2016 Q2 Form 10-Q Financial Statement

#000114420416118960 Filed on August 15, 2016

View on sec.gov

Income Statement

Concept 2016 Q2 2015 Q2
Revenue $5.682M $5.283M
YoY Change 7.55% -40.16%
Cost Of Revenue $3.205M $3.747M
YoY Change -14.46% -30.0%
Gross Profit $2.477M $1.536M
YoY Change 61.26% -55.8%
Gross Profit Margin 43.59% 29.07%
Selling, General & Admin $1.548M $1.800M
YoY Change -14.0% -15.61%
% of Gross Profit 62.49% 117.19%
Research & Development $694.0K $925.0K
YoY Change -24.97% -0.43%
% of Gross Profit 28.02% 60.22%
Depreciation & Amortization $260.0K $300.0K
YoY Change -13.33% -14.29%
% of Gross Profit 10.5% 19.53%
Operating Expenses $2.242M $2.724M
YoY Change -17.69% -11.04%
Operating Profit $235.0K -$1.188M
YoY Change -119.78% -387.65%
Interest Expense -$90.00K $74.00K
YoY Change -221.62% 12.12%
% of Operating Profit -38.3%
Other Income/Expense, Net
YoY Change
Pretax Income $73.00K -$1.262M
YoY Change -105.78% -463.69%
Income Tax $0.00 $0.00
% Of Pretax Income 0.0%
Net Earnings $73.00K -$1.262M
YoY Change -105.78% -463.69%
Net Earnings / Revenue 1.28% -23.89%
Basic Earnings Per Share
Diluted Earnings Per Share $0.01 -$0.20
COMMON SHARES
Basic Shares Outstanding 7.029M shares 6.263M shares
Diluted Shares Outstanding 7.036M shares 6.263M shares

Balance Sheet

Concept 2016 Q2 2015 Q2
SHORT-TERM ASSETS
Cash & Short-Term Investments $310.0K $30.00K
YoY Change 933.33% -40.0%
Cash & Equivalents $307.0K
Short-Term Investments
Other Short-Term Assets $310.0K $360.0K
YoY Change -13.89% -63.27%
Inventory $5.480M $8.520M
Prepaid Expenses
Receivables $2.450M $2.260M
Other Receivables $0.00 $0.00
Total Short-Term Assets $8.540M $11.16M
YoY Change -23.48% -20.21%
LONG-TERM ASSETS
Property, Plant & Equipment $3.390M $3.850M
YoY Change -11.95% -3.14%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $1.180M $2.240M
YoY Change -47.32% 1466.43%
Total Long-Term Assets $7.021M $9.233M
YoY Change -23.96% -0.06%
TOTAL ASSETS
Total Short-Term Assets $8.540M $11.16M
Total Long-Term Assets $7.021M $9.233M
Total Assets $15.56M $20.39M
YoY Change -23.69% -12.2%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $870.0K $1.700M
YoY Change -48.82% -26.72%
Accrued Expenses $760.0K $810.0K
YoY Change -6.17% 24.62%
Deferred Revenue
YoY Change
Short-Term Debt $2.230M $2.850M
YoY Change -21.75% 59.22%
Long-Term Debt Due $3.490M $3.740M
YoY Change -6.68% -5.79%
Total Short-Term Liabilities $7.610M $9.120M
YoY Change -16.56% 4.26%
LONG-TERM LIABILITIES
Long-Term Debt $350.0K $10.00K
YoY Change 3400.0% -86.84%
Other Long-Term Liabilities $0.00
YoY Change
Total Long-Term Liabilities $350.0K $10.00K
YoY Change 3400.0% -86.84%
TOTAL LIABILITIES
Total Short-Term Liabilities $7.610M $9.120M
Total Long-Term Liabilities $350.0K $10.00K
Total Liabilities $8.080M $9.230M
YoY Change -12.46% 4.61%
SHAREHOLDERS EQUITY
Retained Earnings
YoY Change
Common Stock
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares 1.071K shares
Shareholders Equity $7.480M $11.17M
YoY Change
Total Liabilities & Shareholders Equity $15.56M $20.39M
YoY Change -23.69% -12.2%

