2013 Q2 Form 10-Q Financial Statement
#000119312513326829 Filed on August 08, 2013
Income Statement
Concept | 2013 Q2 | 2012 Q2 |
---|---|---|
Revenue | $5.500M | |
YoY Change | ||
Cost Of Revenue | $2.844M | |
YoY Change | ||
Gross Profit | $2.656M | |
YoY Change | ||
Gross Profit Margin | 48.29% | |
Selling, General & Admin | $33.96M | $13.64M |
YoY Change | 149.07% | 36.01% |
% of Gross Profit | 1278.65% | |
Research & Development | $17.49M | $14.07M |
YoY Change | 24.34% | 171.07% |
% of Gross Profit | 658.47% | |
Depreciation & Amortization | $220.0K | $50.00K |
YoY Change | 340.0% | 400.0% |
% of Gross Profit | 8.28% | |
Operating Expenses | $51.45M | $27.70M |
YoY Change | 85.73% | 82.08% |
Operating Profit | -$48.79M | -$27.70M |
YoY Change | 76.15% | 82.08% |
Interest Expense | -$9.345M | -$4.317M |
YoY Change | 116.47% | 4492.55% |
% of Operating Profit | ||
Other Income/Expense, Net | -$411.0K | -$52.00K |
YoY Change | 690.38% | 372.73% |
Pretax Income | -$39.71M | -$51.00M |
YoY Change | -22.14% | -125.44% |
Income Tax | $65.00K | $2.904M |
% Of Pretax Income | ||
Net Earnings | -$39.77M | -$53.90M |
YoY Change | -26.21% | -73.33% |
Net Earnings / Revenue | -723.16% | |
Basic Earnings Per Share | -$0.26 | -$0.38 |
Diluted Earnings Per Share | -$0.34 | -$0.38 |
COMMON SHARES | ||
Basic Shares Outstanding | 150.7M shares | |
Diluted Shares Outstanding | 157.0M shares |
Balance Sheet
Concept | 2013 Q2 | 2012 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $149.4M | $250.3M |
YoY Change | -40.31% | 90.49% |
Cash & Equivalents | $149.4M | $250.3M |
Short-Term Investments | ||
Other Short-Term Assets | $2.171M | $6.433M |
YoY Change | -66.25% | 484.82% |
Inventory | $28.51M | |
Prepaid Expenses | ||
Receivables | $2.267M | |
Other Receivables | $0.00 | |
Total Short-Term Assets | $184.7M | $257.2M |
YoY Change | -28.19% | 93.98% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $706.0K | $621.0K |
YoY Change | 13.69% | 521.0% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $5.335M | $2.482M |
YoY Change | 114.95% | -14.41% |
Total Long-Term Assets | $29.95M | $13.95M |
YoY Change | 114.66% | 381.17% |
TOTAL ASSETS | ||
Total Short-Term Assets | $184.7M | $257.2M |
Total Long-Term Assets | $29.95M | $13.95M |
Total Assets | $214.7M | $271.2M |
YoY Change | -20.84% | 100.13% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $9.688M | $8.429M |
YoY Change | 14.94% | 343.63% |
Accrued Expenses | $14.40M | $9.100M |
YoY Change | 58.24% | 405.56% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $9.600M | |
YoY Change | ||
Total Short-Term Liabilities | $35.43M | $17.50M |
YoY Change | 102.49% | 360.5% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $86.69M | $127.4M |
YoY Change | -31.98% | 25387.6% |
Other Long-Term Liabilities | $795.0K | $704.0K |
YoY Change | 12.93% | -99.75% |
Total Long-Term Liabilities | $87.48M | $128.1M |
YoY Change | -31.73% | -55.27% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $35.43M | $17.50M |
Total Long-Term Liabilities | $87.48M | $128.1M |
Total Liabilities | $309.0M | $265.9M |
YoY Change | 16.23% | -8.39% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$849.6M | -$710.6M |
YoY Change | 19.55% | |
Common Stock | $755.5M | $716.2M |
YoY Change | 5.48% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $217.0K | $217.0K |
YoY Change | 0.0% | |
Treasury Stock Shares | 20.08K shares | 20.08K shares |
Shareholders Equity | -$94.33M | $5.320M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $214.7M | $271.2M |
YoY Change | -20.84% | 100.13% |
Cashflow Statement
Concept | 2013 Q2 | 2012 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$39.77M | -$53.90M |
YoY Change | -26.21% | -73.33% |
Depreciation, Depletion And Amortization | $220.0K | $50.00K |
YoY Change | 340.0% | 400.0% |
Cash From Operating Activities | -$52.78M | -$21.38M |
YoY Change | 146.87% | 98.33% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $0.00 | -$170.0K |
YoY Change | -100.0% | 1600.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | -$830.0K |
YoY Change | -100.0% | |
Cash From Investing Activities | $0.00 | -$1.000M |
YoY Change | -100.0% | 9900.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 420.0K | 26.81M |
YoY Change | -98.43% | 110.27% |
NET CHANGE | ||
Cash From Operating Activities | -52.78M | -21.38M |
Cash From Investing Activities | 0.000 | -1.000M |
Cash From Financing Activities | 420.0K | 26.81M |
Net Change In Cash | -52.36M | 4.430M |
YoY Change | -1281.94% | 126.02% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$52.78M | -$21.38M |
Capital Expenditures | $0.00 | -$170.0K |
Free Cash Flow | -$52.78M | -$21.21M |
YoY Change | 148.84% | 96.94% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q2 | us-gaap |
Share Price
SharePrice
|
5.80 | |
CY2012Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5320000 | |
CY2012Q2 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
120214000 | |
CY2012Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
250255000 | |
CY2013Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
150752960 | shares |
CY2013Q2 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
1.44 | |
CY2013Q2 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
20079 | shares |
