2015 Q4 Form 10-Q Financial Statement

#000114420415061547 Filed on October 29, 2015

View on sec.gov

Income Statement

Concept 2015 Q4 2015 Q3 2014 Q3
Revenue $35.14M $33.84M $31.53M
YoY Change 11.96% 7.33% 10.52%
Cost Of Revenue $11.82M $11.51M $10.82M
YoY Change 5.35% 6.41% 16.99%
Gross Profit $23.32M $22.33M $20.71M
YoY Change 15.69% 7.81% 7.41%
Gross Profit Margin 66.37% 65.98% 65.68%
Selling, General & Admin $16.27M $16.06M $16.01M
YoY Change 4.36% 0.29% 9.5%
% of Gross Profit 69.77% 71.91% 77.3%
Research & Development $6.950M $7.233M $7.187M
YoY Change -9.39% 0.64% 28.18%
% of Gross Profit 29.8% 32.4% 34.71%
Depreciation & Amortization $1.790M $2.100M $2.150M
YoY Change -27.82% -2.33% 44.3%
% of Gross Profit 7.68% 9.41% 10.38%
Operating Expenses $23.47M $23.35M $23.82M
YoY Change -0.34% -1.96% 15.64%
Operating Profit -$214.0K -$1.025M -$3.110M
YoY Change -93.79% -67.04% 136.14%
Interest Expense -$20.00K -$30.00K -$20.00K
YoY Change -33.33% 50.0% -300.0%
% of Operating Profit
Other Income/Expense, Net $550.0K -$127.0K -$614.0K
YoY Change -241.03% -79.32% -690.38%
Pretax Income $310.0K -$1.152M -$3.724M
YoY Change -108.01% -69.07% 207.01%
Income Tax $140.0K $123.0K $81.00K
% Of Pretax Income 45.16%
Net Earnings $172.0K -$1.275M -$3.805M
YoY Change -104.38% -66.49% 200.08%
Net Earnings / Revenue 0.49% -3.77% -12.07%
Basic Earnings Per Share $0.01 -$0.04 -$0.12
Diluted Earnings Per Share $0.01 -$0.04 -$0.12
COMMON SHARES
Basic Shares Outstanding 32.67M shares 32.23M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2015 Q4 2015 Q3 2014 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $27.60M $23.80M $21.70M
YoY Change 20.52% 9.68% -36.36%
Cash & Equivalents $27.64M $23.79M $21.71M
Short-Term Investments $0.00
Other Short-Term Assets $1.259M $4.700M $4.900M
YoY Change 3.62% -4.08% -3.92%
Inventory
Prepaid Expenses $3.320M
Receivables $21.21M $20.10M $19.56M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $53.43M $48.67M $46.22M
YoY Change 9.66% 5.28% -22.38%
LONG-TERM ASSETS
Property, Plant & Equipment $8.689M $10.52M $10.38M
YoY Change -16.23% 1.3% 44.06%
Goodwill $50.78M $50.78M $51.10M
YoY Change 0.0% -0.63% 132.08%
Intangibles $13.79M $14.55M $17.69M
YoY Change -18.42% -17.76% 94.41%
Long-Term Investments
YoY Change
Other Assets $724.0K $984.0K $668.0K
YoY Change 42.8% 47.31% -6.18%
Total Long-Term Assets $74.24M $77.03M $80.04M
YoY Change -5.86% -3.77% 103.99%
TOTAL ASSETS
Total Short-Term Assets $53.43M $48.67M $46.22M
Total Long-Term Assets $74.24M $77.03M $80.04M
Total Assets $127.7M $125.7M $126.3M
YoY Change 0.07% -0.45% 27.81%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $3.302M $2.573M $734.0K
YoY Change 104.08% 250.54% -50.51%
Accrued Expenses $12.85M $10.55M $9.624M
YoY Change 9.61% 9.66% -21.34%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $700.0K $0.00
YoY Change
Long-Term Debt Due $900.0K $900.0K $1.400M
YoY Change -25.0% -35.71%
Total Short-Term Liabilities $46.84M $45.17M $40.29M
YoY Change 6.11% 12.1% 4.54%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities $2.601M $2.967M $2.591M
YoY Change -0.65% 14.51% 111.68%
Total Long-Term Liabilities $2.601M $2.967M $2.591M
YoY Change -0.65% 14.51% 111.68%
TOTAL LIABILITIES
Total Short-Term Liabilities $46.84M $45.17M $40.29M
Total Long-Term Liabilities $2.601M $2.967M $2.591M
Total Liabilities $49.53M $48.40M $42.92M
YoY Change 5.79% 12.78% 7.76%
SHAREHOLDERS EQUITY
Retained Earnings -$140.6M -$140.8M -$129.1M
YoY Change 5.7% 9.04% 12.37%
Common Stock $33.00K $33.00K $32.00K
YoY Change 3.13% 3.13% 14.29%
Preferred Stock
YoY Change
Treasury Stock (at cost) $871.0K
YoY Change
Treasury Stock Shares 135.0K shares
Shareholders Equity $78.14M $77.29M $83.34M
YoY Change
Total Liabilities & Shareholders Equity $127.7M $125.7M $126.3M
YoY Change 0.07% -0.45% 27.81%