Cashflow Statement

Concept 2016 Q2 2015 Q2
OPERATING ACTIVITIES
Net Income $73.00K -$1.262M
YoY Change -105.78% -463.69%
Depreciation, Depletion And Amortization $260.0K $300.0K
YoY Change -13.33% -14.29%
Cash From Operating Activities $490.0K -$670.0K
YoY Change -173.13% 6600.0%
INVESTING ACTIVITIES
Capital Expenditures $0.00 $490.0K
YoY Change -100.0% -10.91%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities $0.00 -$490.0K
YoY Change -100.0% -10.91%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -690.0K 1.080M
YoY Change -163.89% 120.41%
NET CHANGE
Cash From Operating Activities 490.0K -670.0K
Cash From Investing Activities 0.000 -490.0K
Cash From Financing Activities -690.0K 1.080M
Net Change In Cash -200.0K -80.00K
YoY Change 150.0% 14.29%
FREE CASH FLOW
Cash From Operating Activities $490.0K -$670.0K
Capital Expenditures $0.00 $490.0K
Free Cash Flow $490.0K -$1.160M
YoY Change -142.24% 107.14%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2016Q2 us-gaap Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
344000 USD
CY2016Q2 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
249000 USD
CY2015Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
0 USD
CY2015Q4 us-gaap Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
100000 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
10025000 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
11625000 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
7109000 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
6940000 USD
us-gaap Gross Profit
GrossProfit
2916000 USD
us-gaap Gross Profit
GrossProfit
4685000 USD
us-gaap Selling Expense
SellingExpense
1616000 USD
us-gaap Selling Expense
SellingExpense
1316000 USD
us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
123000 USD
us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
-436000 USD
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
444000 USD
us-gaap Interest Expense
InterestExpense
0 USD
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
0 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2082000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1947000 USD
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
1729000 USD
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
1387000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-2511000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
35000 USD
us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
-166000 USD
us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
-178000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-2677000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-215000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
us-gaap Net Income Loss
NetIncomeLoss
-2677000 USD
us-gaap Net Income Loss
NetIncomeLoss
-215000 USD
CY2015Q2 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
5283000 USD
CY2016Q2 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
5682000 USD
CY2015Q2 us-gaap Cost Of Goods Sold
CostOfGoodsSold
3747000 USD
CY2016Q2 us-gaap Cost Of Goods Sold
CostOfGoodsSold
3205000 USD
CY2016Q2 us-gaap Gross Profit
GrossProfit
2477000 USD
CY2015Q2 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
925000 USD
CY2016Q2 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
694000 USD
CY2015Q2 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
-74000 USD
CY2016Q2 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
-90000 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-615000 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-13000 USD
us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
141000 USD
us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
1578000 USD
us-gaap Noninterest Expense Directors Fees
NoninterestExpenseDirectorsFees
0 USD
us-gaap Interest Expense
InterestExpense
21000 USD
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
400000 USD
CY2016Q2 us-gaap Inventory Raw Materials
InventoryRawMaterials
4173000 USD
CY2015Q4 us-gaap Inventory Raw Materials
InventoryRawMaterials
4820000 USD
CY2016Q2 us-gaap Inventory Work In Process
InventoryWorkInProcess
1899000 USD
CY2015Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
1732000 USD
CY2016Q2 us-gaap Inventory Finished Goods
InventoryFinishedGoods
4680000 USD
CY2015Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
4913000 USD
CY2016Q2 us-gaap Inventory Lifo Reserve
InventoryLIFOReserve
4214000 USD
CY2015Q4 us-gaap Inventory Lifo Reserve
InventoryLIFOReserve
4426000 USD
bdr Percentage Of Fifo Inventory Non Current For Finished Goods
PercentageOfFifoInventoryNonCurrentForFinishedGoods
0.58 pure
CY2015 bdr Percentage Of Fifo Inventory Non Current For Finished Goods
PercentageOfFifoInventoryNonCurrentForFinishedGoods
0.73 pure
CY2016Q2 us-gaap Assets
Assets
15561000 USD
CY2015Q4 us-gaap Assets
Assets
16230000 USD
CY2016Q2 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
15561000 USD
CY2015Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
16230000 USD
CY2016Q2 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
239000 USD
CY2016Q2 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2015Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2016Q2 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000 shares
CY2015Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000 shares
CY2016Q2 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2015Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2016Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2015Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2016Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
25000 shares
CY2015Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
25000 shares
CY2016Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
8465 shares
CY2016Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
7393 shares
