financial Statement
#000092471914000020 Filed on November 18, 2014
Income Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
Revenue | $4.430M | $5.975M | $6.906M |
YoY Change | -43.06% | -13.48% | -8.46% |
Cost Of Revenue | $4.240M | $4.455M | $5.143M |
YoY Change | -27.4% | -13.39% | -5.18% |
Gross Profit | $190.0K | $1.520M | $1.763M |
YoY Change | -90.21% | -13.76% | -16.83% |
Gross Profit Margin | 4.29% | 25.45% | 25.53% |
Selling, General & Admin | $1.220M | $1.311M | $1.230M |
YoY Change | -15.86% | 6.57% | 7.31% |
% of Gross Profit | 642.11% | 86.23% | 69.78% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $170.0K | $160.0K | $150.0K |
YoY Change | 13.33% | 6.67% | -11.76% |
% of Gross Profit | 89.47% | 10.52% | 8.51% |
Operating Expenses | $1.090M | $1.311M | $1.230M |
YoY Change | -20.44% | 6.57% | 7.31% |
Operating Profit | -$900.0K | $216.8K | $485.0K |
YoY Change | -257.89% | -55.3% | -52.28% |
Interest Expense | -$60.00K | $28.99K | $39.66K |
YoY Change | -40.0% | -26.9% | 17.49% |
% of Operating Profit | 13.37% | 8.18% | |
Other Income/Expense, Net | -$29.28K | ||
YoY Change | |||
Pretax Income | -$1.000M | $187.5K | $446.9K |
YoY Change | -304.08% | -58.05% | -54.56% |
Income Tax | -$380.0K | $75.00K | $175.0K |
% Of Pretax Income | 40.0% | 39.16% | |
Net Earnings | -$620.0K | $112.5K | $271.9K |
YoY Change | -287.88% | -58.63% | -60.51% |
Net Earnings / Revenue | -14.0% | 1.88% | 3.94% |
Basic Earnings Per Share | $0.02 | $0.06 | |
Diluted Earnings Per Share | -$113.1K | $0.02 | $0.06 |
COMMON SHARES | |||
Basic Shares Outstanding | 4.841M shares | 4.882M shares | 4.841M shares |
Diluted Shares Outstanding | 4.925M shares | 4.906M shares |
Balance Sheet
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $4.590M | $5.240M | $3.110M |
YoY Change | 13.33% | 68.49% | -2.81% |
Cash & Equivalents | $1.736M | $4.237M | $2.204M |
Short-Term Investments | $1.010M | $1.000M | $910.0K |
Other Short-Term Assets | $570.0K | $830.0K | $730.0K |
YoY Change | -19.72% | 13.7% | -5.19% |
Inventory | $1.730M | $1.680M | $1.890M |
Prepaid Expenses | |||
Receivables | $4.093M | $4.846M | $7.375M |
Other Receivables | $730.0K | $130.0K | $0.00 |
Total Short-Term Assets | $11.94M | $12.96M | $13.37M |
YoY Change | -14.96% | -3.03% | -2.6% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $4.107M | $4.244M | $4.119M |
YoY Change | -5.01% | 3.03% | -0.92% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $255.4K | $271.1K | $306.8K |
YoY Change | -14.28% | -11.66% | 9.02% |
Total Long-Term Assets | $4.362M | $4.515M | $4.426M |
YoY Change | -5.6% | 2.01% | -0.29% |
TOTAL ASSETS | |||
Total Short-Term Assets | $11.94M | $12.96M | $13.37M |
Total Long-Term Assets | $4.362M | $4.515M | $4.426M |
Total Assets | $16.30M | $17.48M | $17.79M |
YoY Change | -12.64% | -1.77% | -2.04% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.153M | $1.441M | $1.013M |
YoY Change | -24.06% | 42.28% | -15.65% |
Accrued Expenses | $539.5K | $1.278M | $1.109M |
YoY Change | -41.85% | 15.26% | 1.88% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $360.0K | $370.0K | $330.0K |
YoY Change | 0.0% | 12.12% | 0.0% |
Total Short-Term Liabilities | $2.931M | $3.390M | $3.458M |
YoY Change | -27.88% | -1.97% | 13.95% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.230M | $2.320M | $2.500M |
YoY Change | -12.2% | -7.2% | -8.76% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $2.230M | $2.320M | $2.500M |
YoY Change | -12.2% | -7.2% | -8.76% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.931M | $3.390M | $3.458M |
Total Long-Term Liabilities | $2.230M | $2.320M | $2.500M |
Total Liabilities | $5.824M | $6.211M | $6.584M |
YoY Change | -19.54% | -5.67% | 2.08% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $5.492M | $6.285M | $6.289M |
YoY Change | -15.13% | -0.06% | -7.13% |
Common Stock | $48.82K | $48.82K | $48.46K |
YoY Change | 0.0% | 0.73% | 0.41% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $102.3K | $102.3K | $102.3K |
YoY Change | 0.0% | 0.0% | 0.0% |
Treasury Stock Shares | 40.92K shares | 40.92K shares | 40.92K shares |
Shareholders Equity | $10.47M | $11.27M | $11.21M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $16.30M | $17.48M | $17.79M |
YoY Change | -12.64% | -1.77% | -2.04% |
Cashflow Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$620.0K | $112.5K | $271.9K |
YoY Change | -287.88% | -58.63% | -60.51% |
Depreciation, Depletion And Amortization | $170.0K | $160.0K | $150.0K |
YoY Change | 13.33% | 6.67% | -11.76% |
Cash From Operating Activities | -$300.0K | $1.670M | $240.0K |
YoY Change | -122.73% | 595.83% | -48.94% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$70.00K | -$180.0K | -$300.0K |
YoY Change | -80.56% | -40.0% | 650.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$20.00K | -$10.00K | $990.0K |
YoY Change | -200.0% | -101.01% | 9800.0% |
Cash From Investing Activities | -$100.0K | -$180.0K | $680.0K |
YoY Change | -70.59% | -126.47% | -2366.67% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -260.0K | -100.0K | -20.00K |
YoY Change | 550.0% | 400.0% | -81.82% |
NET CHANGE | |||
Cash From Operating Activities | -300.0K | 1.670M | 240.0K |
Cash From Investing Activities | -100.0K | -180.0K | 680.0K |
Cash From Financing Activities | -260.0K | -100.0K | -20.00K |
Net Change In Cash | -660.0K | 1.390M | 900.0K |
YoY Change | -170.21% | 54.44% | 172.73% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$300.0K | $1.670M | $240.0K |
Capital Expenditures | -$70.00K | -$180.0K | -$300.0K |
Free Cash Flow | -$230.0K | $1.850M | $540.0K |
YoY Change | -113.69% | 242.59% | 5.88% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1517625 | USD |
CY2014Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1441040 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
7296792 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4846427 | USD |
