2023 Q2 Form 10-Q Financial Statement
#000165495423006593 Filed on May 15, 2023
Income Statement
Concept | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|
Revenue | $14.70M | $12.84M | $14.49M |
YoY Change | 10.9% | 23.07% | 44.62% |
Cost Of Revenue | $12.91M | $10.68M | $11.98M |
YoY Change | 28.82% | 21.5% | 52.91% |
Gross Profit | $1.786M | $2.166M | $2.508M |
YoY Change | -44.71% | 31.43% | 14.89% |
Gross Profit Margin | 12.15% | 16.87% | 17.31% |
Selling, General & Admin | $2.767M | $2.112M | $2.582M |
YoY Change | 29.66% | 15.98% | 9.31% |
% of Gross Profit | 154.93% | 97.51% | 102.95% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $590.0K | $594.0K | $754.0K |
YoY Change | -15.35% | -15.5% | 8.49% |
% of Gross Profit | 33.03% | 27.42% | 30.06% |
Operating Expenses | $2.767M | $2.112M | $2.582M |
YoY Change | 29.66% | 15.98% | 9.31% |
Operating Profit | -$981.0K | $54.00K | -$74.00K |
YoY Change | -189.51% | -131.21% | -58.66% |
Interest Expense | $64.00K | $64.00K | -$68.00K |
YoY Change | -9.86% | 33.33% | 74.36% |
% of Operating Profit | 118.52% | ||
Other Income/Expense, Net | $89.00K | $49.00K | $20.00K |
YoY Change | -45.06% | 145.0% | -35.48% |
Pretax Income | -$892.0K | $103.0K | -$107.0K |
YoY Change | -173.29% | -164.78% | -34.36% |
Income Tax | -$110.0K | $23.00K | -$111.0K |
% Of Pretax Income | 22.33% | ||
Net Earnings | -$782.0K | $80.00K | $4.000K |
YoY Change | -185.93% | -167.23% | -83.33% |
Net Earnings / Revenue | -5.32% | 0.62% | 0.03% |
Basic Earnings Per Share | -$0.15 | $0.02 | |
Diluted Earnings Per Share | -$0.15 | $0.02 | $0.00 |
COMMON SHARES | |||
Basic Shares Outstanding | 5.256M shares | 5.256M shares | 5.231M shares |
Diluted Shares Outstanding | 5.256M shares | 5.290M shares |
Balance Sheet
Concept | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $4.730M | $3.936M | $6.726M |
YoY Change | -61.93% | -73.44% | -50.15% |
Cash & Equivalents | $4.727M | $3.936M | $6.726M |
Short-Term Investments | |||
Other Short-Term Assets | $1.210M | $776.0K | $706.0K |
YoY Change | 156.36% | 75.17% | 28.13% |
Inventory | $4.750M | $4.991M | $3.818M |
Prepaid Expenses | $1.212M | $776.0K | $706.0K |
Receivables | $16.55M | $17.87M | $17.21M |
Other Receivables | $570.0K | $476.0K | $477.0K |
Total Short-Term Assets | $28.48M | $30.58M | $28.94M |
YoY Change | -4.73% | -2.94% | 4.28% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $26.89M | $25.68M | $25.12M |
YoY Change | 17.38% | 18.69% | 14.59% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $360.0K | $243.0K | $249.0K |
YoY Change | 42.86% | -6.54% | -3.49% |
Total Long-Term Assets | $27.24M | $25.92M | $25.37M |
YoY Change | 8.44% | 3.42% | -0.79% |
TOTAL ASSETS | |||
Total Short-Term Assets | $28.48M | $30.58M | $28.94M |
Total Long-Term Assets | $27.24M | $25.92M | $25.37M |
Total Assets | $55.72M | $56.50M | $54.31M |
YoY Change | 1.28% | -0.13% | 1.85% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $5.684M | $6.440M | $5.816M |
YoY Change | 52.3% | 82.7% | 180.83% |
Accrued Expenses | $1.720M | $1.449M | $1.664M |
YoY Change | 68.63% | 396.23% | 153.27% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $630.0K | $636.0K | $618.0K |
YoY Change | 2.77% | 4.78% | 32.05% |
Total Short-Term Liabilities | $13.01M | $13.19M | $11.22M |
YoY Change | 13.24% | -9.48% | -19.3% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $5.410M | $5.558M | $5.730M |
YoY Change | -11.38% | -11.23% | 53.87% |
Other Long-Term Liabilities | $2.660M | $2.509M | $2.219M |
YoY Change | -0.49% | 24.02% | 11.68% |
Total Long-Term Liabilities | $8.070M | $8.067M | $7.949M |
YoY Change | -8.07% | -2.62% | 39.19% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $13.01M | $13.19M | $11.22M |
Total Long-Term Liabilities | $8.070M | $8.067M | $7.949M |
Total Liabilities | $23.26M | $23.34M | $21.26M |
YoY Change | 4.67% | -5.93% | -1.47% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $24.90M | $25.68M | $25.66M |
YoY Change | -2.95% | 3.78% | 3.22% |
Common Stock | $53.00K | $53.00K | $53.00K |
YoY Change | 0.0% | 0.0% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $102.0K | $102.0K | $102.0K |
YoY Change | 0.0% | 0.0% | 0.0% |
Treasury Stock Shares | 40.92K shares | 40.92K shares | |
Shareholders Equity | $32.46M | $33.16M | $33.06M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $55.72M | $56.50M | $54.31M |
YoY Change | 1.28% | -0.13% | 1.85% |
Cashflow Statement
Concept | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$782.0K | $80.00K | $4.000K |
YoY Change | -185.93% | -167.23% | -83.33% |
