2015 Q3 Form 10-Q Financial Statement
#000143774915018303 Filed on October 13, 2015
Income Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
Revenue | $609.3K | $600.2K |
YoY Change | 1.52% | -3.19% |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $410.0K | $390.0K |
YoY Change | 5.13% | -4.88% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $0.00 | $0.00 |
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $482.1K | $438.5K |
YoY Change | 9.93% | -10.5% |
Operating Profit | $127.2K | $161.7K |
YoY Change | -21.3% | |
Interest Expense | $776.00 | $1.138K |
YoY Change | -31.81% | |
% of Operating Profit | 0.61% | 0.7% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $126.8K | $160.6K |
YoY Change | -21.07% | 23.56% |
Income Tax | -$8.500K | -$7.583K |
% Of Pretax Income | -6.7% | -4.72% |
Net Earnings | $135.3K | $168.2K |
YoY Change | -19.58% | 52.92% |
Net Earnings / Revenue | 22.2% | 28.02% |
Basic Earnings Per Share | $0.02 | $0.02 |
Diluted Earnings Per Share | $0.02 | $23.42K |
COMMON SHARES | ||
Basic Shares Outstanding | 7.264M | 7.264M |
Diluted Shares Outstanding | 7.264M | 7.264M |
Balance Sheet
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $690.0K | $630.0K |
YoY Change | 9.52% | -22.22% |
Cash & Equivalents | $694.3K | $630.9K |
Short-Term Investments | ||
Other Short-Term Assets | $450.0K | $490.0K |
YoY Change | -8.16% | 8.89% |
Inventory | $20.00K | $30.00K |
Prepaid Expenses | ||
Receivables | $140.0K | $230.0K |
Other Receivables | $30.00K | $20.00K |
Total Short-Term Assets | $1.334M | $1.400M |
YoY Change | -4.73% | -1.41% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.087K | $10.00K |
YoY Change | -59.13% | 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 | $2.228M | $2.240M |
YoY Change | -0.54% | -0.44% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.334M | $1.400M |
Total Long-Term Assets | $2.228M | $2.240M |
Total Assets | $3.562M | $3.640M |
YoY Change | -2.15% | -0.82% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $21.03K | $10.00K |
YoY Change | 110.26% | -66.67% |
Accrued Expenses | $310.0K | $270.0K |
YoY Change | 14.81% | -3.57% |
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 | $806.4K | $540.0K |
YoY Change | 49.33% | -28.95% |
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 | $806.4K | $540.0K |
Total Long-Term Liabilities | $33.41K | $70.00K |
Total Liabilities | $839.8K | $600.0K |
YoY Change | 39.97% | -30.23% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$11.55M | |
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 | $2.722M | $3.040M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $3.562M | $3.640M |
YoY Change | -2.15% | -0.82% |
Cashflow Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $135.3K | $168.2K |
YoY Change | -19.58% | 52.92% |
Depreciation, Depletion And Amortization | $0.00 | $0.00 |
YoY Change | ||
Cash From Operating Activities | $80.00K | $100.0K |
YoY Change | -20.0% | 900.0% |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | -$10.00K |
YoY Change | -100.0% | |
Cash From Investing Activities | $0.00 | -$10.00K |
YoY Change | -100.0% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -70.00K | -70.00K |
YoY Change | 0.0% | 0.0% |
NET CHANGE | ||
Cash From Operating Activities | 80.00K | 100.0K |
Cash From Investing Activities | 0.000 | -10.00K |
Cash From Financing Activities | -70.00K | -70.00K |
Net Change In Cash | 10.00K | 20.00K |
YoY Change | -50.0% | -133.33% |
FREE CASH FLOW | ||
Cash From Operating Activities | $80.00K | $100.0K |
Capital Expenditures | ||
Free Cash Flow | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2002Q3 | babb |
Debt Instrument Principal And Interest Amount
DebtInstrumentPrincipalAndInterestAmount
|
525000 | |
CY2015Q3 | babb |
Deferred Franchise Feerevenue
DeferredFranchiseFeerevenue
|
50000 | |
CY2014Q4 | babb |
Deferred Franchise Feerevenue
DeferredFranchiseFeerevenue
|
40000 | |
CY2015Q3 | babb |
Deferred Licensingrevenue
DeferredLicensingrevenue
|
5833 | |
CY2014Q4 | babb |
Deferred Licensingrevenue
DeferredLicensingrevenue
|
32083 | |
CY2015Q3 | babb |
Deferred Marketing Contributionrevenue
DeferredMarketingContributionrevenue
|
389369 | |
CY2014Q4 | babb |
Deferred Marketing Contributionrevenue
DeferredMarketingContributionrevenue
|
213750 | |
babb |
Increase Decrease In Unexpended Marketing Contributions
IncreaseDecreaseInUnexpendedMarketingContributions
|
175619 | ||
babb |
Increase Decrease In Unexpended Marketing Contributions
IncreaseDecreaseInUnexpendedMarketingContributions
|
-158016 | ||
babb |
Increase Decrease Marketing Contributionsreceivable1
IncreaseDecreaseMarketingContributionsreceivable1
|
5690 | ||
babb |
Increase Decrease Marketing Contributionsreceivable1
IncreaseDecreaseMarketingContributionsreceivable1
|
18454 | ||
CY2015Q3 | babb |
Marketing Contributions Receivable Fromfranchisees
MarketingContributionsReceivableFromfranchisees
|
29398 | |
CY2014Q4 | babb |
Marketing Contributions Receivable Fromfranchisees
MarketingContributionsReceivableFromfranchisees
|
23708 | |
CY2015Q3 | 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
|
1162500 | ||
CY2015Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
308276 | |
CY2014Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
308315 | |
CY2015Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
21026 | |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
10845 | |
CY2015Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
139986 | |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
182975 | |
CY2015Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
149472 | |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
147638 | |
CY2015Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
987034 | |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
987034 | |
CY2015Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
40972 | |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
48250 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
237500 | ||
CY2014Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
314400 | |
CY2015Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
237500 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
314400 | ||
CY2015Q3 | us-gaap |
Assets
Assets
|
3561687 | |
CY2014Q4 | us-gaap |
Assets
Assets
|
3673892 | |
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1333829 | |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1436534 | |
CY2015Q3 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
2227858 | |
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 | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
694314 | |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
630881 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-15241 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-53010 | ||