CY2013Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
302263 | USD |
CY2014Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
0 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1331675 | USD |
CY2014Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1278295 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-41014 | USD |
CY2014Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-7232 | USD |
CY2014Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5041438 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5041438 | USD |
CY2014Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
356253 | USD |
CY2013Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
285305 | USD |
CY2014Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
254166 | shares |
CY2013Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
254166 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
254166 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
254166 | shares | |
CY2014Q3 | us-gaap |
Assets
Assets
|
17477109 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
18656808 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
14035898 | USD |
CY2014Q3 | us-gaap |
Assets Current
AssetsCurrent
|
12962085 | USD |
CY2013Q4 | us-gaap |
Available For Sale Securities Current
AvailableForSaleSecuritiesCurrent
|
915341 | USD |
CY2014Q3 | us-gaap |
Available For Sale Securities Current
AvailableForSaleSecuritiesCurrent
|
998792 | USD |
us-gaap |
Availableforsale Securities Gross Realized Gain Loss Excluding Other Than Temporary Impairments
AvailableforsaleSecuritiesGrossRealizedGainLossExcludingOtherThanTemporaryImpairments
|
0 | USD | |
us-gaap |
Availableforsale Securities Gross Realized Gain Loss Excluding Other Than Temporary Impairments
AvailableforsaleSecuritiesGrossRealizedGainLossExcludingOtherThanTemporaryImpairments
|
-68631 | USD | |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4237434 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3136063 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-2163661 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1101371 | USD | |
CY2013Q3 | us-gaap |
Cash Cash Equivalents And Short Term Investments
CashCashEquivalentsAndShortTermInvestments
|
2203813 | USD |
CY2012Q4 | us-gaap |
Cash Cash Equivalents And Short Term Investments
CashCashEquivalentsAndShortTermInvestments
|
4367474 | USD |
CY2014Q3 | us-gaap |
Cash Cash Equivalents And Short Term Investments
CashCashEquivalentsAndShortTermInvestments
|
4237434 | USD |
CY2013Q4 | us-gaap |
Cash Cash Equivalents And Short Term Investments
CashCashEquivalentsAndShortTermInvestments
|
3136063 | USD |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
8000000 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
8000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4881548 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4881548 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4881548 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4881548 | shares |
CY2014Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
48815 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
48815 | USD |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
292868 | USD |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
117764 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-152283 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
320019 | USD | |
CY2013Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
5143337 | USD |
CY2014Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4454689 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
14385001 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
15303534 | USD | |
CY2014Q3 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
301530 | USD |
CY2013Q4 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
547789 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
504000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
475000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
630000 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
504000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
474744 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
478323 | USD | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.06 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.04 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.07 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.06 | |
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.07 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.04 | ||
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
38431 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
29247 | USD | |
CY2013Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
10741 | USD |
CY2014Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
4352 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
38431 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
29247 | USD | |
CY2013Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
711569 | USD |
CY2014Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
761907 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2337909 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2175631 | USD | |
CY2013Q3 | us-gaap |
Gross Profit
GrossProfit
|
1763000 | USD |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
1520406 | USD |
us-gaap |
Gross Profit
GrossProfit
|
4631002 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
3655818 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
187490 | USD |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
446909 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-304065 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
591065 | USD | |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
175000 | USD |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