Depreciation, Depletion And Amortization | $590.0K | $594.0K | $754.0K |
YoY Change | -15.35% | -15.5% | 8.49% |
Cash From Operating Activities | $2.640M | -$1.555M | -$3.001M |
YoY Change | -276.94% | 30.34% | -291.88% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $1.810M | $1.164M | -$990.0K |
YoY Change | -202.49% | 493.88% | -76.18% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $120.0K | $82.00K | -$1.894M |
YoY Change | -88.17% | 110.26% | -249.49% |
Cash From Investing Activities | -$1.700M | -$1.082M | -$904.0K |
YoY Change | 126.06% | 589.17% | -68.72% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | $153.0K | ||
YoY Change | 18.6% | ||
Cash From Financing Activities | -160.0K | -$153.0K | -177.0K |
YoY Change | 7.38% | -105.72% | 0.0% |
NET CHANGE | |||
Cash From Operating Activities | 2.640M | -$1.555M | -3.001M |
Cash From Investing Activities | -1.700M | -$1.082M | -904.0K |
Cash From Financing Activities | -160.0K | -$153.0K | -177.0K |
Net Change In Cash | 780.0K | -$2.790M | -4.082M |
YoY Change | -132.6% | -310.41% | 171.59% |
FREE CASH FLOW | |||
Cash From Operating Activities | $2.640M | -$1.555M | -$3.001M |
Capital Expenditures | $1.810M | $1.164M | -$990.0K |
Free Cash Flow | $830.0K | -$2.719M | -$2.011M |
YoY Change | 202.92% | 95.75% | -135.15% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000924719 | |
CY2023Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2023Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2023Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2023Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2023 | |
CY2022Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2022Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2023Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2023Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2022Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
8000000 | shares |
CY2022Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
40920 | shares |
CY2023Q1 | smid |
Number Of Installment
NumberOfInstallment
|
2 | integer |
CY2023Q1 | smid |
Bank To Pruchase Equipment
BankToPruchaseEquipment
|
5000 | usd |
CY2023Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2023Q1 | dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | |
CY2023Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2023-03-31 | |
CY2023Q1 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2023Q1 | dei |
Entity File Number
EntityFileNumber
|
1-13752 | |
CY2023Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Smith-Midland Corporation | |
CY2023Q1 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | |
CY2023Q1 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
54-1727060 | |
CY2023Q1 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
5119 Catlett Road | |
CY2023Q1 | dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
P.O. Box 300 | |
CY2023Q1 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Midland | |
CY2023Q1 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
VA | |
CY2023Q1 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
22728 | |
CY2023Q1 | dei |
City Area Code
CityAreaCode
|
540 | |
CY2023Q1 | dei |
Local Phone Number
LocalPhoneNumber
|
439-3266 | |
CY2023Q1 | dei |
Security12b Title
Security12bTitle
|
Common Stock, $0.01 par value per share | |
CY2023Q1 | dei |
Trading Symbol
TradingSymbol
|
SMID | |
CY2023Q1 | dei |
Security Exchange Name
SecurityExchangeName
|
NASDAQ | |
CY2023Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2023Q1 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2023Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2023Q1 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2023Q1 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2023Q1 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2023Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
5256413 | shares |
CY2023Q1 | us-gaap |
Cash
Cash
|
3936000 | usd |
CY2022Q4 | us-gaap |
Cash
Cash
|
6726000 | usd |
CY2023Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
937000 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
781000 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
16223000 | usd |
CY2022Q4 | us-gaap |
Unbilled Receivables Current
UnbilledReceivablesCurrent
|
990000 | usd |
CY2022Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
1776000 | usd |
CY2022Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
2042000 | usd |
CY2022Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
706000 | usd |
CY2023Q1 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
476000 | usd |
CY2022Q4 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
