2015 Q2 Form 10-Q Financial Statement
#000143774915013511 Filed on July 13, 2015
Income Statement
Concept | 2015 Q2 | 2014 Q2 |
---|---|---|
Revenue | $567.8K | $769.3K |
YoY Change | -26.2% | 16.57% |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $390.0K | $390.0K |
YoY Change | 0.0% | -15.22% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% |
% of Gross Profit | ||
Operating Expenses | $448.3K | $481.7K |
YoY Change | -6.94% | -9.11% |
Operating Profit | $119.5K | $287.6K |
YoY Change | -58.46% | |
Interest Expense | $775.00 | $1.137K |
YoY Change | -31.84% | |
% of Operating Profit | 0.65% | 0.4% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $119.2K | $286.6K |
YoY Change | -58.42% | 120.46% |
Income Tax | $15.00K | |
% Of Pretax Income | 5.23% | |
Net Earnings | $119.2K | $271.6K |
YoY Change | -56.13% | 108.92% |
Net Earnings / Revenue | 20.99% | 35.3% |
Basic Earnings Per Share | $0.02 | $0.04 |
Diluted Earnings Per Share | $0.02 | $0.04 |
COMMON SHARES | ||
Basic Shares Outstanding | 7.264M | 7.264M |
Diluted Shares Outstanding | 7.264M | 7.266M |
Balance Sheet
Concept | 2015 Q2 | 2014 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $690.0K | $610.0K |
YoY Change | 13.11% | -29.89% |
Cash & Equivalents | $690.4K | $609.4K |
Short-Term Investments | ||
Other Short-Term Assets | $360.0K | $550.0K |
YoY Change | -34.55% | 19.57% |
Inventory | $20.00K | $30.00K |
Prepaid Expenses | ||
Receivables | $142.6K | $220.0K |
Other Receivables | $30.00K | $30.00K |
Total Short-Term Assets | $1.249M | $1.430M |
YoY Change | -12.65% | -1.38% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.431K | $10.00K |
YoY Change | -55.69% | 0.0% |
Goodwill | $1.494M | |
YoY Change | ||
Intangibles | $455.2K | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $250.0K | $250.0K |
YoY Change | 0.0% | 0.0% |
Total Long-Term Assets | $2.232M | $2.250M |
YoY Change | -0.8% | 0.0% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.249M | $1.430M |
Total Long-Term Assets | $2.232M | $2.250M |
Total Assets | $3.481M | $3.680M |
YoY Change | -5.4% | -0.54% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $22.21K | $30.00K |
YoY Change | -25.97% | 200.0% |
Accrued Expenses | $310.0K | $290.0K |
YoY Change | 6.9% | -27.5% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $31.90K | $30.00K |
YoY Change | 6.33% | 0.0% |
Total Short-Term Liabilities | $788.5K | $670.0K |
YoY Change | 17.69% | -25.56% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $33.41K | $70.00K |
YoY Change | -52.27% | -30.0% |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $33.41K | $70.00K |
YoY Change | -52.27% | -30.0% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $788.5K | $670.0K |
Total Long-Term Liabilities | $33.41K | $70.00K |
Total Liabilities | $821.9K | $740.0K |
YoY Change | 11.07% | -25.25% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$11.61M | |
YoY Change | ||
Common Stock | $13.51M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $222.8K | |
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $2.659M | $2.940M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $3.481M | $3.680M |
YoY Change | -5.4% | -0.54% |
Cashflow Statement
Concept | 2015 Q2 | 2014 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $119.2K | $271.6K |
YoY Change | -56.13% | 108.92% |
Depreciation, Depletion And Amortization | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% |
Cash From Operating Activities | $160.0K | $220.0K |
YoY Change | -27.27% | 83.33% |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | $0.00 |
YoY Change | ||
Cash From Investing Activities | $0.00 | $0.00 |
YoY Change | ||
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -70.00K | -70.00K |
YoY Change | 0.0% | -12.5% |
NET CHANGE | ||
Cash From Operating Activities | 160.0K | 220.0K |
Cash From Investing Activities | 0.000 | 0.000 |
Cash From Financing Activities | -70.00K | -70.00K |
Net Change In Cash | 90.00K | 150.0K |
YoY Change | -40.0% | 275.0% |
FREE CASH FLOW | ||
Cash From Operating Activities | $160.0K | $220.0K |
Capital Expenditures | ||
Free Cash Flow | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
babb |
Increase Decrease Marketing Contributionsreceivable1
IncreaseDecreaseMarketingContributionsreceivable1
|
13907 | ||
CY2015Q2 | babb |
Marketing Contributions Receivable Fromfranchisees
MarketingContributionsReceivableFromfranchisees
|
26545 | |
CY2014Q4 | babb |
Marketing Contributions Receivable Fromfranchisees
MarketingContributionsReceivableFromfranchisees
|
23708 | |
CY2015Q2 | babb |
Number Of Wholly Owned Subsidiaries
NumberOfWhollyOwnedSubsidiaries
|
3 | |
babb |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises And Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesAndForfeituresInPeriod
|
1142500 | ||
babb |
Increase Decrease In Unexpended Marketing Contributions
IncreaseDecreaseInUnexpendedMarketingContributions
|
-89265 | ||
babb |
Increase Decrease Marketing Contributionsreceivable1
IncreaseDecreaseMarketingContributionsreceivable1
|
2837 | ||
CY2015Q2 | babb |
Deferred Franchise Feerevenue
DeferredFranchiseFeerevenue
|
95000 | |
CY2014Q4 | babb |
Deferred Franchise Feerevenue
DeferredFranchiseFeerevenue
|
40000 | |
CY2015Q2 | babb |
Deferred Licensingrevenue
DeferredLicensingrevenue
|
14583 | |
CY2014Q4 | babb |
Deferred Licensingrevenue
DeferredLicensingrevenue
|
32083 | |
CY2015Q2 | babb |
Deferred Marketing Contributionrevenue
DeferredMarketingContributionrevenue
|
310183 | |
CY2014Q4 | babb |
Deferred Marketing Contributionrevenue
DeferredMarketingContributionrevenue
|
213750 | |
babb |
Increase Decrease In Unexpended Marketing Contributions
IncreaseDecreaseInUnexpendedMarketingContributions
|
96433 | ||
CY2014Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
308315 | |
CY2015Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
22209 | |
CY2015Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
314637 | |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
10845 | |
CY2015Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
142567 | |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
182975 | |
CY2015Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
149128 | |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
147638 | |
CY2015Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
987034 | |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
987034 | |
CY2015Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
42940 | |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
48250 | |
CY2015Q2 | us-gaap |
Assets
Assets
|
3481155 | |
CY2014Q4 | us-gaap |
Assets
Assets
|
3673892 | |
CY2015Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1249121 | |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1436534 | |
CY2015Q2 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
2232034 | |
CY2014Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
2237358 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
709555 | |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
683891 | |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
690397 | |