CY2016Q2 us-gaap Treasury Stock Shares
TreasuryStockShares
1071 shares
CY2015Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
1699 shares
us-gaap Operating Expenses
OperatingExpenses
4650000 USD
us-gaap Operating Expenses
OperatingExpenses
5427000 USD
CY2016Q2 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-72000 USD
CY2015Q2 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
0 USD
us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-72000 USD
us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
0 USD
CY2016Q2 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0.01
CY2015Q2 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.20
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.03
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.43
CY2016Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7029000 shares
CY2015Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
6263000 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
6897000 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
6263000 shares
CY2016Q2 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7036000 shares
CY2015Q2 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
6263000 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
6897000 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
6263000 shares
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
15000 USD
us-gaap Noninterest Expense Directors Fees
NoninterestExpenseDirectorsFees
249000 USD
us-gaap Derivatives Reporting Of Derivative Activity
DerivativesReportingOfDerivativeActivity
<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: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify"></div> <table style="BORDER-BOTTOM: 0px solid; BORDER-LEFT: 0px solid; MARGIN-TOP: 0px; FONT: 10pt Times New Roman, Times, Serif; MARGIN-BOTTOM: 0px; BORDER-TOP: 0px solid; BORDER-RIGHT: 0px solid" cellspacing="0" cellpadding="0"> <tr style="TEXT-ALIGN: justify; VERTICAL-ALIGN: top"> <td style="WIDTH: 0in"> <div style="CLEAR:both;CLEAR: both"></div> </td> <td style="TEXT-ALIGN: left; WIDTH: 0.5in"> <div style="CLEAR:both;CLEAR: both"><i>(b)</i></div> </td> <td style="TEXT-ALIGN: justify"> <div style="CLEAR:both;CLEAR: both"><i>Derivative Financial Instruments</i></div> </td> </tr> </table> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify"><i>&#160;</i></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">The Company evaluates its convertible instruments to determine if those contracts or embedded components of those contracts qualify as derivative financial instruments to be separately accounted for in accordance with Topic 815 of the Financial Accounting Standards Board (&#8220;<b>FASB</b>&#8221;) Accounting Standards Codification (<b>&#8220;ASC</b>&#8221;). The accounting treatment of derivative financial instruments requires that the Company record the embedded conversion option at its fair value as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">The Binomial Lattice Model was used to estimate the fair value of the conversion options that is classified as a derivative liability on the condensed consolidated balance sheets. The model includes subjective input assumptions that can materially affect the fair value estimates. The expected volatility is estimated based on the most recent historical period of time equal to the weighted average life of the conversion options.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">Conversion options are recorded as a discount to the host instrument and are amortized as interest expense over the life of the underlying instrument.</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2015Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
239000 USD
CY2015Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
8465 shares
CY2015Q4 us-gaap Inventory Gross
InventoryGross
11465000 USD
CY2015Q4 bdr Inventory Value Before Reserves
InventoryValueBeforeReserves
5870000 USD
us-gaap Inventory Related Text
InventoryRelatedText
Inventories are stated at the lower of cost, determined by the first-in, first-out (FIFO) method, or market.
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;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> </div> <table style="BORDER-BOTTOM: 0px solid; BORDER-LEFT: 0px solid; MARGIN-TOP: 0px; FONT: 10pt Times New Roman, Times, Serif; MARGIN-BOTTOM: 0px; BORDER-TOP: 0px solid; BORDER-RIGHT: 0px solid" cellspacing="0" cellpadding="0"> <tr style="TEXT-ALIGN: justify; VERTICAL-ALIGN: top"> <td style="WIDTH: 0in"> <div style="CLEAR:both;CLEAR: both"></div> </td> <td style="TEXT-ALIGN: left; WIDTH: 0.5in"> <div style="CLEAR:both;CLEAR: both"><i><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> </font>(a)</i></div> </td> <td style="TEXT-ALIGN: justify"> <div style="CLEAR:both;CLEAR: both"><i>Use of Estimates</i></div> </td> </tr> </table> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2015Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
6766 shares
us-gaap Line Of Credit Facility Interest Rate Description
LineOfCreditFacilityInterestRateDescription
Prime plus 1.75%

Files In Submission

Name View Source Status
0001144204-16-118960-index-headers.html Edgar Link pending
0001144204-16-118960-index.html Edgar Link pending
0001144204-16-118960.txt Edgar Link pending
0001144204-16-118960-xbrl.zip Edgar Link pending
bdr-20160630.xml Edgar Link completed
bdr-20160630.xsd Edgar Link pending
bdr-20160630_cal.xml Edgar Link unprocessable
bdr-20160630_def.xml Edgar Link unprocessable
bdr-20160630_lab.xml Edgar Link unprocessable
bdr-20160630_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
R3.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
v445907_10q.htm Edgar Link pending
v445907_ex31-1.htm Edgar Link pending
v445907_ex31-2.htm Edgar Link pending
v445907_ex32-1.htm Edgar Link pending