477000 | usd |
CY2023Q1 | us-gaap |
Assets Current
AssetsCurrent
|
30580000 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
28940000 | usd |
CY2023Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
25676000 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
25124000 | usd |
CY2023Q1 | us-gaap |
Other Assets
OtherAssets
|
243000 | usd |
CY2022Q4 | us-gaap |
Other Assets
OtherAssets
|
249000 | usd |
CY2023Q1 | us-gaap |
Assets
Assets
|
56499000 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
54313000 | usd |
CY2023Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
6440000 | usd |
CY2022Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
5816000 | usd |
CY2023Q1 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
745000 | usd |
CY2022Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
799000 | usd |
CY2023Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
2001000 | usd |
CY2022Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
2243000 | usd |
CY2023Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
640000 | usd |
CY2022Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
788000 | usd |
CY2023Q1 | us-gaap |
Accrued Income Taxes
AccruedIncomeTaxes
|
168000 | usd |
CY2022Q4 | us-gaap |
Accrued Income Taxes
AccruedIncomeTaxes
|
146000 | usd |
CY2023Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
64000 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
77000 | usd |
CY2023Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
636000 | usd |
CY2022Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
618000 | usd |
CY2023Q1 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
2494000 | usd |
CY2022Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
737000 | usd |
CY2023Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
13188000 | usd |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
11224000 | usd |
CY2023Q1 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
2475000 | usd |
CY2022Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
2174000 | usd |
CY2023Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
34000 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
45000 | usd |
CY2023Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
5558000 | usd |
CY2022Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
5730000 | usd |
CY2023Q1 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
2087000 | usd |
CY2022Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
2085000 | usd |
CY2023Q1 | us-gaap |
Liabilities
Liabilities
|
23342000 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
21258000 | usd |
CY2023Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2023Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2023Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | usd |
CY2022Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | usd |
CY2023Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2023Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
8000000 | shares |
CY2023Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5345189 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5345189 | shares |
CY2023Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5256413 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5256413 | shares |
CY2023Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
53000 | usd |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
53000 | usd |
CY2023Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
7525000 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
7440000 | usd |
CY2023Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
40920 | shares |
CY2023Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
102000 | usd |
CY2022Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
102000 | usd |
CY2023Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
25681000 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
25664000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
33157000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
33055000 | usd |
CY2023Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
56499000 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
54313000 | usd |
CY2023Q1 | smid |
Product Sales
ProductSales
|
8242000 | usd |
CY2022Q1 | smid |
Product Sales
ProductSales
|
5851000 | usd |
CY2023Q1 | smid |
Barrier Rentals
BarrierRentals
|
1120000 | usd |
CY2022Q1 | smid |
Barrier Rentals
BarrierRentals
|
1485000 | usd |
CY2023Q1 | smid |
Royalty Income
RoyaltyIncome
|
411000 | usd |
CY2022Q1 | smid |
Royalty Income
RoyaltyIncome
|
427000 | usd |