CY2013Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.50 | |
CY2013Q2 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
9866826 | shares |
CY2013Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
150732881 | shares |
CY2013Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
9555000 | |
CY2013Q2 | us-gaap |
Valuation Allowances And Reserves Balance
ValuationAllowancesAndReservesBalance
|
1448000 | |
CY2013Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2013Q2 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
8600000 | |
CY2013Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
35434000 | |
CY2013Q2 | us-gaap |
Senior Long Term Notes
SeniorLongTermNotes
|
141457000 | |
CY2013Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
86687000 | |
CY2013Q2 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
14358000 | |
CY2013Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
9688000 | |
CY2013Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
795000 | |
CY2013Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-94334000 | |
CY2013Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
630565000 | |
CY2013Q2 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
45515000 | |
CY2013Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-849575000 | |
CY2013Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1833000 | |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
310855000 | |
CY2013Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
5335000 | |
CY2013Q2 | us-gaap |
Liabilities
Liabilities
|
309001000 | |
CY2013Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
592000 | |
CY2013Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
124893000 | |
CY2013Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
214667000 | |
CY2012Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
4951000 | |
CY2012Q4 | us-gaap |
Inventory Net
InventoryNet
|
21262000 | |
CY2012Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
326000 | |
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
CY2013Q2 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
1400000 | |
CY2013Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2267000 | |
CY2013Q2 | us-gaap |
Inventory Net
InventoryNet
|
28514000 | |
CY2013Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
13410000 | |
CY2013Q2 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
936000 | |
CY2013Q2 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
5918000 | |
CY2013Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
217000 | |
CY2013Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
706000 | |
CY2013Q2 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
12880000 | |
CY2013Q2 | us-gaap |
Assets
Assets
|
214667000 | |
CY2013Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
149426000 | |
CY2013Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
11032000 | |
CY2013Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
2171000 | |
CY2013Q2 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
8491000 | |
CY2013Q2 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
11624000 | |
CY2013Q2 | us-gaap |
Other Inventory Materials Supplies And Merchandise Under Consignment
OtherInventoryMaterialsSuppliesAndMerchandiseUnderConsignment
|
695000 | |
CY2013Q2 | us-gaap |
Assets Current
AssetsCurrent
|
184714000 | |
CY2013Q2 | amrn |
Cash Discount Percent
CashDiscountPercent
|
0.02 | pure |
CY2013Q2 | amrn |
Excess Fair Value Over Principal Value
ExcessFairValueOverPrincipalValue
|
51300000 | |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5962000 | |
CY2011Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
123125000 | |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
116602000 | |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
150360933 | shares |
CY2012Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
20079 | shares |
CY2012Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.50 | |
CY2012Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
150340854 | shares |
CY2012Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
2520000 | |
CY2012Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
25202000 | |
CY2012Q4 | us-gaap |
Senior Long Term Notes
SeniorLongTermNotes
|
134250000 | |
CY2012Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
85153000 | |
CY2012Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
5224000 | |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
17458000 | |
CY2012Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
816000 | |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-3997000 | |
CY2012Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
619266000 | |
CY2012Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
69431000 | |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-747643000 | |
CY2012Q4 | us-gaap |
Embedded Derivative Fair Value Of Embedded Derivative Liability
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability
|
14600000 | |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
314852000 | |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
269000 | |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
124597000 | |
CY2012Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
937000 | |
CY2012Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
