2018 Q1 Form 10-Q Financial Statement
#000092471918000011 Filed on May 10, 2018
Income Statement
Concept | 2018 Q1 | 2017 Q3 | 2017 Q1 |
---|---|---|---|
Revenue | $9.130M | $9.125M | $9.497M |
YoY Change | -3.87% | -3.92% | 17.9% |
Cost Of Revenue | $7.530M | $8.303M | $6.181M |
YoY Change | 21.83% | 34.33% | -8.8% |
Gross Profit | $1.590M | $3.178M | $3.316M |
YoY Change | -52.05% | -4.16% | 159.49% |
Gross Profit Margin | 17.42% | 34.83% | 34.92% |
Selling, General & Admin | $2.140M | $1.947M | $1.960M |
YoY Change | 9.19% | -0.66% | 37.57% |
% of Gross Profit | 134.59% | 61.26% | 59.1% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $248.0K | $230.0K | $225.0K |
YoY Change | 10.22% | 21.05% | 18.97% |
% of Gross Profit | 15.6% | 7.24% | 6.78% |
Operating Expenses | $2.150M | $1.947M | $1.960M |
YoY Change | 9.7% | -0.66% | 37.57% |
Operating Profit | -$560.0K | $1.231M | $1.356M |
YoY Change | -141.28% | -9.22% | -1025.11% |
Interest Expense | -$40.00K | $44.00K | $46.43K |
YoY Change | -186.16% | -4.35% | 64.93% |
% of Operating Profit | 3.57% | 3.42% | |
Other Income/Expense, Net | $10.00K | -$9.000K | -$13.24K |
YoY Change | -175.54% | -30.77% | 115.15% |
Pretax Income | -$560.0K | $1.222M | $1.343M |
YoY Change | -141.69% | -9.01% | -979.19% |
Income Tax | -$140.0K | $474.0K | $486.0K |
% Of Pretax Income | 38.79% | 36.18% | |
Net Earnings | -$422.0K | $748.0K | $857.0K |
YoY Change | -149.24% | -12.72% | 104.57% |
Net Earnings / Revenue | -4.62% | 8.2% | 9.02% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$82.19K | $0.15 | $0.17 |
COMMON SHARES | |||
Basic Shares Outstanding | 5.074M shares | 5.054M shares | 5.009M shares |
Diluted Shares Outstanding | 5.099M shares | 5.052M shares |
Balance Sheet
Concept | 2018 Q1 | 2017 Q3 | 2017 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.090M | $3.540M | $5.480M |
YoY Change | -61.86% | 74.38% | 270.27% |
Cash & Equivalents | $1.006M | $2.455M | $4.424M |
Short-Term Investments | $1.090M | $1.080M | $1.060M |
Other Short-Term Assets | $530.0K | $520.0K | $470.0K |
YoY Change | 12.77% | -50.94% | -55.24% |
Inventory | $3.000M | $3.000M | $3.800M |
Prepaid Expenses | |||
Receivables | $9.833M | $10.77M | $5.794M |
Other Receivables | $1.330M | $160.0K | $0.00 |
Total Short-Term Assets | $17.33M | $18.17M | $15.90M |
YoY Change | 8.95% | 14.35% | 16.12% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $10.48M | $9.903M | $8.460M |
YoY Change | 23.88% | 27.07% | 44.4% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $271.0K | $144.5K | $163.2K |
YoY Change | 66.06% | -21.02% | -19.57% |
Total Long-Term Assets | $11.83M | $10.05M | $8.624M |
YoY Change | 37.16% | 25.97% | 42.26% |
TOTAL ASSETS | |||
Total Short-Term Assets | $17.33M | $18.17M | $15.90M |
Total Long-Term Assets | $11.83M | $10.05M | $8.624M |
Total Assets | $29.16M | $28.22M | $24.53M |
YoY Change | 18.87% | 18.23% | 24.14% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $2.731M | $2.552M | $1.738M |
YoY Change | 57.13% | 26.94% | -7.04% |
Accrued Expenses | $695.0K | $472.2K | $974.6K |
YoY Change | -28.69% | -66.57% | -28.25% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Long-Term Debt Due | $690.0K | $640.0K | $630.0K |
YoY Change | 9.52% | 0.0% | 28.57% |
Total Short-Term Liabilities | $6.734M | $7.505M | $4.926M |
YoY Change | 36.7% | 21.42% | -3.55% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $3.040M | $3.040M | $3.350M |
YoY Change | -9.25% | -1.94% | 40.17% |
Other Long-Term Liabilities | $1.340M | $0.00 | $0.00 |
YoY Change | |||
Total Long-Term Liabilities | $4.380M | $3.040M | $3.350M |
YoY Change | 30.75% | -1.94% | 40.17% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $6.734M | $7.505M | $4.926M |
Total Long-Term Liabilities | $4.380M | $3.040M | $3.350M |
Total Liabilities | $12.27M | $11.25M | $9.214M |
YoY Change | 33.12% | 8.13% | 8.98% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $11.13M | $11.45M | $9.985M |
YoY Change | 11.5% | 36.86% | 59.7% |
Common Stock | $51.00K | $50.95K | $50.44K |
YoY Change | 1.12% | 2.72% | 2.52% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $102.0K | $102.3K | $102.3K |
YoY Change | -0.29% | 0.0% | 0.0% |
Treasury Stock Shares | 40.92K shares | 40.92K shares | 40.92K shares |
Shareholders Equity | $16.89M | $16.97M | $15.31M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $29.16M | $28.22M | $24.53M |
YoY Change | 18.87% | 18.23% | 24.14% |
Cashflow Statement
Concept | 2018 Q1 | 2017 Q3 | 2017 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$422.0K | $748.0K | $857.0K |
YoY Change | -149.24% | -12.72% | 104.57% |
Depreciation, Depletion And Amortization | $248.0K | $230.0K | $225.0K |
YoY Change | 10.22% | 21.05% | 18.97% |
Cash From Operating Activities | -$1.503M | $410.0K | $1.511M |
YoY Change | -199.47% | -62.73% | -311.41% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $860.0K | -$410.0K | $674.0K |
YoY Change | 27.6% | -79.8% | -30.33% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$1.050M | $10.00K | $10.00K |
YoY Change | -10600.0% | ||
Cash From Investing Activities | -$830.0K | -$400.0K | -$665.0K |
YoY Change | 24.81% | -80.3% | -31.47% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -$51.00K | -140.0K | $55.00K |
YoY Change | -192.73% | -112.61% | -85.23% |
NET CHANGE | |||
Cash From Operating Activities | -$1.503M | 410.0K | $1.511M |
Cash From Investing Activities | -$830.0K | -400.0K | -$665.0K |