CY2023Q1 | smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
3069000 | usd |
CY2022Q1 | smid |
Shipping And Installation Revenue
ShippingAndInstallationRevenue
|
2672000 | usd |
CY2023Q1 | us-gaap |
Revenues
Revenues
|
12842000 | usd |
CY2022Q1 | us-gaap |
Revenues
Revenues
|
10435000 | usd |
CY2023Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
10676000 | usd |
CY2022Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
8787000 | usd |
CY2023Q1 | us-gaap |
Gross Profit
GrossProfit
|
2166000 | usd |
CY2022Q1 | us-gaap |
Gross Profit
GrossProfit
|
1648000 | usd |
CY2023Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1350000 | usd |
CY2022Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1159000 | usd |
CY2023Q1 | us-gaap |
Selling Expense
SellingExpense
|
762000 | usd |
CY2022Q1 | us-gaap |
Selling Expense
SellingExpense
|
662000 | usd |
CY2023Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
2112000 | usd |
CY2022Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
1821000 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
54000 | usd |
CY2022Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-173000 | usd |
CY2023Q1 | us-gaap |
Interest Expense
InterestExpense
|
64000 | usd |
CY2022Q1 | us-gaap |
Interest Expense
InterestExpense
|
48000 | usd |
CY2023Q1 | us-gaap |
Interest Income Other
InterestIncomeOther
|
6000 | usd |
CY2022Q1 | us-gaap |
Interest Income Other
InterestIncomeOther
|
3000 | usd |
CY2023Q1 | us-gaap |
Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
|
82000 | usd |
CY2022Q1 | us-gaap |
Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
|
39000 | usd |
CY2023Q1 | us-gaap |
Other Income
OtherIncome
|
25000 | usd |
CY2022Q1 | us-gaap |
Other Income
OtherIncome
|
20000 | usd |
CY2023Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
49000 | usd |
CY2022Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
14000 | usd |
CY2023Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
103000 | usd |
CY2022Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-159000 | usd |
CY2023Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
23000 | usd |
CY2022Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-40000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
80000 | usd |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-119000 | usd |
CY2023Q1 | smid |
Earnings Per Share Basics And Diluted
EarningsPerShareBasicsAndDiluted
|
0.02 | |
CY2022Q1 | smid |
Earnings Per Share Basics And Diluted
EarningsPerShareBasicsAndDiluted
|
-0.02 | |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5256000 | shares |
CY2022Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5230000 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5290000 | shares |
CY2022Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5230000 | shares |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
33055000 | usd |
CY2023Q1 | smid |
Restricted Stock Issued
RestrictedStockIssued
|
0 | usd |
CY2023Q1 | smid |
Vesting Of Restricted Stock
VestingOfRestrictedStock
|
85000 | usd |
CY2022Q1 | smid |
Adoption Of Asu
AdoptionOfASU
|
-63000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
80000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
33157000 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
31157000 | usd |
CY2022Q1 | smid |
Restricted Stock Issued
RestrictedStockIssued
|
0 | usd |
CY2022Q1 | smid |
Vesting Of Restricted Stock
VestingOfRestrictedStock
|
126000 | usd |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-119000 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
31757000 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-80000 | usd |
CY2022Q1 | us-gaap |
Profit Loss
ProfitLoss
|
119000 | usd |
CY2023Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
594000 | usd |
CY2022Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
703000 | usd |
CY2023Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
82000 | usd |
CY2022Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
39000 | usd |
CY2023Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
92000 | usd |
CY2022Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
30000 | usd |
CY2023Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
85000 | usd |
CY2022Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
126000 | usd |
CY2023Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
1000 | usd |
CY2022Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
5000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1800000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
2064000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