5465000 | |
CY2012Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
217000 | |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
811000 | |
CY2012Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
8044000 | |
CY2012Q4 | us-gaap |
Assets
Assets
|
310855000 | |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
260242000 | |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
11355000 | |
CY2012Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
3253000 | |
CY2012Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
15471000 | |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
11624000 | |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
285694000 | |
dei |
Trading Symbol
TradingSymbol
|
AMRN | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
AMARIN CORP PLC\UK | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2013 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2013-06-30 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000897448 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-112416000 | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
319750 | shares | |
us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.94 | pure | |
us-gaap |
Derivatives Embedded Derivatives
DerivativesEmbeddedDerivatives
|
<div> <p style="MARGIN-TOP: 18px; MARGIN-BOTTOM: 0px; MARGIN-LEFT: 2%"> <font style="FONT-FAMILY: Times New Roman" size="2"><b><i><u>Long Term Debt Redemption Feature</u></i></b></font></p> <p style="MARGIN-TOP: 6px; MARGIN-BOTTOM: 0px"><font style="FONT-FAMILY: Times New Roman" size="2">The Company’s December 2012 financing agreement with BioPharma Secured Debt Fund II Holdings Cayman, L.P, or BioPharma, contains a redemption feature whereby, upon a change of control, the Company would be required to pay $140 million, less any previously repaid amount, if the change of control occurs on or before December 31, 2013, or required to repay $150 million, less any previously repaid amount, if the change of control event occurs after December 31, 2013. The Company determined this redemption feature to be an embedded derivative, which is carried at fair value and is classified as Level 3 in the fair value hierarchy due to the use of significant unobservable inputs. The fair value of the embedded derivative was calculated using a probability-weighted model incorporating management estimates for potential change in control, and by determining the fair value of the debt with and without the change in control provision included. The difference between the two fair values of the debt was determined to be the fair value of the embedded derivative. The fair value of the derivative liability was calculated at both December 31, 2012 and at June 30, 2013. At December 31, 2012, the fair value of the derivative was determined to be $14.6 million, and the debt was valued by comparing debt issues of similar companies with (i) terms of between 4.8 and 8.0 years, (ii) coupon rates of between 3.0% and 11.5% and (iii) market yields of between 10.7% and 27.7%. At June 30, 2013, the fair value of the derivative was determined to be $8.6 million, and the debt was valued by comparing debt issues of similar companies with (i) remaining terms of between 3.8 and 7.1 years, (ii) coupon rates of between 9.9% and 12.5% and (iii) market yields of between 10.8% and 26.0%. The Company recognized a $6.0 million gain on change in fair value of derivative liability for the six months ended June 30, 2013.</font></p> </div> | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.68 | ||
CY2013Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
17489000 | |
us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
P17Y1M6D | ||
us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.002 | pure | |
us-gaap |
Debt Instrument Call Date Earliest
DebtInstrumentCallDateEarliest
|
2017-01-19 | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div> <p style="MARGIN-TOP: 6px; MARGIN-BOTTOM: 0px; MARGIN-LEFT: 2%"> <font style="FONT-FAMILY: Times New Roman" size="2"><b><i><u>Use of Estimates</u></i></b></font></p> <p style="MARGIN-TOP: 6px; MARGIN-BOTTOM: 0px"><font style="FONT-FAMILY: Times New Roman" size="2">The preparation of the Company’s consolidated financial statements in conformity with accounting principles generally accepted in the United States of America, or GAAP, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Accounting estimates are based on historical experience and other factors that are considered reasonable under the circumstances. Actual results could differ from those estimates. The preparation of the Company’s condensed consolidated financial statements in accordance with GAAP requires management to make estimates, judgments and assumptions that may affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates and judgments and methodologies, including those related to revenue recognition and related allowances, clinical trial expenses, the valuation of inventory, impairment and amortization of intangibles, share-based compensation, income taxes including the valuation allowance for deferred tax assets, valuation of investments and derivative instruments. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates.</font></p> </div> | ||
