2013 Q2 Form 10-Q Financial Statement

#000119312513290648 Filed on July 15, 2013

View on sec.gov

Income Statement

Concept 2013 Q2 2013 Q1 2012 Q2
Revenue $4.201M $11.55M $12.56M
YoY Change -66.55% -21.04% -26.23%
Cost Of Revenue $4.023M -$1.320M $8.950M
YoY Change -55.05% -112.45% -23.5%
Gross Profit $178.0K $408.0K $441.0K
YoY Change -59.64% -89.88% -91.73%
Gross Profit Margin 4.24% 3.53% 3.51%
Selling, General & Admin $1.012M $220.0K $3.437M
YoY Change -70.56% -93.82% 4.79%
% of Gross Profit 568.54% 53.92% 779.37%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $99.00K $20.00K $267.0K
YoY Change -62.92% -92.31% -7.93%
% of Gross Profit 55.62% 4.9% 60.54%
Operating Expenses $1.012M $230.0K $3.437M
YoY Change -70.56% -93.54% 4.79%
Operating Profit -$834.0K $178.0K $173.0K
YoY Change -582.08% -62.21% -91.56%
Interest Expense $363.0K -$180.0K $182.0K
YoY Change 99.45% 5.88% -179.13%
% of Operating Profit -101.12% 105.2%
Other Income/Expense, Net $110.0K -$210.0K $16.00K
YoY Change 587.5% 950.0% -260.0%
Pretax Income -$724.0K -$850.0K $189.0K
YoY Change -483.07% -393.1% -89.56%
Income Tax -$273.0K -$280.0K $30.00K
% Of Pretax Income 15.87%
Net Earnings -$451.0K -$507.0K -$619.0K
YoY Change -27.14% -733.75% -150.0%
Net Earnings / Revenue -10.74% -4.39% -4.93%
Basic Earnings Per Share -$0.06 -$0.07 -$0.08
Diluted Earnings Per Share -$0.06 -$0.07 -$0.08
COMMON SHARES
Basic Shares Outstanding 7.584M shares 7.580M shares
Diluted Shares Outstanding 7.624M shares 7.605M shares

Balance Sheet

Concept 2013 Q2 2013 Q1 2012 Q2
SHORT-TERM ASSETS
Cash & Short-Term Investments $410.0K $400.0K $0.00
YoY Change 166.67% -100.0%
Cash & Equivalents $410.0K $379.0K
Short-Term Investments $20.00K
Other Short-Term Assets $5.800M $29.34M $6.150M
YoY Change -5.69% 388.19% -8.07%
Inventory $31.21M $11.17M $31.71M
Prepaid Expenses
Receivables $5.280M $3.125M $6.700M
Other Receivables $720.0K $480.0K $550.0K
Total Short-Term Assets $43.40M $44.53M $45.10M
YoY Change -3.77% 1.73% -6.35%
LONG-TERM ASSETS
Property, Plant & Equipment $3.960M $1.851M $4.680M
YoY Change -15.38% -58.08% 4.93%
Goodwill $1.258M $1.258M
YoY Change -2.56%
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $29.00K $29.00K $700.0K
YoY Change -95.86% 383.33% -15.66%
Total Long-Term Assets $7.550M $7.763M $7.840M
YoY Change -3.7% -0.88% -3.09%
TOTAL ASSETS
Total Short-Term Assets $43.40M $44.53M $45.10M
Total Long-Term Assets $7.550M $7.763M $7.840M
Total Assets $50.95M $52.29M $52.94M
YoY Change -3.76% 1.34% -5.88%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $4.130M $2.029M $3.290M
YoY Change 25.53% -37.32% -16.5%
Accrued Expenses $1.980M $1.195M $2.100M
YoY Change -5.71% -38.56% -47.24%
Deferred Revenue
YoY Change
Short-Term Debt $10.79M $9.940M $0.00
YoY Change
Long-Term Debt Due $3.876M $4.596M $950.0K
YoY Change 308.0% 386.35% -29.1%
Total Short-Term Liabilities $21.29M $22.30M $6.510M
YoY Change 226.97% 244.74% -35.35%
LONG-TERM LIABILITIES
Long-Term Debt $300.0K $281.0K $17.10M
YoY Change -98.25% -94.24% -11.12%
Other Long-Term Liabilities $555.0K $123.0K $270.0K
YoY Change 105.56% -50.0% 125.0%
Total Long-Term Liabilities $855.0K $404.0K $17.37M
YoY Change -95.08% -92.12% -10.28%
TOTAL LIABILITIES
Total Short-Term Liabilities $21.29M $22.30M $6.510M
Total Long-Term Liabilities $855.0K $404.0K $17.37M
Total Liabilities $22.11M $23.39M $23.88M
YoY Change -7.41% 3.25% -18.86%
SHAREHOLDERS EQUITY
Retained Earnings $31.84M $32.07M
YoY Change 0.02%
Common Stock $7.447M $7.409M
YoY Change 0.03%
Preferred Stock
YoY Change
Treasury Stock (at cost) $10.44M $10.57M
YoY Change 0.52%
Treasury Stock Shares 2.139M shares 2.166M shares
Shareholders Equity $28.84M $28.91M $29.06M
YoY Change
Total Liabilities & Shareholders Equity $50.95M $52.29M $52.94M
YoY Change -3.76% 1.34% -5.88%

Cashflow Statement

Concept 2013 Q2 2013 Q1 2012 Q2
OPERATING ACTIVITIES
Net Income -$451.0K -$507.0K -$619.0K
YoY Change -27.14% -733.75% -150.0%
Depreciation, Depletion And Amortization $99.00K $20.00K $267.0K
YoY Change -62.92% -92.31% -7.93%
Cash From Operating Activities -$884.0K $1.100M -$775.0K
YoY Change 14.06% -43.88% -255.0%
INVESTING ACTIVITIES
Capital Expenditures $17.00K -$60.00K $475.0K
YoY Change -96.42% -60.0% -416.67%