Cash From Financing Activities | -$51.00K | -140.0K | $55.00K |
Net Change In Cash | -$2.384M | -130.0K | $901.0K |
YoY Change | -364.59% | -172.22% | -168.64% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$1.503M | $410.0K | $1.511M |
Capital Expenditures | $860.0K | -$410.0K | $674.0K |
Free Cash Flow | -$2.363M | $820.0K | $837.0K |
YoY Change | -382.32% | -73.8% | -149.76% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2018Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2018Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2018Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2018 | |
CY2018Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2018-03-31 | |
CY2018Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2018Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000924719 | |
CY2018Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5080395 | shares |
CY2018Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2018Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
SMITH MIDLAND CORP | |
CY2017Q4 | smid |
Accrued Compensation Current
AccruedCompensationCurrent
|
1231000 | USD |
CY2018Q1 | smid |
Accrued Compensation Current
AccruedCompensationCurrent
|
621000 | USD |
CY2017Q4 | smid |
Contract Retention Receivable
ContractRetentionReceivable
|
1065000 | USD |
CY2018Q1 | smid |
Contract Retention Receivable
ContractRetentionReceivable
|
1121000 | USD |
CY2016Q3 | smid |
Products Sales And Leasing
ProductsSalesAndLeasing
|
4947000 | USD |
CY2017Q3 | smid |
Products Sales And Leasing
ProductsSalesAndLeasing
|
7453000 | USD |
CY2018Q1 | smid |
Revenue Recognition Licensing Contract Term
RevenueRecognitionLicensingContractTerm
|
P5Y | |
CY2016Q3 | smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
1596000 | USD |
CY2017Q3 | smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
1142000 | USD |
CY2017Q4 | smid |
Trade Unbilled
TradeUnbilled
|
251000 | USD |
CY2018Q1 | smid |
Trade Unbilled
TradeUnbilled
|
550000 | USD |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3059000 | USD |
CY2018Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2731000 | USD |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
8967000 | USD |
CY2018Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
9833000 | USD |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
588000 | USD |
CY2018Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
695000 | USD |
CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-19000 | USD |
CY2018Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-33000 | USD |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5719000 | USD |
CY2018Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5842000 | USD |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
194000 | USD |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
194000 | USD |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
279000 | USD |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
279000 | USD |
CY2017Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
|
-153000 | USD |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
|
71000 | USD |
CY2017Q4 | us-gaap |
Assets
Assets
|
29225000 | USD |
CY2018Q1 | us-gaap |
Assets
Assets
|
29157000 | USD |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
19032000 | USD |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
17329000 | USD |
CY2017Q4 | us-gaap |
Available For Sale Securities Current
AvailableForSaleSecuritiesCurrent
|
1098000 | USD |
CY2018Q1 | us-gaap |
Available For Sale Securities Current
AvailableForSaleSecuritiesCurrent
|
1087000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3523000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4424000 | USD |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3390000 | USD |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1006000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
901000 | USD |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-2384000 | USD |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
8000000 | shares |
CY2018Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
8000000 | shares |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5085348 | shares |
CY2018Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5192148 | shares |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4941428 | shares |
CY2018Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5030148 | shares |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
51000 | USD |
CY2018Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
51000 | USD |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
858000 | USD |
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-437000 | USD |
CY2016Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
6181000 | USD |
CY2017Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
7534000 | USD |
CY2017Q4 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
919000 | USD |
CY2018Q1 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
749000 | USD |
CY2017Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1144000 | USD |
CY2018Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1245000 | USD |
CY2017Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1290000 | USD |
CY2018Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1148000 | USD |
CY2017Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
225000 | USD |
CY2018Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
248000 | USD |