CY2014Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
609401 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-19158 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-74490 | ||
CY2015Q1 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.01 | |
CY2014Q4 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.02 | |
CY2015Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.01 | |
CY2014Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.01 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.03 | ||
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.04 | ||
CY2015Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
15000000 | |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
15000000 | |
CY2015Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
8466953 | |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
7263508 | |
CY2015Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
8466953 | |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
7263508 | |
CY2015Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
13508257 | |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
13508257 | |
CY2015Q2 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.0475 | |
us-gaap |
Debt Instrument Periodic Payment
DebtInstrumentPeriodicPayment
|
35000 | ||
CY2015Q2 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
248000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
248000 | |
CY2015Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
4293 | |
CY2014Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
4553 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
8527 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
9114 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
8526 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
9114 | ||
CY2015Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2014Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.04 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.02 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.04 | ||
CY2015Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.02 | |
CY2014Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.04 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.04 | ||
CY2015Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.02 | |
CY2014Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.04 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.02 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.04 | ||
CY2015Q2 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
38097 | |
CY2014Q2 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
28072 | |
us-gaap |
Franchise Revenue
FranchiseRevenue
|
30000 | ||
us-gaap |
Franchise Revenue
FranchiseRevenue
|
235000 | ||
CY2015Q2 | us-gaap |
Goodwill
Goodwill
|
1493771 | |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
1493771 | |
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
119154 | |
us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
74323 | ||
us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
53001 | ||
CY2015Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
88727 | |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
81689 | |
CY2015Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
30650 | |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
35187 | |
CY2015Q2 | us-gaap |
Franchise Revenue
FranchiseRevenue
|
25000 | |
CY2014Q2 | us-gaap |
Franchise Revenue
FranchiseRevenue
|
200000 | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
286595 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-126451 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
317831 | ||
CY2015Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
||
CY2014Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
15000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
|||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
15000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
2000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
|||
us-gaap |
Increase Decrease In Accounts And Notes Receivable
IncreaseDecreaseInAccountsAndNotesReceivable
|
-45720 | ||
us-gaap |
Increase Decrease In Accounts And Notes Receivable
IncreaseDecreaseInAccountsAndNotesReceivable
|
106806 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
11364 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
11968 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
6322 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
7392 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
37500 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-40000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-1749 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
246 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
8516 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-12761 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-137451 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-103143 | ||
CY2015Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
||
CY2014Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
2423 | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
|||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
2583 | ||
CY2015Q2 | us-gaap |
Indefinite Lived Trademarks
IndefiniteLivedTrademarks
|
455182 | |
CY2014Q4 | us-gaap |
Indefinite Lived Trademarks
IndefiniteLivedTrademarks
|
454479 | |
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
775 | |
CY2014Q2 | us-gaap |
Interest Expense
InterestExpense
|
1137 | |
us-gaap |
Interest Expense
InterestExpense
|
1551 | ||
us-gaap |
Interest Expense
InterestExpense
|
2274 | ||
us-gaap |
Interest Paid
InterestPaid
|
0 | ||
us-gaap |
Interest Paid
InterestPaid
|
0 | ||
CY2015Q2 | us-gaap |
Inventory Gross
InventoryGross
|
23770 | |
CY2014Q4 | us-gaap |
Inventory Gross
InventoryGross
|
25519 | |
CY2015Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
448 | |
CY2014Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
118 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
1172 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
266 | ||
CY2015Q2 | us-gaap |
Liabilities
Liabilities
|
821923 | |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
670304 | |
CY2015Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3481155 | |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3673892 | |
CY2015Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
788510 | |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
636891 | |
CY2015Q2 | us-gaap |
Licenses Revenue
LicensesRevenue
|
99102 | |
CY2014Q2 | us-gaap |
Licenses Revenue
LicensesRevenue
|
113334 | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
192395 | ||
us-gaap |
Licenses Revenue
LicensesRevenue
|
218499 | ||
CY2015Q2 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
||
CY2014Q2 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
||
us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
243046 | ||
us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
|||
CY2015Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
31898 | |
CY2014Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
31898 | |