Acquisitions
YoY Change
Other Investing Activities $500.0K $0.00 $0.00
YoY Change -100.0% -100.0%
Cash From Investing Activities $482.0K -$70.00K -$475.0K
YoY Change -201.47% -94.12% -136.82%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 231.0K -880.0K 1.102M
YoY Change -79.04% 31.34% -200.18%
NET CHANGE
Cash From Operating Activities -884.0K 1.100M -775.0K
Cash From Investing Activities 482.0K -70.00K -475.0K
Cash From Financing Activities 231.0K -880.0K 1.102M
Net Change In Cash -171.0K 150.0K -148.0K
YoY Change 15.54% 50.0% -121.45%
FREE CASH FLOW
Cash From Operating Activities -$884.0K $1.100M -$775.0K
Capital Expenditures $17.00K -$60.00K $475.0K
Free Cash Flow -$901.0K $1.160M -$1.250M
YoY Change -27.92% -45.02% -292.31%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2009Q3 vide Stock Repurchase Program Additional Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramAdditionalNumberOfSharesAuthorizedToBeRepurchased
1000000 shares
CY2011Q3 vide Portion Of Company Net Earnings After Tax
PortionOfCompanyNetEarningsAfterTax
0.10 pure
CY2011Q3 vide Portion Of Company Net Earnings After Tax
PortionOfCompanyNetEarningsAfterTax
0.10 pure
CY2012Q2 vide Stock Repurchase Price Per Share
StockRepurchasePricePerShare
4.20
CY2013Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
7593210 shares
CY2013Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
9732000 shares
CY2013Q2 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
shares
CY2013Q2 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
shares
CY2013Q2 us-gaap Stock Repurchase Program Remaining Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased
705106 shares
CY2013Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000 shares
CY2013Q2 us-gaap Treasury Stock Shares
TreasuryStockShares
2139000 shares
CY2013Q2 us-gaap Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
1632500 shares
CY2013Q2 us-gaap Common Stock No Par Value
CommonStockNoParValue
CY2013Q2 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000000 shares
CY2013Q2 us-gaap Preferred Stock No Par Value
PreferredStockNoParValue
CY2013Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
7593000 shares
CY2013Q2 us-gaap Long Term Debt Current
LongTermDebtCurrent
3876000
CY2013Q2 us-gaap Liabilities Current
LiabilitiesCurrent
21286000
CY2013Q2 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
269000
CY2013Q2 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
15570000
CY2013Q2 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
10787000
CY2013Q2 us-gaap Accounts Payable Current
AccountsPayableCurrent
4130000
CY2013Q2 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
450000
CY2013Q2 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
555000
CY2013Q2 us-gaap Stockholders Equity
StockholdersEquity
28840000
CY2013Q2 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
154000
CY2013Q2 us-gaap Guarantee Obligations Current Carrying Value
GuaranteeObligationsCurrentCarryingValue
3000000
CY2013Q2 us-gaap Billings In Excess Of Cost Current
BillingsInExcessOfCostCurrent
63000
CY2013Q2 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
31837000
CY2013Q2 us-gaap Preferred Stock Value
PreferredStockValue
CY2013Q2 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1980000
CY2013Q2 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
76000
CY2013Q2 us-gaap Long Term Debt
LongTermDebt
4145000
CY2013Q2 us-gaap Liabilities
Liabilities
22110000
CY2013Q2 us-gaap Progress Payments Netted Against Inventory For Long Term Contracts Or Programs
ProgressPaymentsNettedAgainstInventoryForLongTermContractsOrPrograms
0
CY2013Q2 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
5358000
CY2013Q2 us-gaap Common Stock Value
CommonStockValue
7293000
CY2013Q2 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
50950000
CY2013Q2 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
3365000
CY2013Q2 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
29000
CY2013Q2 us-gaap Land
Land
195000
CY2013Q2 us-gaap Costs In Excess Of Billings On Uncompleted Contracts Or Programs
CostsInExcessOfBillingsOnUncompletedContractsOrPrograms
3079000
CY2013Q2 us-gaap Goodwill
Goodwill
1258000
CY2013Q2 us-gaap Income Taxes Receivable
IncomeTaxesReceivable