1544000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
24000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1173000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
480000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
70000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-90000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
-2000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
0 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
624000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
1454000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-54000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-365000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
59000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-11000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
|
-148000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
|
-129000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
22000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-43000 | usd |
CY2023Q1 | smid |
Increase Decrease In Deferred Lease Obligation
IncreaseDecreaseInDeferredLeaseObligation
|
0 | usd |
CY2022Q1 | smid |
Increase Decrease In Deferred Lease Obligation
IncreaseDecreaseInDeferredLeaseObligation
|
-314000 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
1757000 | usd |
CY2022Q1 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
-13000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1555000 | usd |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1193000 | usd |
CY2023Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1164000 | usd |
CY2022Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
196000 | usd |
CY2023Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
82000 | usd |
CY2022Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
39000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1082000 | usd |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-157000 | usd |
CY2023Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | usd |
CY2022Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
2805000 | usd |
CY2023Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
153000 | usd |
CY2022Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
129000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-153000 | usd |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2676000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-2790000 | usd |
CY2022Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
1326000 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
6726000 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
13492000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3936000 | usd |
CY2022Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
14818000 | usd |
CY2023Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
64000 | usd |
CY2022Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
48000 | usd |
CY2023Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2022Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd |
CY2023Q1 | 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> | |
CY2023Q1 | smid |
Cumulative Effect Of Adoption Of Asu201613
CumulativeEffectOfAdoptionOfAsu201613
|
63 | usd |
CY2023Q1 | us-gaap |
Premiums Percentage Assumed To Net
PremiumsPercentageAssumedToNet
|
0.10 | pure |
CY2023Q1 | us-gaap |
Other Receivables
OtherReceivables
|
921000 | usd |
CY2022Q4 | us-gaap |
Other Receivables
OtherReceivables
|
932000 | usd |
CY2023Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
937000 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
781000 | usd |
CY2023Q1 | smid |
Change In Allowance Beginning Balance
ChangeInAllowanceBeginningBalance
|
781 | usd |
CY2023Q1 | smid |
Cumulative Effect Of Adoption
CumulativeEffectOfAdoption
|
64 | usd |
CY2023Q1 | us-gaap |
Provision For Other Credit Losses
ProvisionForOtherCreditLosses
|
92 | usd |
CY2023Q1 | smid |
Change In Allowance Ending Balance
ChangeInAllowanceEndingBalance
|
937 | usd |
CY2023Q1 | smid |
Description Of Royalty Income
DescriptionOfRoyaltyIncome
|
The agreements are typically for five-year terms and require royalty payments from 4% to 6% of total sales of licensed products, which are paid every month | |
CY2023Q1 | smid |
Revenue
Revenue
|
12842000 | usd |
CY2022Q1 | smid |
Revenue
Revenue
|
10435000 | usd |
CY2023Q1 | smid |
Increase Decrease In Revenue
IncreaseDecreaseInRevenue
|
2407000 | usd |
CY2023Q1 | smid |
Percent Of Change In Revenue
PercentOfChangeInRevenue
|
0.23 | pure |
