XML 16 R70.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 17 - Condensed Consolidating Financial Information of Guarantor Subsidiaries (Details) - Consolidating Statements of Operations (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Feb. 28, 2015
Feb. 28, 2014
Feb. 28, 2015
Feb. 28, 2014
Condensed Income Statements, Captions [Line Items]        
NET SALES $ 95,605us-gaap_SalesRevenueNet $ 90,979us-gaap_SalesRevenueNet $ 294,323us-gaap_SalesRevenueNet $ 287,226us-gaap_SalesRevenueNet
COST OF SALES (exclusive of amortization shown separately below) 33,971us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization 32,359us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization 106,571us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization 103,092us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
GROSS MARGIN 61,634us-gaap_GrossProfit 58,620us-gaap_GrossProfit 187,752us-gaap_GrossProfit 184,134us-gaap_GrossProfit
OPERATING EXPENSES:        
Research and development 7,280us-gaap_ResearchAndDevelopmentExpense 6,738us-gaap_ResearchAndDevelopmentExpense 21,474us-gaap_ResearchAndDevelopmentExpense 22,178us-gaap_ResearchAndDevelopmentExpense
Selling and marketing 13,513us-gaap_SellingAndMarketingExpense 14,295us-gaap_SellingAndMarketingExpense 43,942us-gaap_SellingAndMarketingExpense 43,757us-gaap_SellingAndMarketingExpense
Distribution 4,986us-gaap_ShippingHandlingAndTransportationCosts 5,068us-gaap_ShippingHandlingAndTransportationCosts 15,342us-gaap_ShippingHandlingAndTransportationCosts 14,624us-gaap_ShippingHandlingAndTransportationCosts
General and administrative 9,362us-gaap_GeneralAndAdministrativeExpense 10,310us-gaap_GeneralAndAdministrativeExpense 30,943us-gaap_GeneralAndAdministrativeExpense 29,534us-gaap_GeneralAndAdministrativeExpense
Amortization expense 13,615us-gaap_AdjustmentForAmortization 13,225us-gaap_AdjustmentForAmortization 40,948us-gaap_AdjustmentForAmortization 39,647us-gaap_AdjustmentForAmortization
Total operating expenses 48,756us-gaap_OperatingExpenses 49,786us-gaap_OperatingExpenses 152,649us-gaap_OperatingExpenses 145,282us-gaap_OperatingExpenses
Acquisition-related items       (4,638)us-gaap_OtherOperatingIncome
Impairment loss   150us-gaap_AssetImpairmentCharges   180us-gaap_AssetImpairmentCharges
INCOME (LOSS) FROM OPERATIONS 12,878us-gaap_OperatingIncomeLoss 8,834us-gaap_OperatingIncomeLoss 35,103us-gaap_OperatingIncomeLoss 38,852us-gaap_OperatingIncomeLoss
NON-OPERATING (EXPENSE) INCOME:        
Interest income 42us-gaap_InvestmentIncomeInterest 16us-gaap_InvestmentIncomeInterest 131us-gaap_InvestmentIncomeInterest 28us-gaap_InvestmentIncomeInterest
Interest expense (21,793)us-gaap_InterestExpense (21,900)us-gaap_InterestExpense (66,913)us-gaap_InterestExpense (66,172)us-gaap_InterestExpense
Other, net 177us-gaap_OtherNonoperatingIncomeExpense (108)us-gaap_OtherNonoperatingIncomeExpense 465us-gaap_OtherNonoperatingIncomeExpense (301)us-gaap_OtherNonoperatingIncomeExpense
Total non-operating (expense) income (21,574)us-gaap_NonoperatingIncomeExpense (21,992)us-gaap_NonoperatingIncomeExpense (66,317)us-gaap_NonoperatingIncomeExpense (66,445)us-gaap_NonoperatingIncomeExpense
(LOSS) INCOME BEFORE INCOME TAXES (8,696)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (13,158)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (31,214)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (27,593)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
(BENEFIT) PROVISION FOR INCOME TAXES 30,744us-gaap_IncomeTaxExpenseBenefit (5,803)us-gaap_IncomeTaxExpenseBenefit 22,783us-gaap_IncomeTaxExpenseBenefit (11,691)us-gaap_IncomeTaxExpenseBenefit
NET (LOSS) INCOME BEFORE EARNINGS OF CONSOLIDATED SUBSIDIARIES (39,440)us-gaap_NetIncomeLoss (7,355)us-gaap_NetIncomeLoss (53,997)us-gaap_NetIncomeLoss (15,902)us-gaap_NetIncomeLoss
NET (LOSS) INCOME (39,440)us-gaap_ProfitLoss (7,355)us-gaap_ProfitLoss (53,997)us-gaap_ProfitLoss (15,902)us-gaap_ProfitLoss
Consolidation, Eliminations [Member]        
Condensed Income Statements, Captions [Line Items]        
NET SALES (18,542)us-gaap_SalesRevenueNet
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(14,865)us-gaap_SalesRevenueNet
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(55,151)us-gaap_SalesRevenueNet
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(48,698)us-gaap_SalesRevenueNet
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
COST OF SALES (exclusive of amortization shown separately below) (18,542)us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(14,865)us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(55,151)us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(48,698)us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
NON-OPERATING (EXPENSE) INCOME:        
Interest income (25)us-gaap_InvestmentIncomeInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(11)us-gaap_InvestmentIncomeInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(77)us-gaap_InvestmentIncomeInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(36)us-gaap_InvestmentIncomeInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
Interest expense 25us-gaap_InterestExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
11us-gaap_InterestExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
77us-gaap_InterestExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
36us-gaap_InterestExpense
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
Net Income (Loss) of consolidated subsidiaries 933us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(1,329)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
2,270us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(556)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
NET (LOSS) INCOME 933us-gaap_ProfitLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(1,329)us-gaap_ProfitLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
2,270us-gaap_ProfitLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
(556)us-gaap_ProfitLoss
/ us-gaap_ConsolidationItemsAxis
= us-gaap_ConsolidationEliminationsMember
Parent Company [Member]        
Condensed Income Statements, Captions [Line Items]        
NET SALES 63,013us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
57,604us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
190,662us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
186,977us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
COST OF SALES (exclusive of amortization shown separately below) 18,743us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
19,737us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
59,702us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
62,061us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
GROSS MARGIN 44,270us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
37,867us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
130,960us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
124,916us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
OPERATING EXPENSES:        
Research and development 3,087us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
3,212us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
8,484us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