715000
CY2013Q2 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
5280000
CY2013Q2 us-gaap Inventory Net
InventoryNet
31207000
CY2013Q2 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
19530000
CY2013Q2 us-gaap Cash
Cash
406000
CY2013Q2 us-gaap Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
2086000
CY2013Q2 us-gaap Machinery And Equipment Gross
MachineryAndEquipmentGross
14819000
CY2013Q2 us-gaap Treasury Stock Value
TreasuryStockValue
10444000
CY2013Q2 us-gaap Inventory Finished Goods
InventoryFinishedGoods
7458000
CY2013Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
3960000
CY2013Q2 us-gaap Inventory Work In Process
InventoryWorkInProcess
7606000
CY2013Q2 us-gaap Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
690000
CY2013Q2 us-gaap Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
689000
CY2013Q2 us-gaap Assets
Assets
50950000
CY2013Q2 us-gaap Inventory Raw Materials
InventoryRawMaterials
19508000
CY2013Q2 us-gaap Buildings And Improvements Gross
BuildingsAndImprovementsGross
4516000
CY2013Q2 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
924000
CY2013Q2 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
1800
CY2013Q2 us-gaap Inventory Gross
InventoryGross
34572000
CY2013Q2 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
6282000
CY2013Q2 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
627000
CY2013Q2 us-gaap Costs In Excess Of Billings On Uncompleted Contracts Or Programs Expected To Be Collected Within One Year
CostsInExcessOfBillingsOnUncompletedContractsOrProgramsExpectedToBeCollectedWithinOneYear
3079000
CY2013Q2 us-gaap Assets Current
AssetsCurrent
43400000
CY2013Q2 vide Outstanding Claims Relating To Contract Values
OutstandingClaimsRelatingToContractValues
0
CY2013Q2 vide Costs And Estimated Earnings In Excess Of Billings Net
CostsAndEstimatedEarningsInExcessOfBillingsNet
3016000
CY2013Q2 vide Costs Incurred To Date On Uncompleted Contracts
CostsIncurredToDateOnUncompletedContracts
4909000
CY2013Q2 vide Production Costs That Exceeded Aggregate Estimated Cost
ProductionCostsThatExceededAggregateEstimatedCost
0
CY2013Q2 vide Estimated Earnings Recognized To Date On These Contracts
EstimatedEarningsRecognizedToDateOnTheseContracts
2426000
CY2013Q2 vide Debt Instrument Default Interest Rate
DebtInstrumentDefaultInterestRate
0.09 pure
CY2013Q2 vide Billings Of Uncompleted Contracts To Date
BillingsOfUncompletedContractsToDate
4319000
CY2013Q2 vide Costs Incurred And Estimated Earnings Of Uncompleted Contracts
CostsIncurredAndEstimatedEarningsOfUncompletedContracts
7335000
CY2013Q2 vide Billings In Excess Of Cost And Estimated Earnings
BillingsInExcessOfCostAndEstimatedEarnings
63000
CY2012Q1 us-gaap Cash
Cash
148000
CY2013Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
9732000 shares
CY2013Q1 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
shares
CY2013Q1 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
shares
CY2013Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000 shares
CY2013Q1 us-gaap Treasury Stock Shares
TreasuryStockShares
2166000 shares
CY2013Q1 us-gaap Common Stock No Par Value
CommonStockNoParValue
CY2013Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000000 shares
CY2013Q1 us-gaap Preferred Stock No Par Value
PreferredStockNoParValue
CY2013Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
7566000 shares
CY2013Q1 us-gaap Long Term Debt Current
LongTermDebtCurrent
4596000
CY2013Q1 us-gaap Liabilities Current
LiabilitiesCurrent
22301000
CY2013Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
281000
CY2013Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
17122000
CY2013Q1 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
9940000
CY2013Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
4815000
CY2013Q1 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
500000
CY2013Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
803000
CY2013Q1 us-gaap Stockholders Equity
StockholdersEquity
28908000
CY2013Q1 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
116000
CY2013Q1 us-gaap Billings In Excess Of Cost Current
BillingsInExcessOfCostCurrent
169000
CY2013Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
32073000
CY2013Q1 us-gaap Preferred Stock Value
