2021 Q4 Form 10-Q Financial Statement

#000165495421011802 Filed on November 09, 2021

View on sec.gov

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

Files In Submission

Name View Source Status
0001654954-21-011802-index-headers.html Edgar Link pending
0001654954-21-011802-index.html Edgar Link pending
0001654954-21-011802.txt Edgar Link pending
0001654954-21-011802-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
smid-20210930.xsd Edgar Link pending
smid-20210930_cal.xml Edgar Link unprocessable
smid-20210930_def.xml Edgar Link unprocessable
smid-20210930_lab.xml Edgar Link unprocessable
smid-20210930_pre.xml Edgar Link unprocessable
smid_10q.htm Edgar Link pending
smid_10q_htm.xml Edgar Link completed
smid_ex101.htm Edgar Link pending
smid_ex101img1.jpg Edgar Link pending
smid_ex101img2.jpg Edgar Link pending
smid_ex101img3.jpg Edgar Link pending
smid_ex102.htm Edgar Link pending
smid_ex102img1.jpg Edgar Link pending
smid_ex102img2.jpg Edgar Link pending
smid_ex102img3.jpg Edgar Link pending
smid_ex102img4.jpg Edgar Link pending
smid_ex102img5.jpg Edgar Link pending
smid_ex102img6.jpg Edgar Link pending
smid_ex311.htm Edgar Link pending
smid_ex312.htm Edgar Link pending
smid_ex321.htm Edgar Link pending