10,314us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Selling and marketing 5,973us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
5,673us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
18,807us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
18,387us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Distribution 2,772us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
2,921us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
8,167us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
8,323us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
General and administrative 6,056us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
6,943us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
20,345us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
17,767us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Amortization expense 11,973us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
11,971us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
35,915us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
35,912us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Total operating expenses 29,861us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
30,720us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
91,718us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
86,095us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Acquisition-related items       (4,638)us-gaap_OtherOperatingIncome
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Impairment loss       30us-gaap_AssetImpairmentCharges
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
INCOME (LOSS) FROM OPERATIONS 14,409us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
7,147us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
39,242us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
38,821us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
NON-OPERATING (EXPENSE) INCOME:        
Interest income 23us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
  41us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
1us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Interest expense (21,664)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(21,900)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(66,553)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(66,182)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Other, net 173us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(186)us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
587us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(621)us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Total non-operating (expense) income (21,468)us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(22,086)us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(65,925)us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(66,802)us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(LOSS) INCOME BEFORE INCOME TAXES (7,059)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(14,939)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(26,683)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(27,981)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(BENEFIT) PROVISION FOR INCOME TAXES 31,448us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(6,255)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
25,044us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(11,523)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
NET (LOSS) INCOME BEFORE EARNINGS OF CONSOLIDATED SUBSIDIARIES (38,507)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(8,684)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(51,727)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(16,458)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Net Income (Loss) of consolidated subsidiaries (933)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
1,329us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(2,270)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
556us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
NET (LOSS) INCOME (39,440)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(7,355)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(53,997)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
(15,902)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_ParentCompanyMember
Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
NET SALES 14,119us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
12,252us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
42,175us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
40,006us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
COST OF SALES (exclusive of amortization shown separately below) 9,410us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
6,402us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
27,403us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
22,696us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
GROSS MARGIN 4,709us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
5,850us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
14,772us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
17,310us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
OPERATING EXPENSES:        
Research and development 4,019us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
3,397us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
12,385us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
11,654us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Selling and marketing 2,431us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
2,311us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
7,624us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
6,847us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Distribution 450us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
345us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
1,239us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
1,099us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
General and administrative 963us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
1,647us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
3,231us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
5,547us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Amortization expense 1,079us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
658us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
3,232us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
1,992us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Total operating expenses 8,942us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
8,508us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
27,711us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
27,289us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Impairment loss   150us-gaap_AssetImpairmentCharges
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
  150us-gaap_AssetImpairmentCharges
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
INCOME (LOSS) FROM OPERATIONS (4,233)us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(2,658)us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(12,939)us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(9,979)us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
