2021 Q4 Form 10-Q Financial Statement
#000165495421011802 Filed on November 09, 2021
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
Revenue | $10.02M | $13.10M | $11.07M |
YoY Change | -9.51% | 4.67% | -11.01% |
Cost Of Revenue | $7.834M | $9.898M | $7.850M |
YoY Change | -0.2% | 14.11% | -16.84% |
Gross Profit | $2.183M | $3.202M | $3.220M |
YoY Change | -32.2% | -16.64% | 7.33% |
Gross Profit Margin | 21.79% | 24.44% | 29.09% |
Selling, General & Admin | $2.362M | $1.934M | $2.050M |
YoY Change | 15.22% | 7.92% | 0.99% |
% of Gross Profit | 108.2% | 60.4% | 63.66% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $695.0K | $658.0K | $620.0K |
YoY Change | 12.1% | 7.87% | 31.91% |
% of Gross Profit | 31.84% | 20.55% | 19.25% |
Operating Expenses | $2.362M | $1.934M | $2.050M |
YoY Change | 15.22% | 7.92% | 0.99% |
Operating Profit | -$179.0K | $1.268M | $1.170M |
YoY Change | -115.3% | -38.12% | 20.62% |
Interest Expense | -$39.00K | $47.00K | -$40.00K |
YoY Change | -2.5% | -11.32% | 0.0% |
% of Operating Profit | 3.71% | -3.42% | |
Other Income/Expense, Net | $31.00K | $2.868M | $40.00K |
YoY Change | -22.5% | -9351.61% | -300.0% |
Pretax Income | -$163.0K | $4.136M | $1.250M |
YoY Change | -113.04% | 104.96% | 34.41% |
Income Tax | -$187.0K | $442.0K | $540.0K |
% Of Pretax Income | 10.69% | 43.2% | |
Net Earnings | $24.00K | $3.694M | $710.0K |
YoY Change | -96.62% | 138.48% | -4.05% |
Net Earnings / Revenue | 0.24% | 28.2% | 6.41% |
Basic Earnings Per Share | $0.71 | ||
Diluted Earnings Per Share | $4.548K | $707.7K | $136.5K |
COMMON SHARES | |||
Basic Shares Outstanding | 5.211M shares | 5.202M shares | |
Diluted Shares Outstanding | 5.220M shares |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $13.49M | $16.24M | $9.990M |
YoY Change | 35.06% | 87.51% | 293.31% |
Cash & Equivalents | $13.49M | $15.00M | $8.764M |
Short-Term Investments | $0.00 | $1.243M | $1.230M |
Other Short-Term Assets | $551.0K | $622.0K | $620.0K |
YoY Change | -11.13% | -25.95% | -20.51% |
Inventory | $2.845M | $3.196M | $2.190M |
Prepaid Expenses | $551.0K | ||
Receivables | $10.01M | $12.57M | $9.798M |
Other Receivables | $411.0K | $0.00 | $0.00 |
Total Short-Term Assets | $27.75M | $33.11M | $23.34M |
YoY Change | 18.89% | 48.88% | 22.65% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $21.93M | $18.25M | $18.60M |
YoY Change | 17.87% | -21.91% | -18.34% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $258.0K | $278.0K | $319.0K |
YoY Change | -19.12% | -15.76% | 2.9% |
Total Long-Term Assets | $25.57M | $22.14M | $23.16M |
YoY Change | 10.43% | -6.56% | 0.29% |
TOTAL ASSETS | |||
Total Short-Term Assets | $27.75M | $33.11M | $23.34M |
Total Long-Term Assets | $25.57M | $22.14M | $23.16M |
Total Assets | $53.33M | $55.25M | $46.50M |
YoY Change | 14.68% | 20.28% | 10.4% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $2.071M | $3.166M | $1.866M |
YoY Change | 10.99% | 26.64% | -41.32% |
Accrued Expenses | $657.0K | $789.0K | $875.0K |
YoY Change | -24.91% | -67.66% | -31.64% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $468.0K | $486.0K | $740.0K |
YoY Change | -36.76% | -40.73% | -20.43% |
Total Short-Term Liabilities | $13.91M | $13.03M | $8.900M |
YoY Change | 56.28% | 37.63% | -7.29% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $3.724M | $3.879M | $6.890M |
YoY Change | -45.95% | -44.27% | 68.46% |
Other Long-Term Liabilities | $1.987M | $4.421M | $4.600M |
YoY Change | -56.8% | -8.85% | -19.58% |
Total Long-Term Liabilities | $5.711M | $8.300M | $11.49M |
YoY Change | -50.3% | -29.72% | 17.13% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $13.91M | $13.03M | $8.900M |
Total Long-Term Liabilities | $5.711M | $8.300M | $11.49M |
Total Liabilities | $21.58M | $23.79M | $22.85M |
YoY Change | -5.58% | 2.73% | 7.33% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $24.86M | $24.84M | $17.29M |
YoY Change | 43.77% | ||
Common Stock | $53.00K | $53.00K | $52.00K |
YoY Change | 1.92% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $102.0K | $102.0K | $102.0K |
YoY Change | 0.0% | ||
Treasury Stock Shares | 40.92K shares | 40.92K shares | |
Shareholders Equity | $31.75M | $31.45M | $23.65M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $53.33M | $55.25M | $46.50M |
YoY Change | 14.68% | 20.28% | 10.4% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $24.00K | $3.694M | $710.0K |
YoY Change | -96.62% | 138.48% | -4.05% |
Depreciation, Depletion And Amortization | $695.0K | $658.0K | $620.0K |
YoY Change | 12.1% | 7.87% | 31.91% |
Cash From Operating Activities | $1.564M | $1.860M | $1.510M |
YoY Change | 3.58% | -45.29% | 60.64% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$4.157M | -$284.0K | -$130.0K |
YoY Change | 3097.69% | 67.06% | -88.39% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $1.267M | $371.0K | $90.00K |
YoY Change | 1307.78% | 518.33% | 800.0% |
Cash From Investing Activities | -$2.890M | $87.00K | -$40.00K |
YoY Change | 7125.0% | -179.09% | -96.4% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -177.0K | -146.0K | -160.0K |
YoY Change | 10.62% | -39.17% | -130.77% |
NET CHANGE | |||
Cash From Operating Activities | 1.564M | 1.860M | 1.510M |
Cash From Investing Activities | -2.890M | 87.00K | -40.00K |
Cash From Financing Activities | -177.0K | -146.0K | -160.0K |
Net Change In Cash | -1.503M | 1.801M | 1.310M |
YoY Change | -214.73% | -40.95% | 274.29% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.564M | $1.860M | $1.510M |
Capital Expenditures | -$4.157M | -$284.0K | -$130.0K |
Free Cash Flow | $5.721M | $2.144M | $1.640M |
YoY Change | 248.84% | -39.94% | -20.39% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5210991 | shares |
CY2021Q3 | us-gaap |
Cash
Cash
|
14995000 | USD |
CY2020Q4 | us-gaap |
Cash
Cash
|
8764000 | USD |
CY2021Q3 | us-gaap |
Available For Sale Securities Current
AvailableForSaleSecuritiesCurrent
|
1243000 | USD |
CY2020Q4 | us-gaap |
Available For Sale Securities Current
AvailableForSaleSecuritiesCurrent
|
1228000 | USD |
CY2021Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
