2013 Q2 Form 10-Q Financial Statement
#000119312513290648 Filed on July 15, 2013
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. – 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 |