CY2017Q4 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
256000 | USD |
CY2018Q1 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
0 | USD |
CY2016Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.17 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.08 | |
CY2016Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.17 | |
CY2017Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.08 | |
CY2017Q4 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
0 | USD |
CY2018Q1 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
1344000 | USD |
CY2017Q1 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
13000 | USD |
CY2018Q1 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
24000 | USD |
CY2016Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
13000 | USD |
CY2017Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
24000 | USD |
CY2016Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1350000 | USD |
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1468000 | USD |
CY2016Q3 | us-gaap |
Gross Profit
GrossProfit
|
3316000 | USD |
CY2017Q3 | us-gaap |
Gross Profit
GrossProfit
|
1591000 | USD |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1343000 | USD |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-557000 | USD |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
486000 | USD |
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-135000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-352000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-325000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1547000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
937000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
60000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
0 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-15000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
107000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
-260000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
-610000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Customer Advances And Deposits
IncreaseDecreaseInCustomerAdvancesAndDeposits
|
472000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Customer Advances And Deposits
IncreaseDecreaseInCustomerAdvancesAndDeposits
|
-170000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-175000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
142000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Deferred Leasing Fees
IncreaseDecreaseInDeferredLeasingFees
|
0 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Deferred Leasing Fees
IncreaseDecreaseInDeferredLeasingFees
|
-1344000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-28000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
101000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1216000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-515000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
98000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
31000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Taxes
IncreaseDecreaseInPrepaidTaxes
|
-251000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Prepaid Taxes
IncreaseDecreaseInPrepaidTaxes
|
-31000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
92000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
300000 | USD |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
46000 | USD |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
46000 | USD |
CY2016Q3 | us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
9000 | USD |
CY2017Q3 | us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
10000 | USD |
CY2017Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
2696000 | USD |
CY2018Q1 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
2253000 | USD |
CY2017Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
819000 | USD |
CY2018Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
747000 | USD |
CY2017Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
66567 | USD |
CY2018Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
66567 | USD |
CY2016Q3 | us-gaap |
Lease Income
LeaseIncome
|
2523000 | USD |
CY2017Q3 | us-gaap |
Lease Income
LeaseIncome
|
309000 | USD |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
12020000 | USD |
CY2018Q1 | us-gaap |
Liabilities
Liabilities
|
12265000 | USD |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
29225000 | USD |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
29157000 | USD |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
7834000 | USD |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6734000 | USD |
CY2016Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
431000 | USD |
CY2017Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
221000 | USD |
CY2017Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
2896000 | USD |
CY2018Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
3039000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
55000 | USD |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-51000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-665000 | USD |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-830000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1511000 | USD |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1503000 | USD |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
857000 | USD |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
857000 | USD |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-422000 | USD |