Cashflow Statement

Concept 2015 Q4 2015 Q3 2014 Q3
OPERATING ACTIVITIES
Net Income $172.0K -$1.275M -$3.805M
YoY Change -104.38% -66.49% 200.08%
Depreciation, Depletion And Amortization $1.790M $2.100M $2.150M
YoY Change -27.82% -2.33% 44.3%
Cash From Operating Activities $4.830M $3.820M $2.560M
YoY Change 53.82% 49.22% -46.78%
INVESTING ACTIVITIES
Capital Expenditures $650.0K -$720.0K -$1.070M
YoY Change -158.04% -32.71% -24.65%
Acquisitions
YoY Change
Other Investing Activities $0.00 $0.00
YoY Change -100.0%
Cash From Investing Activities $650.0K -$720.0K -$1.060M
YoY Change -158.04% -32.08% 76.67%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -1.570M -570.0K -310.0K
YoY Change 201.92% 83.87% -186.11%
NET CHANGE
Cash From Operating Activities 4.830M 3.820M 2.560M
Cash From Investing Activities 650.0K -720.0K -1.060M
Cash From Financing Activities -1.570M -570.0K -310.0K
Net Change In Cash 3.910M 2.530M 1.190M
YoY Change 160.67% 112.61% -73.96%
FREE CASH FLOW
Cash From Operating Activities $4.830M $3.820M $2.560M
Capital Expenditures $650.0K -$720.0K -$1.070M
Free Cash Flow $4.180M $4.540M $3.630M
YoY Change -1.88% 25.07% -41.73%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2015Q3 us-gaap Assets Current
AssetsCurrent
48665000 USD
CY2015Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
10519000 USD
CY2014Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
507000 USD
CY2014Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
10372000 USD
CY2015Q3 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
14545000 USD
CY2014Q4 us-gaap Assets
Assets
127584000 USD
CY2014Q4 us-gaap Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
201000 USD
CY2014Q4 us-gaap Goodwill
Goodwill
50776000 USD
CY2014Q4 us-gaap Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
109000 USD
CY2015Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
32671329 shares
CY2014Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
16898000 USD
CY2014Q4 us-gaap Assets Current
AssetsCurrent
48830000 USD
CY2014Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
1618000 USD
CY2015Q3 us-gaap Goodwill
Goodwill
50776000 USD
CY2015Q3 us-gaap Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
201000 USD
CY2014Q4 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
1159000 USD
CY2015Q3 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
984000 USD
CY2015Q3 us-gaap Assets
Assets
125690000 USD
CY2015Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
2573000 USD
CY2014Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
11722000 USD
CY2015Q3 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
918000 USD
CY2015Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
23788000 USD
CY2014Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
2618000 USD
CY2014Q4 us-gaap Liabilities
Liabilities
46821000 USD
CY2015Q3 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2015Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2015Q3 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2014Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
29640000 USD
CY2014Q4 us-gaap Liabilities Current
LiabilitiesCurrent
44139000 USD
CY2014Q4 us-gaap Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
64000 USD
CY2015Q3 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
30419000 USD
CY2015Q3 us-gaap Liabilities Current
LiabilitiesCurrent
45168000 USD
CY2015Q3 us-gaap Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
269000 USD
CY2015Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
10554000 USD
CY2015Q3 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
2967000 USD
CY2015Q3 us-gaap Liabilities
Liabilities
48404000 USD
CY2015Q3 us-gaap Preferred Stock Value
PreferredStockValue
USD
CY2015Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
218859000 USD
CY2015Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-837000 USD
CY2015Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
32669772 shares
CY2015Q3 us-gaap Common Stock Value
CommonStockValue
33000 USD
CY2015Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-140769000 USD
CY2014Q4 us-gaap Stockholders Equity
StockholdersEquity
80763000 USD
CY2014Q4 us-gaap Preferred Stock Value
PreferredStockValue
USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
22916000 USD
CY2015Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2015Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2014Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
32424554 shares
CY2014Q4 us-gaap Common Stock Value
CommonStockValue
32000 USD
CY2014Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
214524000 USD
CY2014Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-776000 USD
CY2015Q3 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
310000 USD