CY2015Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
33413 | |
CY2014Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
33413 | |
CY2015Q2 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
65311 | |
CY2015Q2 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
16824 | |
CY2014Q2 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
7841 | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
27347 | ||
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
16171 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-217905 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-290541 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3203 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2844 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
201950 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
218895 | ||
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
119154 | |
CY2014Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
271595 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-126451 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
302831 | ||
CY2015Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
119154 | |
CY2014Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
271595 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-126451 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
302831 | ||
CY2015Q2 | us-gaap |
Number Of States In Which Entity Operates
NumberOfStatesInWhichEntityOperates
|
26 | |
CY2015Q2 | us-gaap |
Number Of Stores
NumberOfStores
|
93 | |
CY2015Q2 | us-gaap |
Occupancy Costs
OccupancyCosts
|
41574 | |
CY2014Q2 | us-gaap |
Occupancy Costs
OccupancyCosts
|
48771 | |
us-gaap |
Occupancy Costs
OccupancyCosts
|
85466 | ||
us-gaap |
Occupancy Costs
OccupancyCosts
|
91926 | ||
CY2015Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
448281 | |
CY2014Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
481727 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
1186222 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
986373 | ||
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
119481 | |
CY2014Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
287614 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-126072 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
319839 | ||
CY2015Q2 | us-gaap |
Other General Expense
OtherGeneralExpense
|
51724 | |
CY2014Q2 | us-gaap |
Other General Expense
OtherGeneralExpense
|
87458 | |
us-gaap |
Other General Expense
OtherGeneralExpense
|
86464 | ||
us-gaap |
Other General Expense
OtherGeneralExpense
|
145239 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
217905 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
290541 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
3203 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
2844 | ||
CY2015Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
4000000 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
4000000 | |
CY2015Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2015Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
82459 | |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
73943 | |
CY2015Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
19005 | |
CY2014Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
33080 | |
us-gaap |
Professional Fees
ProfessionalFees
|
77507 | ||
us-gaap |
Professional Fees
ProfessionalFees
|
100078 | ||
CY2015Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4431 | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5921 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-5311 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
21910 | ||
CY2015Q2 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
283383 | |
CY2014Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
420834 | |
CY2015Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11613278 | |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11268922 | |
CY2015Q2 | us-gaap |
Revenues
Revenues
|
567762 | |
CY2014Q2 | us-gaap |
Revenues
Revenues
|
769341 | |
us-gaap |
Revenues
Revenues
|
1060150 | ||
us-gaap |
Revenues
Revenues
|
1306212 | ||
CY2015Q2 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
443660 | |
CY2014Q2 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
456007 | |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
837755 | ||
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
852713 | ||
CY2015Q2 | us-gaap |
Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
|
264514 | |
CY2014Q2 | us-gaap |
Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
|
257596 | |
us-gaap |
Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
|
562191 | ||
us-gaap |
Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
|
547240 | ||
CY2015Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
257500 | |
CY2015Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
1.24 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
56900 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
56900 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
43973 | ||
CY2001Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
1400000 | |
CY2015Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
0 | |
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
314400 | |
CY2013Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
368373 | |
CY2015Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
257500 | |
CY2014Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
324400 | |
CY2015Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.24 | |
CY2015Q2 | us-gaap |
Share Price
SharePrice
|
0.65 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
|
P10Y | ||
CY2015Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
0 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P1Y91D | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | ||
CY2015Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2659232 | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3003588 | |
CY2015Q2 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
12250 | |
CY2014Q2 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
14356 | |
us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
21351 | ||
us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
23604 | ||
CY2015Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
222781 | |
CY2014Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
222781 | |
CY2015Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
||
CY2014Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
2423 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
|||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
2583 | ||
CY2015Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7263508 | |
CY2014Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7265931 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7263508 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7266091 | ||
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7263508 | |
CY2014Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7263508 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7263508 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7263508 |