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-422000 | USD |
CY2017Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
637000 | USD |
CY2018Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
693000 | USD |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1960000 | USD |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2144000 | USD |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1356000 | USD |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-553000 | USD |
CY2017Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
0 | USD |
CY2018Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1076000 | USD |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
326000 | USD |
CY2018Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
271000 | USD |
CY2016Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
1000 | USD |
CY2017Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-15000 | USD |
CY2016Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodTax
|
1 | USD |
CY2017Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodTax
|
-5 | USD |
CY2016Q3 | us-gaap |
Other Income
OtherIncome
|
11000 | USD |
CY2017Q3 | us-gaap |
Other Income
OtherIncome
|
8000 | USD |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-13000 | USD |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-4000 | USD |
CY2017Q1 | us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
49000 | USD |
CY2018Q1 | us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
256000 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Available For Sale Securities
PaymentsToAcquireAvailableForSaleSecurities
|
9000 | USD |
CY2018Q1 | us-gaap |
Payments To Acquire Available For Sale Securities
PaymentsToAcquireAvailableForSaleSecurities
|
8000 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
674000 | USD |
CY2018Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
860000 | USD |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2018Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2018Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2018Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
452000 | USD |
CY2018Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
528000 | USD |
CY2017Q4 | us-gaap |
Prepaid Taxes
PrepaidTaxes
|
1359000 | USD |
CY2018Q1 | us-gaap |
Prepaid Taxes
PrepaidTaxes
|
1325000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Lease Payments
ProceedsFromLeasePayments
|
0 | USD |
CY2018Q1 | us-gaap |
Proceeds From Lease Payments
ProceedsFromLeasePayments
|
-1076000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
183000 | USD |
CY2018Q1 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
350000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
18000 | USD |
CY2018Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
38000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
62000 | USD |
CY2018Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
6000 | USD |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9867000 | USD |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
10481000 | USD |
CY2017Q1 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
141000 | USD |
CY2018Q1 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
151000 | USD |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
11556000 | USD |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
11134000 | USD |
CY2016Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
9497000 | USD |
CY2017Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
9125000 | USD |
CY2016Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
610000 | USD |
CY2017Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
676000 | USD |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
151000 | USD |
CY2018Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
117000 | USD |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
5000 | shares |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
0 | shares |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
0.00 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
0 | shares |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.00 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
10333 | shares |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
5000 | shares |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.21 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.21 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
1.21 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
1.21 | |
CY2018Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
40000 | USD |
CY2018Q1 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
5333 | shares |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17205000 | USD |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
16892000 | USD |
CY2017Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
40920 | shares |
CY2018Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
40920 | shares |
CY2017Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
102000 | USD |
CY2018Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
102000 | USD |
CY2016Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
43000 | shares |
CY2017Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5052000 | shares |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5114000 | shares |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5009000 | shares |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5114000 | shares |