CY2014Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-133017000 USD
CY2015Q3 us-gaap Stockholders Equity
StockholdersEquity
77286000 USD
CY2015Q3 us-gaap Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
9577000 USD
CY2014Q4 us-gaap Restricted Investments At Fair Value
RestrictedInvestmentsAtFairValue
201000 USD
CY2014Q4 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
9775000 USD
CY2014Q3 us-gaap Share Based Compensation
ShareBasedCompensation
1526000 USD
CY2015Q3 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
10329000 USD
us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
P2Y9M29D
CY2015Q3 us-gaap Restricted Investments At Fair Value
RestrictedInvestmentsAtFairValue
201000 USD
CY2015Q3 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
9778000 USD
CY2014Q4 us-gaap Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
9574000 USD
CY2015Q3 us-gaap Share Based Compensation
ShareBasedCompensation
1523000 USD
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P6Y2M12D
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P6Y2M12D
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0185 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0218 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.47 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.53 pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
pure
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
3.25
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
4.41
CY2015Q3 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P6Y3M18D
CY2015Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0190 pure
CY2015Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.46 pure
CY2015Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
pure
CY2015Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
2.49
CY2014Q3 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P6Y3M18D
CY2014Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0219 pure
CY2014Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.51 pure
CY2014Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
pure
CY2014Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
3.06
CY2015Q3 us-gaap Capital Lease Obligations
CapitalLeaseObligations
924000 USD
CY2015Q3 us-gaap Capital Leases Future Minimum Payments Remainder Of Fiscal Year
CapitalLeasesFutureMinimumPaymentsRemainderOfFiscalYear
78000 USD
CY2015Q3 us-gaap Capital Leases Future Minimum Payments Due In Two Years
CapitalLeasesFutureMinimumPaymentsDueInTwoYears
311000 USD
CY2015Q3 us-gaap Capital Leases Future Minimum Payments Due In Three Years
CapitalLeasesFutureMinimumPaymentsDueInThreeYears
311000 USD
CY2015Q3 us-gaap Capital Leases Future Minimum Payments Due In Four Years
CapitalLeasesFutureMinimumPaymentsDueInFourYears
137000 USD
CY2015Q3 us-gaap Capital Leases Future Minimum Payments Interest Included In Payments
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments
45000 USD
CY2015Q3 us-gaap Capital Leases Future Minimum Payments Present Value Of Net Minimum Payments
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments
792000 USD
CY2015Q3 us-gaap Capital Leased Assets Gross
CapitalLeasedAssetsGross
875000 USD
CY2015Q3 us-gaap Capital Leases Lessee Balance Sheet Assets By Major Class Accumulated Deprecation
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation
116000 USD
dei Entity Registrant Name
EntityRegistrantName
BRIGHTCOVE INC
dei Entity Central Index Key
EntityCentralIndexKey
0001313275
dei Document Type
DocumentType
10-Q
dei Document Period End Date
DocumentPeriodEndDate
2015-09-30
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Entity Filer Category
EntityFilerCategory
Accelerated Filer
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2015
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
48000 USD
us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
USD
CY2015Q3 us-gaap Amortization Of Leased Asset
AmortizationOfLeasedAsset
58000 USD
us-gaap Amortization Of Leased Asset
AmortizationOfLeasedAsset
88000 USD

Files In Submission

Name View Source Status
0001144204-15-061547-index-headers.html Edgar Link pending
0001144204-15-061547-index.html Edgar Link pending
0001144204-15-061547.txt Edgar Link pending
0001144204-15-061547-xbrl.zip Edgar Link pending
bcov-20150930.xml Edgar Link completed
bcov-20150930.xsd Edgar Link pending
bcov-20150930_cal.xml Edgar Link unprocessable
bcov-20150930_def.xml Edgar Link unprocessable
bcov-20150930_lab.xml Edgar Link unprocessable
bcov-20150930_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
R4.htm Edgar Link pending
R5.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
v422502_10q.htm Edgar Link pending
v422502_ex31-1.htm Edgar Link pending
v422502_ex31-2.htm Edgar Link pending
v422502_ex32-1.htm Edgar Link pending