CY2023Q1 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:left;">Historically, various customers have comprised greater than 10% of revenue during a given quarter or year. These customers are typically not the same quarter to quarter or year to year. The Company views revenue details by jobs, and not by customers. In the event a customer were to go out of business during a project, it is likely that the owner of the project would assign a new contractor to the job, and the Company would complete its scope of work. Therefore, the Company believes that it does not have a short-term vulnerability of severe impact to operations. In cases where customers are less than 10% of revenue, the Company assesses if there is a near term severe impact. The Company has determined that no customer, if lost, would result in a near term severe impact to the Company’s operations.</p> | |
CY2023Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
80000 | usd |
CY2022Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-119000 | usd |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5256000 | shares |
CY2022Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5230000 | shares |
CY2023Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2022Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.02 | |
CY2023Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
80000 | usd |
CY2022Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-119000 | usd |
CY2023Q1 | smid |
Weighted Average Number Of Shares Outstanding
WeightedAverageNumberOfSharesOutstanding
|
5256000 | shares |
CY2022Q1 | smid |
Weighted Average Number Of Shares Outstanding
WeightedAverageNumberOfSharesOutstanding
|
5230000 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
34000 | shares |
CY2022Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5290000 | shares |
CY2022Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5230000 | shares |
CY2023Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
CY2022Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.02 | |
CY2020Q1 | smid |
Refinancingof Existing Loans Note Ppayable
RefinancingofExistingLoansNotePpayable
|
2701 | usd |
CY2020Q1 | smid |
Funds For Improvement
FundsForImprovement
|
678 | usd |
CY2020Q1 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.0399 | pure |
CY2020Q1 | us-gaap |
Debt Instrument Periodic Payment Principal
DebtInstrumentPeriodicPaymentPrincipal
|
27 | usd |
CY2020Q1 | us-gaap |
Debt Instrument Maturity Date
DebtInstrumentMaturityDate
|
2030-03-27 | |
CY2023Q1 | us-gaap |
Notes Payable
NotesPayable
|
1978 | usd |
CY2022Q1 | us-gaap |
Notes Payable To Bank
NotesPayableToBank
|
2805 | usd |
CY2022Q1 | smid |
Note Payabe Interest Rate Percentage
NotePayabeInterestRatePercentage
|
0.0409 | pure |
CY2023Q1 | us-gaap |
Debt Instrument Periodic Payment Principal
DebtInstrumentPeriodicPaymentPrincipal
|
21 | usd |
CY2022Q1 | us-gaap |
Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
|
2037-02-10 | |
CY2022Q1 | us-gaap |
Notes Payable
NotesPayable
|
2632 | usd |
CY2023Q1 | smid |
Varying Loan Balance Amount
VaryingLoanBalanceAmount
|
45 | usd |
CY2023Q1 | smid |
Tangible Assets Net Worth
TangibleAssetsNetWorth
|
10000 | usd |
CY2023Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
5000 | usd |
CY2023Q1 | us-gaap |
Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
|
2023-10-01 | |
CY2023Q1 | us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
5000 | usd |
CY2023Q1 | smid |
Payment To Equipment
PaymentToEquipment
|
1500 | usd |
CY2023Q1 | smid |
Commitment For Purchase Of Equipment For Note Payable Description
CommitmentForPurchaseOfEquipmentForNotePayableDescription
|
The commitment provides for the purchase of equipment for which a note payable will be executed with a term not to exceed five years with an interest rate at the Wall Street Journal prime rate plus 0.50% with a floor of 3.50% per annum | |
CY2023Q1 | smid |
Payments For Equipment
PaymentsForEquipment
|
1500 | usd |
CY2023Q1 | smid |
Share Based Compensation1
ShareBasedCompensation1
|
85000 | usd |
CY2022Q1 | smid |
Share Based Compensation1
ShareBasedCompensation1
|
126000 | usd |
CY2023Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
230000 | usd |
CY2022Q2 | smid |
Buy Back Agreement
BuyBackAgreement
|
210000 | usd |
CY2022Q2 | smid |
Additional Linear Feet
AdditionalLinearFeet
|
115000 | usd |
CY2022Q2 | smid |
Purchase Price
PurchasePrice
|
5000 | usd |
CY2022Q2 | smid |
Deferred Buy Back Obligation
DeferredBuyBackObligation
|
5000 | usd |
CY2022Q2 | smid |
Deferred Buy Back Lease Asset
DeferredBuyBackLeaseAsset
|
210000 | usd |