2016 Form 10-K Financial Statement

#000114420418013470 Filed on March 08, 2018

View on sec.gov

Income Statement

Concept 2016 2015 Q4
Revenue $0.00 $0.00
YoY Change
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $2.830M $570.0K
YoY Change -21.17% -44.66%
% of Gross Profit
Research & Development $2.250M $830.0K
YoY Change -54.54% -49.39%
% of Gross Profit
Depreciation & Amortization $77.00K $20.00K
YoY Change -11.49% -33.33%
% of Gross Profit
Operating Expenses $2.250M $1.400M
YoY Change -54.54% -47.57%
Operating Profit -$5.083M
YoY Change -40.45%
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net $100.0K $10.00K
YoY Change 100.0% -116.67%
Pretax Income -$1.451M -$1.380M
YoY Change -48.94% -49.45%
Income Tax $0.00
% Of Pretax Income
Net Earnings -$4.982M -$1.380M
YoY Change -41.31% -49.45%
Net Earnings / Revenue
Basic Earnings Per Share
Diluted Earnings Per Share -$266.9K -$74.35K
COMMON SHARES
Basic Shares Outstanding 18.50M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2016 2015 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $9.990M $15.96M
YoY Change -37.41% 86.89%
Cash & Equivalents $550.0K $428.0K
Short-Term Investments $9.440M $15.53M
Other Short-Term Assets $150.0K $70.00K
YoY Change 114.29% 133.33%
Inventory
Prepaid Expenses
Receivables $310.0K $760.0K
Other Receivables $0.00 $0.00
Total Short-Term Assets $10.44M $16.79M
YoY Change -37.82% 74.91%
LONG-TERM ASSETS
Property, Plant & Equipment $300.0K $271.0K
YoY Change 11.11% -13.42%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $30.00K $292.0K
YoY Change 50.0% -12.31%
Total Long-Term Assets $330.0K $292.0K
YoY Change 13.79% -6.71%
TOTAL ASSETS
Total Short-Term Assets $10.44M $16.79M
Total Long-Term Assets $330.0K $292.0K
Total Assets $10.77M $17.08M
YoY Change -36.94% 72.33%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $350.0K $1.169M
YoY Change -70.09% -24.19%
Accrued Expenses $150.0K $1.500M
YoY Change -90.0% 11.36%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $0.00
YoY Change
Total Short-Term Liabilities $860.0K $2.952M
YoY Change -70.85% -5.17%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00
YoY Change
Other Long-Term Liabilities $0.00
YoY Change -100.0%
Total Long-Term Liabilities $0.00 $0.00
YoY Change -100.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $860.0K $2.952M
Total Long-Term Liabilities $0.00 $0.00
Total Liabilities $860.0K $2.952M
YoY Change -70.85% -8.78%
SHAREHOLDERS EQUITY
Retained Earnings -$70.14M
YoY Change 13.77%
Common Stock $84.27M
YoY Change 23.33%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $9.900M $14.13M
YoY Change
Total Liabilities & Shareholders Equity $10.77M $17.08M
YoY Change -36.94% 72.33%