CY2015Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.01 | |
CY2015Q1 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.01 | |
CY2014Q4 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.02 | |
CY2015Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.01 | |
CY2014Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.01 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.04 | ||
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.05 | ||
CY2015Q3 | 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 | |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
15000000 | |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
15000000 | |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
8466953 | |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
7263508 | |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
8466953 | |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
7263508 | |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
13508257 | |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
13508257 | |
CY2002Q3 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.0475 | |
CY2002Q3 | us-gaap |
Debt Instrument Periodic Payment
DebtInstrumentPeriodicPayment
|
35000 | |
CY2002Q3 | us-gaap |
Debt Instrument Term
DebtInstrumentTerm
|
P15Y | |
CY2015Q3 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
248000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
248000 | |
CY2015Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
4176 | |
CY2014Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
4522 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
12703 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
13636 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
12703 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
13636 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.06 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.02 | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.02 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.07 | ||
CY2015Q3 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
39715 | |
CY2014Q3 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
24816 | |
us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
114038 | ||
us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
77817 | ||
CY2015Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
92558 | |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
81689 | |
CY2015Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
26818 | |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
35187 | |
CY2015Q3 | us-gaap |
Franchise Revenue
FranchiseRevenue
|
50000 | |
CY2014Q3 | us-gaap |
Franchise Revenue
FranchiseRevenue
|
37500 | |
us-gaap |
Franchise Revenue
FranchiseRevenue
|
80000 | ||
us-gaap |
Franchise Revenue
FranchiseRevenue
|
272500 | ||
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
|||
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-3783 | ||
CY2015Q3 | us-gaap |
Goodwill
Goodwill
|
1493771 | |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
1493771 | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
126775 | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
160625 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
324 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
478456 | ||
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-8500 | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-7583 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-8500 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
7417 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
9447 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
|||
us-gaap |
Increase Decrease In Accounts And Notes Receivable
IncreaseDecreaseInAccountsAndNotesReceivable
|
-50267 | ||
us-gaap |
Increase Decrease In Accounts And Notes Receivable
IncreaseDecreaseInAccountsAndNotesReceivable
|
108257 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
10181 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-12830 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-39 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-5856 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-16250 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-65000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-981 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1315 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
11934 | ||
CY2014Q4 | us-gaap |
Indefinite Lived Trademarks
IndefiniteLivedTrademarks
|
454479 | |
CY2015Q3 | us-gaap |
Indefinite Lived Trademarks
IndefiniteLivedTrademarks
|
455182 | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
|||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-3133 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-61118 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-176444 | ||
CY2015Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
||
CY2014Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
||
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
|||
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
776 | |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
1138 | |
us-gaap |
Interest Expense
InterestExpense
|
2327 | ||
us-gaap |
Interest Expense
InterestExpense
|
3412 | ||
us-gaap |
Interest Paid
InterestPaid
|
0 | ||
us-gaap |
Interest Paid
InterestPaid
|
0 | ||
CY2015Q3 | us-gaap |
Inventory Gross
InventoryGross
|
24538 | |
CY2014Q4 | us-gaap |
Inventory Gross
InventoryGross
|
25519 | |
CY2015Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
306 | |
CY2014Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
87 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
1478 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
353 | ||
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
839815 | |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
670304 | |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3561687 | |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3673892 | |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
806402 | |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
636891 | |
CY2015Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
118351 | |
CY2014Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
104060 | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
310746 | ||
us-gaap |
Licenses Revenue
LicensesRevenue
|
322559 | ||
CY2015Q1 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
243000 | |
CY2015Q3 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
||
CY2014Q3 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
||
us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
243046 | ||
us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
|||
CY2015Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