425000 | USD |
CY2020Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
400000 | USD |
CY2021Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
12572000 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
9798000 | USD |
CY2021Q3 | smid |
Trade Unbilled
TradeUnbilled
|
483000 | USD |
CY2020Q4 | smid |
Trade Unbilled
TradeUnbilled
|
742000 | USD |
CY2021Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
1697000 | USD |
CY2020Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
643000 | USD |
CY2021Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
1499000 | USD |
CY2020Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
1551000 | USD |
CY2021Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
622000 | USD |
CY2020Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
615000 | USD |
CY2021Q3 | us-gaap |
Assets Current
AssetsCurrent
|
33111000 | USD |
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
23341000 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
18249000 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
18602000 | USD |
CY2021Q3 | us-gaap |
Deferred Costs
DeferredCosts
|
3608000 | USD |
CY2020Q4 | us-gaap |
Deferred Costs
DeferredCosts
|
4237000 | USD |
CY2021Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
278000 | USD |
CY2020Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
319000 | USD |
CY2021Q3 | us-gaap |
Assets
Assets
|
55246000 | USD |
CY2020Q4 | us-gaap |
Assets
Assets
|
46499000 | USD |
CY2021Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3166000 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1866000 | USD |
CY2021Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
789000 | USD |
CY2020Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
875000 | USD |
CY2021Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
3056000 | USD |
CY2020Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1774000 | USD |
CY2021Q3 | smid |
Accrued Compensation Current
AccruedCompensationCurrent
|
1250000 | USD |
CY2020Q4 | smid |
Accrued Compensation Current
AccruedCompensationCurrent
|
1318000 | USD |
CY2021Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
1486000 | USD |
CY2020Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
470000 | USD |
CY2021Q3 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
1090000 | USD |
CY2020Q4 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
1203000 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
88000 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
85000 | USD |
CY2021Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
486000 | USD |
CY2020Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
740000 | USD |
CY2021Q3 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
1623000 | USD |
CY2020Q4 | us-gaap |
Customer Advances And Deposits
CustomerAdvancesAndDeposits
|
569000 | USD |
CY2021Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
13034000 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8900000 | USD |
CY2021Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1277000 | USD |
CY2020Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
600000 | USD |
CY2021Q3 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
3000000 | USD |
CY2020Q4 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
3790000 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
144000 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
211000 | USD |
CY2021Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
3879000 | USD |
CY2020Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
4196000 | USD |
CY2021Q3 | smid |
Ppp Loan Less Current Portion
PppLoanLessCurrentPortion
|
0 | USD |
CY2020Q4 | smid |
Ppp Loan Less Current Portion
PppLoanLessCurrentPortion
|
2692000 | USD |
CY2021Q3 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
2458000 | USD |
CY2020Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
2461000 | USD |
CY2021Q3 | us-gaap |
Liabilities
Liabilities
|
23792000 | USD |
CY2020Q4 | us-gaap |
Liabilities
Liabilities
|
22850000 | USD |
CY2021Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2021Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2021Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2020Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2021Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2021Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
8000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5326595 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5279411 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5202158 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5202158 | shares |
CY2021Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
53000 | USD |
CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
52000 | USD |
CY2021Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6663000 | USD |
CY2020Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6405000 | USD |
CY2021Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
40920 | shares |
CY2021Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
102000 | USD |
CY2020Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
102000 | USD |
CY2021Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
24840000 | USD |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
17294000 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23649000 | USD |
CY2021Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
55246000 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
46499000 | USD |
CY2021Q3 | smid |
Product Sales
ProductSales
|
7205000 | USD |
CY2020Q3 | smid |
Product Sales
ProductSales
|
6485000 | USD |
smid |
Product Sales
ProductSales
|
21868000 | USD | |
smid |
Product Sales
ProductSales
|
20036000 | USD | |
CY2021Q3 | smid |
Barrier Rentals
BarrierRentals
|
1708000 | USD |
CY2020Q3 | smid |
Barrier Rentals
BarrierRentals
|
3171000 | USD |
smid |
Barrier Rentals
BarrierRentals
|
8667000 | USD | |
smid |
Barrier Rentals
BarrierRentals
|
4820000 | USD | |
CY2021Q3 | smid |
Royalty Income
RoyaltyIncome
|
676000 | USD |
CY2020Q3 | smid |
Royalty Income