Cashflow Statement

Concept 2016 2015 Q4
OPERATING ACTIVITIES
Net Income -$4.982M -$1.380M
YoY Change -41.31% -49.45%
Depreciation, Depletion And Amortization $77.00K $20.00K
YoY Change -11.49% -33.33%
Cash From Operating Activities -$5.858M -$1.290M
YoY Change -20.94% -35.82%
INVESTING ACTIVITIES
Capital Expenditures $103.0K -$20.00K
YoY Change 128.89% -71.43%
Acquisitions
YoY Change
Other Investing Activities $6.080M $910.0K
YoY Change -154.09% -133.83%
Cash From Investing Activities $5.977M $900.0K
YoY Change -152.99% -132.61%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities $0.00 110.0K
YoY Change -100.0% 120.0%
NET CHANGE
Cash From Operating Activities -$5.858M -1.290M
Cash From Investing Activities $5.977M 900.0K
Cash From Financing Activities $0.00 110.0K
Net Change In Cash $119.0K -280.0K
YoY Change -103.12% -94.07%
FREE CASH FLOW
Cash From Operating Activities -$5.858M -$1.290M
Capital Expenditures $103.0K -$20.00K
Free Cash Flow -$5.961M -$1.270M
YoY Change -20.04% -34.54%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2016 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-4982000 USD
CY2017 us-gaap Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
62000 USD
CY2017 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
554000 USD
CY2017 us-gaap Depreciation
Depreciation
85000 USD
CY2016 us-gaap Depreciation
Depreciation
77000 USD
CY2016 us-gaap Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
-1264000 USD
CY2017 us-gaap Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
1079000 USD
CY2016 us-gaap Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
-824000 USD
CY2017 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2364000 USD
CY2016 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-5858000 USD
CY2017 us-gaap Stock Option Plan Expense
StockOptionPlanExpense
554000 USD
CY2016 us-gaap Stock Option Plan Expense
StockOptionPlanExpense
635000 USD
CY2017 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
62000 USD
CY2016 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
121000 USD
CY2017 bcli Increase Decrease In Accounts Receivable And Prepaid Expenses
IncreaseDecreaseInAccountsReceivableAndPrepaidExpenses
2792000 USD
CY2016 bcli Increase Decrease In Accounts Receivable And Prepaid Expenses
IncreaseDecreaseInAccountsReceivableAndPrepaidExpenses
-379000 USD
CY2017 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
180000 USD
CY2016 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
103000 USD
CY2017Q4 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
5901533 shares
CY2017 bcli Research And Development Cost
ResearchAndDevelopmentCost
6795000 USD
CY2017Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
51107000 USD
CY2016Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
39967000 USD
CY2017Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
14090000 USD
CY2016Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
13333000 USD
CY2017Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
14090000 USD
CY2016Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
13333000 USD
CY2017Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
0 USD
CY2016Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
0 USD
CY2017 us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
-2532000 USD
CY2016 us-gaap Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
-1451000 USD
CY2017 us-gaap Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
-2420000 USD
CY2017 us-gaap Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
-4170000 USD
CY2016 us-gaap Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
-6084000 USD
CY2017 bcli Investment In Lease Deposit
InvestmentInLeaseDeposit
4000 USD
CY2016 bcli Investment In Lease Deposit
InvestmentInLeaseDeposit
4000 USD
CY2017 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
3986000 USD
CY2016 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
5977000 USD
CY2017 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
314000 USD
CY2016 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
0 USD
CY2017 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
1936000 USD
CY2016 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
119000 USD
CY2015Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
428000 USD
CY2017 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
314000 USD
CY2016 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
0 USD
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
800000000 shares
CY2015Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2017 us-gaap Defined Contribution Plan Employer Matching Contribution Percent
DefinedContributionPlanEmployerMatchingContributionPercent
0.0833 pure
CY2017 bcli Percentage Of Royalty Paymentif Licensed Product Covered By Valid Claim Or Orphan Drug Status
PercentageOfRoyaltyPaymentifLicensedProductCoveredByValidClaimOrOrphanDrugStatus
0.05 pure
CY2017 bcli Percentage Of Royalty Payment If Licensed Product Not Covered By Valid Claim Or Orphan Drug Status
PercentageOfRoyaltyPaymentIfLicensedProductNotCoveredByValidClaimOrOrphanDrugStatus
0.03 pure
CY2017Q4 us-gaap Grants Receivable Current
GrantsReceivableCurrent
574000 USD
CY2016Q4 us-gaap Grants Receivable Current
GrantsReceivableCurrent
154000 USD
CY2017Q4 us-gaap Value Added Tax Receivable Current
ValueAddedTaxReceivableCurrent
98000 USD
CY2016Q4 us-gaap Value Added Tax Receivable Current
ValueAddedTaxReceivableCurrent
152000 USD
CY2017 bcli Amounts Of Grants Received
AmountsOfGrantsReceived
988000 USD
CY2017 us-gaap Share Based Compensation
ShareBasedCompensation
616000 USD
CY2016 us-gaap Share Based Compensation
ShareBasedCompensation
756000 USD
CY2016 bcli Research And Development Cost
ResearchAndDevelopmentCost
3435000 USD
CY2016 us-gaap Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
-3531000 USD
CY2017Q4 bcli Deferred Grant Income
DeferredGrantIncome
2625000 USD
CY2016Q4 bcli Deferred Grant Income
DeferredGrantIncome
0 USD
CY2017Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.00005
CY2016Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.00005
CY2017Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2016Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2017Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
18976169 shares
CY2017Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
18976169 shares
CY2016Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
18687987 shares
CY2016Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
18687987 shares
CY2017 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
209000 USD
CY2017 bcli Stock Issued During Period Value Exercise Of Warrants
StockIssuedDuringPeriodValueExerciseOfWarrants
105000 USD
CY2017 bcli Increase Decrease In Deferred Grant Income
IncreaseDecreaseInDeferredGrantIncome
2625000 USD
CY2016 bcli Increase Decrease In Deferred Grant Income
IncreaseDecreaseInDeferredGrantIncome
0 USD
CY2017Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
1853000 USD
CY2016Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
1673000 USD
CY2017Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1461000 USD
CY2016Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1376000 USD
CY2017Q4 us-gaap Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
448000 USD
CY2017Q4 us-gaap Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
206000 USD
CY2017Q4 us-gaap Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
199000 USD
CY2017Q4 us-gaap Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
43000 USD
CY2017 bcli Lease Agreement Termination Description
LeaseAgreementTerminationDescription
option to terminate the agreement with 4 month pre-notice, before December 31, 2019
CY2017 bcli Lease Agreement Entry Date
LeaseAgreementEntryDate
October 2017
CY2017 us-gaap Maturity Of Time Deposits
MaturityOfTimeDeposits
P5M
CY2016 us-gaap Maturity Of Time Deposits
MaturityOfTimeDeposits
P5M
CY2017 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-4952000 USD
CY2017Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
940954 shares
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
874841 shares
CY2017 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P6Y7M2D
CY2016 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P7Y4M17D
CY2017Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
811824 shares
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
839509 shares
CY2007Q3 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
3.00
CY2017 us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
46600000 USD
CY2017 bcli Grants Underlying Basis
GrantsUnderlyingBasis
The grant is linked to the exchange rate of the dollar and bears interest of Libor per annum.
CY2017 us-gaap Use Of Estimates
UseOfEstimates
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: -27.75pt; MARGIN: 0in 0in 0pt 112.8pt" align="justify"></div> <table style="BORDER-BOTTOM: 0px solid; BORDER-LEFT: 0px solid; WIDTH: 100%; FONT-SIZE: 10pt; BORDER-TOP: 0px solid; BORDER-RIGHT: 0px solid" border="0" cellspacing="0" cellpadding="0" width="100%"> <tr> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; WIDTH: 0.75in; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top" width="72"> <div style="CLEAR:both;CLEAR: both"></div> </td> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; WIDTH: 0.5in; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top" width="48"> <div style="CLEAR:both;MARGIN: 0in 0in 0pt"><b><font style="FONT-SIZE: 10pt"><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> </font>B.</font></b></div> </td> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top"> <div style="CLEAR:both;MARGIN: 0in 0in 0pt" align="justify"><b> <font style="FONT-SIZE: 10pt">Use of estimates:</font></b></div> </td> </tr> </table> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt 85.05pt" align="justify"><font style="FONT-SIZE: 10pt">&#160;</font></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt 1.25in" align="justify"><font style="FONT-SIZE: 10pt">The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2017 bcli Validity Of Royalty Payment Not Covered By Valid Claim Or Orphan Drug Status
ValidityOfRoyaltyPaymentNotCoveredByValidClaimOrOrphanDrugStatus
P15Y
CY2017Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
1103000 USD
CY2017Q4 us-gaap Prepaid Expense Noncurrent
PrepaidExpenseNoncurrent
1378000 USD