PreferredStockValue
CY2013Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
2281000
CY2013Q1 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
60000
CY2013Q1 us-gaap Long Term Debt
LongTermDebt
4877000
CY2013Q1 us-gaap Liabilities
Liabilities
23385000
CY2013Q1 us-gaap Progress Payments Netted Against Inventory For Long Term Contracts Or Programs
ProgressPaymentsNettedAgainstInventoryForLongTermContractsOrPrograms
0
CY2013Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
5299000
CY2013Q1 us-gaap Common Stock Value
CommonStockValue
7293000
CY2013Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
52293000
CY2013Q1 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
3028000
CY2013Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
29000
CY2013Q1 us-gaap Land
Land
281000
CY2013Q1 us-gaap Costs In Excess Of Billings On Uncompleted Contracts Or Programs
CostsInExcessOfBillingsOnUncompletedContractsOrPrograms
2353000
CY2013Q1 us-gaap Goodwill
Goodwill
1258000
CY2013Q1 us-gaap Income Taxes Receivable
IncomeTaxesReceivable
418000
CY2013Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
6982000
CY2013Q1 us-gaap Inventory Net
InventoryNet
31490000
CY2013Q1 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
21333000
CY2013Q1 us-gaap Cash
Cash
316000
CY2013Q1 us-gaap Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
2219000
CY2013Q1 us-gaap Machinery And Equipment Gross
MachineryAndEquipmentGross
15420000
CY2013Q1 us-gaap Treasury Stock Value
TreasuryStockValue
10574000
CY2013Q1 us-gaap Inventory Finished Goods
InventoryFinishedGoods
7742000
CY2013Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
4211000
CY2013Q1 us-gaap Inventory Work In Process
InventoryWorkInProcess
7423000
CY2013Q1 us-gaap Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
622000
CY2013Q1 us-gaap Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
660000
CY2013Q1 us-gaap Assets
Assets
52293000
CY2013Q1 us-gaap Inventory Raw Materials
InventoryRawMaterials
19353000
CY2013Q1 us-gaap Buildings And Improvements Gross
BuildingsAndImprovementsGross
5632000
CY2013Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
983000
CY2013Q1 us-gaap Inventory Gross
InventoryGross
34518000
CY2013Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
6282000
CY2013Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
752000
CY2013Q1 us-gaap Costs In Excess Of Billings On Uncompleted Contracts Or Programs Expected To Be Collected Within One Year
CostsInExcessOfBillingsOnUncompletedContractsOrProgramsExpectedToBeCollectedWithinOneYear
2353000
CY2013Q1 us-gaap Assets Current
AssetsCurrent
44530000
CY2013Q1 vide Outstanding Claims Relating To Contract Values
OutstandingClaimsRelatingToContractValues
0
CY2013Q1 vide Costs And Estimated Earnings In Excess Of Billings Net
CostsAndEstimatedEarningsInExcessOfBillingsNet
2184000
CY2013Q1 vide Costs Incurred To Date On Uncompleted Contracts
CostsIncurredToDateOnUncompletedContracts
3900000
CY2013Q1 vide Production Costs That Exceeded Aggregate Estimated Cost
ProductionCostsThatExceededAggregateEstimatedCost
0
CY2013Q1 vide Estimated Earnings Recognized To Date On These Contracts
EstimatedEarningsRecognizedToDateOnTheseContracts
2032000
CY2013Q1 vide Billings Of Uncompleted Contracts To Date
BillingsOfUncompletedContractsToDate
3748000
CY2013Q1 vide Costs Incurred And Estimated Earnings Of Uncompleted Contracts
CostsIncurredAndEstimatedEarningsOfUncompletedContracts
5932000
CY2013Q1 vide Billings In Excess Of Cost And Estimated Earnings
BillingsInExcessOfCostAndEstimatedEarnings
169000
CY2012Q2 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.02
CY2012Q2 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.02
CY2012Q2 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7605000 shares
CY2012Q2 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.159 pure
CY2012Q2 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-775000
CY2012Q2 us-gaap Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
0.02
CY2012Q2 us-gaap Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
0.02
CY2012Q2 us-gaap Stock Repurchased During Period Shares
StockRepurchasedDuringPeriodShares
14469 shares
CY2012Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7580000 shares