us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P1Y3M18D | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
14000 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
1400000 | ||
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
22461000 | ||
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
541000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
765000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-536000 | ||
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-18205000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
1003000 | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-1082000 | ||
us-gaap |
Valuation Allowances And Reserves Charged To Cost And Expense
ValuationAllowancesAndReservesChargedToCostAndExpense
|
3830000 | ||
us-gaap |
Interest Paid
InterestPaid
|
2625000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-105124000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
2267000 | ||
us-gaap |
Revenues
Revenues
|
7842000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
384000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-108844000 | ||
us-gaap |
Gain On Derivative Instruments Pretax
GainOnDerivativeInstrumentsPretax
|
6000000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Tax Effect From Share Based Compensation
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation
|
1003000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-101932000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
7252000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
9963000 | ||
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
4131000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-4836000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
8740000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1614000 | ||
us-gaap |
Proceeds And Excess Tax Benefit From Sharebased Compensation
ProceedsAndExcessTaxBenefitFromSharebasedCompensation
|
1003000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
119000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-110816000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
|
3313000 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
27662000 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
7035000 | ||
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
8500000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
116686000 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
73228000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-3192000 | ||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
70000 | ||
us-gaap |
Valuation Allowances And Reserves Deductions
ValuationAllowancesAndReservesDeductions
|
2382000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
541000 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
323000 | ||
us-gaap |
Direct Operating Costs
DirectOperatingCosts
|
4826000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-14000 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
39327000 | ||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
18000 | ||
amrn |
Weighted Average Number Basic Diluted Shares Outstanding
WeightedAverageNumberBasicDilutedSharesOutstanding
|
150562 | shares | |
amrn |
Product Sales
ProductSales
|
9675000 | ||
amrn |
Stock Issued During Period Shares Stock Warrants Exercised
StockIssuedDuringPeriodSharesStockWarrantsExercised
|
70000 | shares | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
144316000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2314000 | ||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
14930000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
6678000 | ||
amrn |
Proceeds From Stock Option Exercise And Other
ProceedsFromStockOptionExerciseAndOther
|
500000 | ||
amrn |
Significant Assumptions In Market Price Of Stock
SignificantAssumptionsInMarketPriceOfStock
|
0.10 | pure | |
amrn |
Stock Issued During Period Of Stock And Warrants For Services Or Claims
StockIssuedDuringPeriodOfStockAndWarrantsForServicesOrClaims
|
18000 | ||
amrn |
Cash Discount Invoice Terms
CashDiscountInvoiceTerms
|
P30D | ||
amrn |
Proceeds From Exercise Of Stock Options And Warrants
ProceedsFromExerciseOfStockOptionsAndWarrants
|
100000 | ||
amrn |
Stock Issued During Period Value Stock Warrants Exercised
StockIssuedDuringPeriodValueStockWarrantsExercised
|
70000 | ||
amrn |
Proceeds From Stock Options Exercised Gross
ProceedsFromStockOptionsExercisedGross
|
500000 | ||
amrn |
Proceeds From Warrant Exercises Gross
ProceedsFromWarrantExercisesGross
|
100000 | ||
amrn |
Increase Decrease In Lease Related Liabilities
IncreaseDecreaseInLeaseRelatedLiabilities
|
-19000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-39122000 | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
2485647 | shares | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.03 | ||
us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
92282000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
264000 | ||
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-85139000 | ||
us-gaap |
Payments To Acquire Longterm Investments
PaymentsToAcquireLongtermInvestments
|
825000 | ||
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
6678000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