RoyaltyIncome
|
484000 | USD |
smid |
Royalty Income
RoyaltyIncome
|
1788000 | USD | |
smid |
Royalty Income
RoyaltyIncome
|
1165000 | USD | |
CY2021Q3 | smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
3511000 | USD |
CY2020Q3 | smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
2375000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3880000 | USD | |
smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
8302000 | USD | |
smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
6768000 | USD | |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
13100000 | USD |
CY2020Q3 | us-gaap |
Revenues
Revenues
|
12515000 | USD |
us-gaap |
Revenues
Revenues
|
40625000 | USD | |
us-gaap |
Revenues
Revenues
|
32789000 | USD | |
CY2021Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
9898000 | USD |
CY2020Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
8674000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
28388000 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
24971000 | USD | |
CY2021Q3 | us-gaap |
Gross Profit
GrossProfit
|
3202000 | USD |
CY2020Q3 | us-gaap |
Gross Profit
GrossProfit
|
3841000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
12237000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
7818000 | USD | |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1215000 | USD |
CY2020Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1271000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3553000 | USD | |
CY2021Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
719000 | USD |
CY2020Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
521000 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
2010000 | USD | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1684000 | USD | |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1934000 | USD |
CY2020Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1792000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
5890000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
5237000 | USD | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1268000 | USD |
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2049000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
6347000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2581000 | USD | |
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
47000 | USD |
CY2020Q3 | us-gaap |
Interest Expense
InterestExpense
|
53000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
145000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
166000 | USD | |
CY2021Q3 | us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
10000 | USD |
CY2020Q3 | us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
8000 | USD |
us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
29000 | USD | |
us-gaap |
Interest Income Domestic Deposits
InterestIncomeDomesticDeposits
|
26000 | USD | |
CY2021Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
205000 | USD |
CY2020Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-8000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
293000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
58000 | USD | |
CY2021Q3 | smid |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
2692000 | USD |
CY2020Q3 | smid |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
0 | USD |
smid |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
2692000 | USD | |
smid |
Gain On Forgiveness Of Ppp Loan
GainOnForgivenessOfPppLoan
|
0 | USD | |
CY2021Q3 | us-gaap |
Other Income
OtherIncome
|
8000 | USD |
CY2020Q3 | us-gaap |
Other Income
OtherIncome
|
22000 | USD |
us-gaap |
Other Income
OtherIncome
|
41000 | USD | |
us-gaap |
Other Income
OtherIncome
|
41000 | USD | |
CY2021Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2868000 | USD |
CY2020Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-31000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2910000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-41000 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
4136000 | USD |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2018000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
9257000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
2540000 | USD | |
CY2021Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
442000 | USD |
CY2020Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
469000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
1711000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
588000 | USD | |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3694000 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1549000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
7546000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1952000 | USD | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.71 | |
CY2020Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.30 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
1.45 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.38 | ||
CY2021Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5202000 | shares |
CY2020Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5184000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5202000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5184000 | shares | |
CY2021Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5220000 | shares |
CY2020Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5184000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5217000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5184000 | shares | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23649000 | USD |
CY2021Q1 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
41000 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2867000 | USD |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
26557000 | USD |
CY2021Q2 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
131000 | USD |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
985000 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
27673000 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