75000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-118000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
233000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
90746 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-76586 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-2450365 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
2622161 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
183332 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-302263 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-53377 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-31210 | USD | |
us-gaap |
Increase Decrease In Customer Advances And Deposits
IncreaseDecreaseInCustomerAdvancesAndDeposits
|
-246259 | USD | |
us-gaap |
Increase Decrease In Customer Advances And Deposits
IncreaseDecreaseInCustomerAdvancesAndDeposits
|
613693 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
140000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
155000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-261984 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-218934 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-48717 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
66895 | USD | |
us-gaap |
Increase Decrease In Prepaid Taxes
IncreaseDecreaseInPrepaidTaxes
|
-173155 | USD | |
us-gaap |
Increase Decrease In Prepaid Taxes
IncreaseDecreaseInPrepaidTaxes
|
126100 | USD | |
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
-90198 | USD | |
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
204854 | USD | |
CY2013Q3 | us-gaap |
Interest Expense
InterestExpense
|
39662 | USD |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
28993 | USD |
us-gaap |
Interest Expense
InterestExpense
|
87597 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
98833 | USD | |
CY2013Q3 | us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
1606 | USD |
CY2014Q3 | us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
27592 | USD |
us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
3067 | USD | |
us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
34848 | USD | |
CY2014Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
1180970 | USD |
CY2013Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
1078349 | USD |
CY2014Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
496523 | USD |
CY2013Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
861129 | USD |
CY2014Q3 | us-gaap |
Liabilities
Liabilities
|
6210949 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
7238365 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
18656808 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
17477109 | USD |
CY2014Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3389951 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4063556 | USD |
CY2014Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
343821 | USD |
CY2013Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
403098 | USD |
us-gaap |
Licenses Revenue
LicensesRevenue
|
1164600 | USD | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
1162148 | USD | |
CY2013Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
2544809 | USD |
CY2014Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
2316998 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-136795 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-225821 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1528042 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-404071 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1731263 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-498824 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
112490 | USD |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
271909 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
358065 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-186065 | USD | |
CY2014Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
369086 | USD |
CY2013Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
364204 | USD |
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1311041 | USD |
CY2013Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1230256 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
3973412 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
3960379 | USD | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
188891 | USD |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
484965 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-251316 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
686831 | USD | |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
297915 | USD |
CY2014Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
271050 | USD |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
|
0 | USD |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
|
-41681 | USD |
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
|
-41681 | USD | |
us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax
|
0 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
5274 | USD |
CY2013Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-20722 | USD |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-79727 | USD | |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
33782 | USD | |
CY2013Q3 | us-gaap |
Other Income
OtherIncome
|
-58520 | USD |
CY2014Q3 | us-gaap |
Other Income
OtherIncome
|
-24826 | USD |
us-gaap |
Other Income
OtherIncome
|
-13039 | USD | |
us-gaap |
Other Income
OtherIncome
|
27847 | USD | |
us-gaap |
Payments To Acquire Available For Sale Securities
PaymentsToAcquireAvailableForSaleSecurities
|
2009110 | USD | |
us-gaap |
Payments To Acquire Available For Sale Securities
PaymentsToAcquireAvailableForSaleSecurities
|
45503 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
398684 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
548337 | USD | |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2014Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