313000 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
16000 | ||
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-8268000 | ||
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
7960000 | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
4596000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-139875000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
5533000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-46484000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
22898000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Tax Effect From Share Based Compensation
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation
|
7960000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-142189000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
20000 | ||
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
8709000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
6020000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
173864000 | ||
us-gaap |
Proceeds And Excess Tax Benefit From Sharebased Compensation
ProceedsAndExcessTaxBenefitFromSharebasedCompensation
|
7960000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
75000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
133653000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
|
14505000 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
2508000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
46484000 | ||
amrn |
Proceeds From Stock Option Exercise And Other
ProceedsFromStockOptionExerciseAndOther
|
6700000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1089000 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
18822000 | ||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
14000 | ||
amrn |
Weighted Average Number Basic Diluted Shares Outstanding
WeightedAverageNumberBasicDilutedSharesOutstanding
|
138280 | shares | |
amrn |
Derivative Liabilities Transferred To Stockholders Equity
DerivativeLiabilitiesTransferredToStockholdersEquity
|
92282000 | ||
amrn |
Stock Issued During Period Shares Stock Warrants Exercised
StockIssuedDuringPeriodSharesStockWarrantsExercised
|
9812622 | shares | |
amrn |
Stock Issued During Period Of Stock And Warrants For Services Or Claims
StockIssuedDuringPeriodOfStockAndWarrantsForServicesOrClaims
|
14000 | ||
amrn |
Proceeds From Exercise Of Stock Options And Warrants
ProceedsFromExerciseOfStockOptionsAndWarrants
|
14900000 | ||
amrn |
Stock Issued During Period Value Stock Warrants Exercised
StockIssuedDuringPeriodValueStockWarrantsExercised
|
14930000 | ||
amrn |
Proceeds From Stock Options Exercised Gross
ProceedsFromStockOptionsExercisedGross
|
6700000 | ||
amrn |
Proceeds From Warrant Exercises Gross
ProceedsFromWarrantExercisesGross
|
15000000 | ||
amrn |
Reclassification Of Derivative Liabilities To Additional Paid In Capital
ReclassificationOfDerivativeLiabilitiesToAdditionalPaidInCapital
|
92282000 | ||
amrn |
Increase Decrease In Lease Related Liabilities
IncreaseDecreaseInLeaseRelatedLiabilities
|
-46000 | ||
CY2012Q1 | us-gaap |
Debt Instrument Redemption Price Percentage
DebtInstrumentRedemptionPricePercentage
|
1.00 | pure |
CY2012 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.95 | pure |
CY2012 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0025 | pure |
CY2012 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P1Y9M18D | |
CY2012Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.38 | |
CY2012Q2 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-18930000 | |
CY2012Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-52000 | |
CY2012Q2 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-4317000 | |
CY2012Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-51000000 | |
CY2012Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-27701000 | |
CY2012Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-53904000 | |
CY2012Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
27701000 | |
CY2012Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
13635000 | |
CY2012Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2904000 | |
CY2012Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
14066000 | |
CY2012Q2 | amrn |
Weighted Average Number Basic Diluted Shares Outstanding
WeightedAverageNumberBasicDilutedSharesOutstanding
|
140550 | shares |
CY2013Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.26 | |
CY2013Q2 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
18841000 | |
CY2013Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-411000 | |
CY2013Q2 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-9345000 | |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-39709000 | |
CY2013Q2 | us-gaap |
Revenues
Revenues
|
5500000 | |
CY2013Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-48794000 | |
CY2013Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-39774000 | |
CY2013Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
2844000 | |
CY2013Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
54294000 | |
CY2013Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
33961000 | |
CY2013Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
65000 | |
CY2013Q2 | amrn |
Weighted Average Number Basic Diluted Shares Outstanding
WeightedAverageNumberBasicDilutedSharesOutstanding
|
150694 | shares |