CY2012Q2 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
475000
CY2012Q2 us-gaap Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
-2000
CY2012Q2 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
-1000
CY2012Q2 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
213000
CY2012Q2 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
12560000
CY2012Q2 us-gaap Increase Decrease In Notes Receivable Current
IncreaseDecreaseInNotesReceivableCurrent
-250000
CY2012Q2 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
198000
CY2012Q2 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
159000
CY2012Q2 us-gaap Interest Paid
InterestPaid
176000
CY2012Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
189000
CY2012Q2 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-506000
CY2012Q2 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-67000
CY2012Q2 us-gaap Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
5752000
CY2012Q2 us-gaap Gross Profit
GrossProfit
3610000
CY2012Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
173000
CY2012Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
16000
CY2012Q2 us-gaap Net Income Loss
NetIncomeLoss
159000
CY2012Q2 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
2304000
CY2012Q2 us-gaap Inventory Write Down
InventoryWriteDown
334000
CY2012Q2 us-gaap Cost Of Goods Sold
CostOfGoodsSold
8950000
CY2012Q2 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-309000
CY2012Q2 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2028000
CY2012Q2 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
1102000
CY2012Q2 us-gaap Share Based Compensation
ShareBasedCompensation
7000
CY2012Q2 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
-13000
CY2012Q2 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-148000
CY2012Q2 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
1409000
CY2012Q2 us-gaap Notes Reduction
NotesReduction
250000
CY2012Q2 us-gaap Operating Expenses
OperatingExpenses
3437000
CY2012Q2 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
30000
CY2012Q2 us-gaap Proceeds From Repurchase Of Equity
ProceedsFromRepurchaseOfEquity
-61000
CY2012Q2 us-gaap Interest Expense
InterestExpense
182000
CY2012Q2 us-gaap Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
6915000
CY2012Q2 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
267000
CY2012Q2 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
60000
CY2012Q2 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-475000
CY2012Q2 us-gaap Increase Decrease In Billing In Excess Of Cost Of Earnings
IncreaseDecreaseInBillingInExcessOfCostOfEarnings
-101000
CY2012Q2 us-gaap Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
126000
CY2012Q2 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
233000
CY2013Q2 dei Trading Symbol
TradingSymbol
VIDE
CY2013Q2 dei Entity Registrant Name
EntityRegistrantName
VIDEO DISPLAY CORP
CY2013Q2 dei Amendment Flag
AmendmentFlag
false
CY2013Q2 dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
CY2013Q2 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2014
CY2013Q2 dei Document Type
DocumentType
10-Q
CY2013Q2 dei Document Period End Date
DocumentPeriodEndDate
2013-05-31
CY2013Q2 dei Entity Central Index Key
EntityCentralIndexKey
0000758743
CY2013Q2 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--02-28
CY2013Q2 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2013Q2 us-gaap Debt Instrument Interest Rate Stated Percentage Rate Range Minimum
DebtInstrumentInterestRateStatedPercentageRateRangeMinimum
0.040 pure
CY2013Q2 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.03
CY2013Q2 us-gaap Line Of Credit Facility Expiration Date1
LineOfCreditFacilityExpirationDate1
2013-12-01
CY2013Q2 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.03
CY2013Q2 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7624000 shares
CY2013Q2 us-gaap Line Of Credit Facility Covenant Compliance
LineOfCreditFacilityCovenantCompliance
The Company was not in compliance with the fixed charge coverage ratio, the senior funded debt to EBITDA ratio (which the Company believes is the most restrictive covenant) and permitted share repurchases covenants as defined by the Banks credit line agreements.