325126 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
231365 | USD |
CY2013Q4 | us-gaap |
Prepaid Taxes
PrepaidTaxes
|
0 | USD |
CY2014Q3 | us-gaap |
Prepaid Taxes
PrepaidTaxes
|
126100 | USD |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Reclassifications</font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Certain minor reclassifications have been made in prior year amounts to conform to the current year presentation.</font></div></div> | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
55159 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
2139339 | USD | |
us-gaap |
Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
|
0 | USD | |
us-gaap |
Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
|
1000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
29405 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
40116 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
16731 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD | |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4322995 | USD |
CY2014Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4243974 | USD |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
280980 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
2292865 | USD | |
CY2014Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
6285439 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
6471504 | USD |
CY2014Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
5975095 | USD |
CY2013Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6906337 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
19934536 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
18040819 | USD | |
CY2014Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
549134 | USD |
CY2013Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
518687 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1784748 | USD | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1635503 | USD | |
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
364599 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
6000 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
0.83 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
0 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.00 | ||
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
87000 | USD |
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
364599 | shares |
CY2013Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
370599 | shares |
CY2013Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.96 | |
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.98 | |
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
1.98 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0.00 | ||
CY2014Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
87000 | USD |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | shares | |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11418443 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11266160 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
|
11520743 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity Before Treasury Stock
StockholdersEquityBeforeTreasuryStock
|
11368460 | USD |
CY2014Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
43516 | shares |
CY2013Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
64865 | shares |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4906073 | shares |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4925064 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4899170 | shares | |
CY2014Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
40920 | shares |
CY2013Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
40920 | shares |
CY2014Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
102300 | USD |
CY2013Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
102300 | USD |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Use of Estimates</font></div><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">The preparation of consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.</font></div></div> | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
64865 | shares | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4881548 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4841208 | shares |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4881548 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4881548 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4834305 | shares | |
CY2014Q3 | smid |
Products Sales And Leasing
ProductsSalesAndLeasing
|
4558745 | USD |
CY2013Q3 | smid |
Products Sales And Leasing
ProductsSalesAndLeasing
|
5557080 | USD |
smid |
Products Sales And Leasing
ProductsSalesAndLeasing
|
16003161 | USD | |
smid |
Products Sales And Leasing
ProductsSalesAndLeasing
|
13295450 | USD | |
smid |
Revenue Recognition Licensing Contract Term
RevenueRecognitionLicensingContractTerm
|
P5Y | ||
CY2013Q3 | smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
946159 | USD |
CY2014Q3 | smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
1072529 | USD |
smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
2769227 | USD | |
smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
3580769 | USD | |
CY2014Q3 | smid |
Total Other Expense
TotalOtherExpense
|
-1401 | USD |
CY2013Q3 | smid |
Total Other Expense
TotalOtherExpense
|
-38056 | USD |
smid |
Total Other Expense
TotalOtherExpense
|
-95766 | USD | |
smid |
Total Other Expense
TotalOtherExpense
|
-52749 | USD | |
CY2013Q4 | smid |
Trade Unbilled
TradeUnbilled
|
41859 | USD |
CY2014Q3 | smid |
Trade Unbilled
TradeUnbilled
|
246713 | USD |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000924719 | ||
CY2014Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
4840628 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
SMITH MIDLAND CORP |