87000 | USD |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3694000 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
31454000 | USD |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20821000 | USD |
CY2020Q1 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
0 | USD |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-38000 | USD |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20783000 | USD |
CY2020Q2 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
0 | USD |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
441000 | USD |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
21224000 | USD |
CY2020Q3 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
0 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1549000 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
22773000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
7546000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1952000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1976000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1791000 | USD | |
smid |
Gain Loss On Forgiveness Of Ppp Loan
GainLossOnForgivenessOfPppLoan
|
-2692000 | USD | |
smid |
Gain Loss On Forgiveness Of Ppp Loan
GainLossOnForgivenessOfPppLoan
|
0 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-293000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-58000 | USD | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
5000 | USD | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
-16000 | USD | |
us-gaap |
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
|
25000 | USD | |
us-gaap |
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
|
55000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
258000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-3000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-5000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-2799000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
2915000 | USD | |
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
259000 | USD | |
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
-393000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-1002000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
78000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
10000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-96000 | USD | |
us-gaap |
Increase Decrease In Prepaid Taxes
IncreaseDecreaseInPrepaidTaxes
|
0 | USD | |
us-gaap |
Increase Decrease In Prepaid Taxes
IncreaseDecreaseInPrepaidTaxes
|
309000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
1300000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-681000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-86000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
891000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
1959000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
2000 | USD | |
us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
-68000 | USD | |
us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
267000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
1016000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
305000 | USD | |
us-gaap |
Increase Decrease In Deferred Leasing Fees
IncreaseDecreaseInDeferredLeasingFees
|
-903000 | USD | |
us-gaap |
Increase Decrease In Deferred Leasing Fees
IncreaseDecreaseInDeferredLeasingFees
|
-855000 | USD | |
us-gaap |
Increase Decrease In Customer Advances And Deposits
IncreaseDecreaseInCustomerAdvancesAndDeposits
|
1054000 | USD | |
us-gaap |
Increase Decrease In Customer Advances And Deposits
IncreaseDecreaseInCustomerAdvancesAndDeposits
|
-483000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
7562000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
5978000 | USD | |
us-gaap |
Payments To Acquire Available For Sale Securities
PaymentsToAcquireAvailableForSaleSecurities
|
20000 | USD | |
us-gaap |
Payments To Acquire Available For Sale Securities
PaymentsToAcquireAvailableForSaleSecurities
|
22000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1210000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2501000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
466000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
144000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-764000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2379000 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
50000 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
5426000 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
617000 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
2658000 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
0 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
282000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-567000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2486000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
6231000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
6085000 | USD | |
CY2020Q4 | us-gaap |
Cash
Cash
|
8764000 | USD |
CY2019Q4 | us-gaap |
Cash
Cash
|
1364000 | USD |
CY2021Q3 | us-gaap |
Cash
Cash
|
14995000 | USD |
CY2020Q3 | us-gaap |
Cash
Cash
|
7449000 | USD |
us-gaap |
Interest Paid Net
InterestPaidNet
|
145000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
166000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
713000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
1000 | USD | |
smid |
Non Cash Transaction Ppp Loan Forgiveness
NonCashTransactionPppLoanForgiveness
|
2692000 | USD | |
smid |
Non Cash Transaction Ppp Loan Forgiveness
NonCashTransactionPppLoanForgiveness
|
0 | USD | |
CY2020Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
400000 | USD |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:left;">The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.</p> | ||
us-gaap |
Reclassifications
Reclassifications
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:left;">Certain minor reclassifications have been made to prior year amounts to conform to current year presentation.</p> | ||
CY2021Q3 | smid |
Loan Forgiveness Amount
LoanForgivenessAmount
|
2692000 | USD |