NON-OPERATING (EXPENSE) INCOME:        
Interest income   6us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
  8us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Interest expense (136)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
  (383)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
 
Other, net (349)us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
24us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(436)us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
97us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Total non-operating (expense) income (485)us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
30us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(819)us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
105us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(LOSS) INCOME BEFORE INCOME TAXES (4,718)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(2,628)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(13,758)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(9,874)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(BENEFIT) PROVISION FOR INCOME TAXES (1,560)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(952)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(5,035)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(3,406)us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
NET (LOSS) INCOME BEFORE EARNINGS OF CONSOLIDATED SUBSIDIARIES (3,158)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(1,676)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(8,723)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(6,468)us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
NET (LOSS) INCOME (3,158)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(1,676)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(8,723)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
(6,468)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_GuarantorSubsidiariesMember
Non-Guarantor Subsidiaries [Member]        
Condensed Income Statements, Captions [Line Items]        
NET SALES 37,015us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
35,988us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
116,637us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
108,941us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
COST OF SALES (exclusive of amortization shown separately below) 24,360us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
21,085us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
74,617us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
67,033us-gaap_CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
GROSS MARGIN 12,655us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
14,903us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
42,020us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
41,908us-gaap_GrossProfit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
OPERATING EXPENSES:        
Research and development 174us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
129us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
605us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
210us-gaap_ResearchAndDevelopmentExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Selling and marketing 5,109us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
6,311us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
17,511us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
18,523us-gaap_SellingAndMarketingExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Distribution 1,764us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
1,802us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
5,936us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
5,202us-gaap_ShippingHandlingAndTransportationCosts
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
General and administrative 2,343us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
1,720us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
7,367us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
6,220us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Amortization expense 563us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
596us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
1,801us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
1,743us-gaap_AdjustmentForAmortization
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Total operating expenses 9,953us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
10,558us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
33,220us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
31,898us-gaap_OperatingExpenses
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
INCOME (LOSS) FROM OPERATIONS 2,702us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
4,345us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
8,800us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
10,010us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
NON-OPERATING (EXPENSE) INCOME:        
Interest income 44us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
21us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
167us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
55us-gaap_InvestmentIncomeInterest
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Interest expense (18)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(11)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(54)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(26)us-gaap_InterestExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Other, net 353us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
54us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
314us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
223us-gaap_OtherNonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
Total non-operating (expense) income 379us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
64us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
427us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
252us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(LOSS) INCOME BEFORE INCOME TAXES 3,081us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
4,409us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
9,227us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
10,262us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
(BENEFIT) PROVISION FOR INCOME TAXES 856us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
1,404us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
2,774us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
3,238us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
NET (LOSS) INCOME BEFORE EARNINGS OF CONSOLIDATED SUBSIDIARIES 2,225us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
3,005us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
6,453us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
7,024us-gaap_NetIncomeLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
NET (LOSS) INCOME $ 2,225us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
$ 3,005us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
$ 6,453us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember
$ 7,024us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= us-gaap_NonGuarantorSubsidiariesMember