CY2013Q2 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.408 pure
CY2013Q2 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-606000
CY2013Q2 us-gaap Description Of New Accounting Pronouncements Not Yet Adopted
DescriptionOfNewAccountingPronouncementsNotYetAdopted
<div> <p style="MARGIN-TOP: 18px; MARGIN-BOTTOM: 0px"><font style="FONT-FAMILY: Times New Roman" size="2">Note 3. &#x2013; Recent Accounting Pronouncements</font></p> <p style="MARGIN-TOP: 6px; TEXT-INDENT: 4%; MARGIN-BOTTOM: 0px" align="justify"><font style="FONT-FAMILY: Times New Roman" size="2">There are no recent accounting pronouncements that are expected to have a material effect on our consolidated financials.</font></p> </div>
CY2013Q2 us-gaap Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
-0.03
CY2013Q2 us-gaap Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
-0.03
CY2013Q2 us-gaap Line Of Credit Facility Covenant Terms
LineOfCreditFacilityCovenantTerms
The Agreement contains three covenants a fixed charge coverage ratio, ratio of senior funded debt to earnings before interest, taxes, depreciation and amortization (EBITDA), and total liabilities to tangible net worth. The Agreement also includes restrictions on the incurrence of additional debt or liens, investments (including Company stock), divestitures and certain other changes in the business.
CY2013Q2 us-gaap Stock Repurchased During Period Shares
StockRepurchasedDuringPeriodShares
0 shares
CY2013Q2 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
P1Y
CY2013Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7584000 shares
CY2013Q2 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
34000
CY2013Q2 us-gaap Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
-3000
CY2013Q2 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
399000
CY2013Q2 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
33000
CY2013Q2 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
12600000
CY2013Q2 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
550000
CY2013Q2 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
-236000
CY2013Q2 us-gaap Interest Paid
InterestPaid
326000
CY2013Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-398000
CY2013Q2 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-1686000
CY2013Q2 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-54000
CY2013Q2 us-gaap Repayments Of Long Term Lines Of Credit
RepaymentsOfLongTermLinesOfCredit
6783000
CY2013Q2 us-gaap Gross Profit
GrossProfit
2350000
CY2013Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-585000
CY2013Q2 us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
50000
CY2013Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
187000
CY2013Q2 us-gaap Net Income Loss
NetIncomeLoss
-236000
CY2013Q2 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
89000
CY2013Q2 us-gaap Inventory Write Down
InventoryWriteDown
373000
CY2013Q2 us-gaap Cost Of Goods Sold
CostOfGoodsSold
10250000
CY2013Q2 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
103000
CY2013Q2 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1678000
CY2013Q2 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
231000
CY2013Q2 us-gaap Share Based Compensation
ShareBasedCompensation
2000
CY2013Q2 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
16000
CY2013Q2 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
90000
CY2013Q2 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
1257000
CY2013Q2 us-gaap Operating Expenses
OperatingExpenses
2935000
CY2013Q2 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-162000
CY2013Q2 us-gaap Proceeds From Repurchase Of Equity
ProceedsFromRepurchaseOfEquity
166000
CY2013Q2 us-gaap Interest Expense