Files In Submission

Name View Source Status
0001144204-18-013470-index-headers.html Edgar Link pending
0001144204-18-013470-index.html Edgar Link pending
0001144204-18-013470.txt Edgar Link pending
0001144204-18-013470-xbrl.zip Edgar Link pending
bcli-20171231.xml Edgar Link completed
bcli-20171231.xsd Edgar Link pending
bcli-20171231_cal.xml Edgar Link unprocessable
bcli-20171231_def.xml Edgar Link unprocessable
bcli-20171231_lab.xml Edgar Link unprocessable
bcli-20171231_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
tv486802_10k.htm Edgar Link pending
tv486802_ex10-45.htm Edgar Link pending
tv486802_ex10-50.htm Edgar Link pending
tv486802_ex10-50img1.jpg Edgar Link pending
tv486802_ex10-50img2.jpg Edgar Link pending
tv486802_ex10-50img3.jpg Edgar Link pending
tv486802_ex10-50img4.jpg Edgar Link pending
tv486802_ex10-50img5.jpg Edgar Link pending
tv486802_ex10-50img6.jpg Edgar Link pending
tv486802_ex10-50img7.jpg Edgar Link pending
tv486802_ex10-50img8.jpg Edgar Link pending
tv486802_ex21.htm Edgar Link pending
tv486802_ex23-1.htm Edgar Link pending
tv486802_ex31-1.htm Edgar Link pending
tv486802_ex31-2.htm Edgar Link pending
tv486802_ex32-1.htm Edgar Link pending
tv486802_ex32-2.htm Edgar Link pending