31898 | |
CY2014Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
31898 | |
CY2015Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
33413 | |
CY2014Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
33413 | |
CY2015Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
65311 | |
CY2015Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
13598 | |
CY2014Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
11223 | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
40945 | ||
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
27394 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-290540 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-363177 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3203 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-7644 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
278502 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
317811 | ||
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
135275 | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
168208 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
8824 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
471039 | ||
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
135275 | |
CY2014Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
168208 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
8824 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
471039 | ||
CY2015Q3 | us-gaap |
Number Of Stores
NumberOfStores
|
92 | |
CY2015Q3 | us-gaap |
Occupancy Costs
OccupancyCosts
|
44054 | |
CY2014Q3 | us-gaap |
Occupancy Costs
OccupancyCosts
|
44596 | |
us-gaap |
Occupancy Costs
OccupancyCosts
|
129520 | ||
us-gaap |
Occupancy Costs
OccupancyCosts
|
136522 | ||
CY2015Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
482066 | |
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
438540 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
1668288 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
1424913 | ||
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
127245 | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
161676 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1173 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
481515 | ||
CY2015Q3 | us-gaap |
Other General Expense
OtherGeneralExpense
|
71986 | |
CY2014Q3 | us-gaap |
Other General Expense
OtherGeneralExpense
|
47032 | |
us-gaap |
Other General Expense
OtherGeneralExpense
|
158450 | ||
us-gaap |
Other General Expense
OtherGeneralExpense
|
192271 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
290540 | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
363177 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
3203 | ||
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
7644 | ||
CY2015Q3 | 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 | |
CY2015Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
4000000 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
4000000 | |
CY2015Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2015Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
85877 | |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
73943 | |
CY2015Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
29145 | |
CY2014Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
31088 | |
us-gaap |
Professional Fees
ProfessionalFees
|
106652 | ||
us-gaap |
Professional Fees
ProfessionalFees
|
131166 | ||
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4087 | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5921 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-7278 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
19504 | ||
CY2015Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
359716 | |
CY2014Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
420834 | |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11550638 | |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11268922 | |
CY2015Q3 | us-gaap |
Revenues
Revenues
|
609311 | |
CY2014Q3 | us-gaap |
Revenues
Revenues
|
600216 | |
us-gaap |
Revenues
Revenues
|
1669461 | ||
us-gaap |
Revenues
Revenues
|
1906428 | ||
CY2015Q3 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
440960 | |
CY2014Q3 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
458656 | |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
1278715 | ||
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
1311369 | ||
CY2015Q3 | us-gaap |
Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
|
267100 | |
CY2014Q3 | us-gaap |
Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
|
262741 | |
us-gaap |
Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
|
829291 | ||
us-gaap |
Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
|
809981 | ||
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
237500 | |
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
1.28 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
76900 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
76900 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
53973 | ||
CY2001Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
1400000 | |
CY2015Q3 | 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 | |
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
237500 | |
CY2014Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
314400 | |
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.28 | |
CY2015Q3 | us-gaap |
Share Price
SharePrice
|
0.55 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
|
P10Y | ||
CY2015Q3 | 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
|
P1Y18D | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | ||
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2721872 | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3003588 | |
CY2015Q3 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
12292 | |
CY2014Q3 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
12522 | |
us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
33643 | ||
us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
36126 | ||
CY2015Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
222781 | |
CY2014Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
222781 | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7263508 | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7263508 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7263508 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7263508 | ||
CY2015Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
7263508 | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
7263508 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
7263508 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
7263508 | ||
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7263508 | |
CY2014Q3 | 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 |