InterestExpense
363000
CY2013Q2 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
499000
CY2013Q2 us-gaap Proceeds From Long Term Lines Of Credit
ProceedsFromLongTermLinesOfCredit
6898000
CY2013Q2 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
244000
CY2013Q2 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
60000
CY2013Q2 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
465000
CY2013Q2 us-gaap Increase Decrease In Billing In Excess Of Cost Of Earnings
IncreaseDecreaseInBillingInExcessOfCostOfEarnings
-832000
CY2013Q2 us-gaap Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
-297000
CY2013Q2 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-1234000

Files In Submission

Name View Source Status
0001193125-13-290648-index-headers.html Edgar Link pending
0001193125-13-290648-index.html Edgar Link pending
0001193125-13-290648.txt Edgar Link pending
0001193125-13-290648-xbrl.zip Edgar Link pending
d549300d10q.htm Edgar Link pending
d549300dex311.htm Edgar Link pending
d549300dex312.htm Edgar Link pending
d549300dex32.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
R1.htm Edgar Link pending
R1.xml Edgar Link unprocessable
R10.htm Edgar Link pending
R10.xml Edgar Link unprocessable
R11.htm Edgar Link pending
R11.xml Edgar Link unprocessable
R12.htm Edgar Link pending
R12.xml Edgar Link unprocessable
R13.htm Edgar Link pending
R13.xml Edgar Link unprocessable
R14.htm Edgar Link pending
R14.xml Edgar Link unprocessable
R15.htm Edgar Link pending
R15.xml Edgar Link unprocessable
R16.htm Edgar Link pending
R16.xml Edgar Link unprocessable
R17.htm Edgar Link pending
R17.xml Edgar Link unprocessable
R18.htm Edgar Link pending
R18.xml Edgar Link unprocessable
R19.htm Edgar Link pending
R19.xml Edgar Link unprocessable
R2.htm Edgar Link pending
R2.xml Edgar Link unprocessable
R20.htm Edgar Link pending
R20.xml Edgar Link unprocessable
R21.htm Edgar Link pending
R21.xml Edgar Link unprocessable
R22.htm Edgar Link pending
R22.xml Edgar Link unprocessable
R23.htm Edgar Link pending
R23.xml Edgar Link unprocessable
R24.htm Edgar Link pending
R24.xml Edgar Link unprocessable
R25.htm Edgar Link pending
R25.xml Edgar Link unprocessable
R26.htm Edgar Link pending
R26.xml Edgar Link unprocessable
R27.htm Edgar Link pending
R27.xml Edgar Link unprocessable
R28.htm Edgar Link pending
R28.xml Edgar Link unprocessable
R29.htm Edgar Link pending
R29.xml Edgar Link unprocessable
R3.htm Edgar Link pending
R3.xml Edgar Link unprocessable
R30.htm Edgar Link pending
R30.xml Edgar Link unprocessable
R31.htm Edgar Link pending
R31.xml Edgar Link unprocessable
R32.htm Edgar Link pending
R32.xml Edgar Link unprocessable
R33.htm Edgar Link pending
R33.xml Edgar Link unprocessable
R34.htm Edgar Link pending
R34.xml Edgar Link unprocessable
R35.htm Edgar Link pending
R35.xml Edgar Link unprocessable
R36.htm Edgar Link pending
R36.xml Edgar Link unprocessable
R37.htm Edgar Link pending
R37.xml Edgar Link unprocessable
R38.htm Edgar Link pending
R38.xml Edgar Link unprocessable
R4.htm Edgar Link pending
R4.xml Edgar Link unprocessable
R5.htm Edgar Link pending
R5.xml Edgar Link unprocessable
R6.htm Edgar Link pending
R6.xml Edgar Link unprocessable
R7.htm Edgar Link pending
R7.xml Edgar Link unprocessable
R8.htm Edgar Link pending
R8.xml Edgar Link unprocessable
R9.htm Edgar Link pending
R9.xml Edgar Link unprocessable
report.css Edgar Link pending
Show.js Edgar Link pending
vide-20130531.xml Edgar Link completed
vide-20130531.xsd Edgar Link pending
vide-20130531_cal.xml Edgar Link unprocessable
vide-20130531_def.xml Edgar Link unprocessable
vide-20130531_lab.xml Edgar Link unprocessable
vide-20130531_pre.xml Edgar Link unprocessable