2015 Q1 Form 10-Q Financial Statement

#000114420415030176 Filed on May 13, 2015

View on sec.gov

Income Statement

Concept 2015 Q1 2014 Q4 2014 Q1
Revenue $6.138M $7.100M $2.570M
YoY Change 138.83% 138.26% 14.73%
Cost Of Revenue $3.550M $4.700M $1.150M
YoY Change 208.7% 331.19% 23.66%
Gross Profit $2.590M $2.400M $1.420M
YoY Change 82.39% 26.32% 8.4%
Gross Profit Margin 42.2% 33.8% 55.25%
Selling, General & Admin $3.263M $3.580M $1.360M
YoY Change 139.92% 181.89% 32.04%
% of Gross Profit 125.98% 149.17% 95.77%
Research & Development $164.9K $140.0K $120.0K
YoY Change 37.45% 40.0% 20.0%
% of Gross Profit 6.37% 5.83% 8.45%
Depreciation & Amortization $1.160M $1.000M $270.0K
YoY Change 329.63% 270.37% 50.0%
% of Gross Profit 44.79% 41.67% 19.01%
Operating Expenses $7.305M $4.720M $1.750M
YoY Change 317.43% 187.8% 33.59%
Operating Profit -$1.167M -$2.320M -$330.0K
YoY Change 253.68% -992.31%
Interest Expense -$40.00K -$20.00K -$50.00K
YoY Change -20.0% -60.0% 150.0%
% of Operating Profit
Other Income/Expense, Net $46.12K -$30.00K $3.379K
YoY Change 1264.93% 200.0% -91.55%
Pretax Income -$1.156M -$980.0K -$570.0K
YoY Change 102.86% -590.0% -2950.0%
Income Tax $9.624K $20.00K -$190.0K
% Of Pretax Income
Net Earnings -$1.166M -$1.000M -$380.0K
YoY Change 206.82% -1211.11% -2000.0%
Net Earnings / Revenue -19.0% -14.08% -14.79%
Basic Earnings Per Share -$0.12 -$0.08
Diluted Earnings Per Share -$0.12 -$102.7K -$0.08
COMMON SHARES
Basic Shares Outstanding 9.687M shares 11.00M shares 5.102M shares
Diluted Shares Outstanding 9.687M shares 5.102M shares

Balance Sheet

Concept 2015 Q1 2014 Q4 2014 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.200M $1.000M $300.0K
YoY Change 300.0% 100.0%
Cash & Equivalents $1.186M $1.049M $306.5K
Short-Term Investments
Other Short-Term Assets $267.5K $188.5K $500.0K
YoY Change -46.5% 14.25%
Inventory
Prepaid Expenses $320.2K $315.9K
Receivables $2.933M $3.007M $900.0K
Other Receivables $100.0K $0.00 $100.0K
Total Short-Term Assets $4.731M $4.585M $1.800M
YoY Change 162.83% 156.46%
LONG-TERM ASSETS
Property, Plant & Equipment $1.427M $1.444M $500.0K
YoY Change 185.48% 185.81%
Goodwill $8.560M $8.560M
YoY Change 2388.47%
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $162.6K $140.1K $1.800M
YoY Change -90.97% -91.25%
Total Long-Term Assets $17.47M $18.52M $4.000M
YoY Change 336.66% 364.82%
TOTAL ASSETS
Total Short-Term Assets $4.731M $4.585M $1.800M
Total Long-Term Assets $17.47M $18.52M $4.000M
Total Assets $22.20M $23.11M $5.800M
YoY Change 282.71% 300.29%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $694.4K $1.082M $300.0K
YoY Change 131.46% 439.9%
Accrued Expenses $1.258M $1.113M $1.300M
YoY Change -3.23% 163.54%
Deferred Revenue
YoY Change
Short-Term Debt $3.500M $1.700M $1.200M
YoY Change 191.67% 70.0%
Long-Term Debt Due $300.0K $0.00 $800.0K
YoY Change -62.5% -100.0%
Total Short-Term Liabilities $8.476M $8.144M $3.700M
YoY Change 129.07% 138.93%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $1.500M
YoY Change -100.0% -100.0%
Other Long-Term Liabilities $600.0K $600.0K $700.0K
YoY Change -14.29% 0.0%
Total Long-Term Liabilities $600.0K $0.00 $2.200M
YoY Change -72.73% -100.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $8.476M $8.144M $3.700M
Total Long-Term Liabilities $600.0K $0.00 $2.200M
Total Liabilities $9.100M $8.787M $5.900M
YoY Change 54.24% 55.4%
SHAREHOLDERS EQUITY
Retained Earnings -$4.460M
YoY Change -9179.88%
Common Stock $18.99M
YoY Change 7296.75%
Preferred Stock
YoY Change
Treasury Stock (at cost) $0.00
YoY Change
Treasury Stock Shares 0.000 shares
Shareholders Equity $13.10M $14.32M -$100.0K
YoY Change
Total Liabilities & Shareholders Equity $22.20M $23.11M $5.800M
YoY Change 282.76% 300.29%

Cashflow Statement

Concept 2015 Q1 2014 Q4 2014 Q1
OPERATING ACTIVITIES
Net Income -$1.166M -$1.000M -$380.0K
YoY Change 206.82% -1211.11% -2000.0%
Depreciation, Depletion And Amortization $1.160M $1.000M $270.0K
YoY Change 329.63% 270.37% 50.0%
Cash From Operating Activities -$1.300M -$680.0K $0.00
YoY Change -319.35% -100.0%
INVESTING ACTIVITIES
Capital Expenditures -$80.00K -$550.0K -$50.00K
YoY Change 60.0% 358.33% 0.0%
Acquisitions $0.00
YoY Change
Other Investing Activities $0.00 $0.00 $0.00
YoY Change -100.0%
Cash From Investing Activities -$80.00K -$540.0K -$50.00K
YoY Change 60.0% 200.0% 25.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $0.00
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 1.530M -250.0K -160.0K
YoY Change -1056.25% -67.53% -184.21%
NET CHANGE
Cash From Operating Activities -1.300M -680.0K 0.000
Cash From Investing Activities -80.00K -540.0K -50.00K
Cash From Financing Activities 1.530M -250.0K -160.0K
Net Change In Cash 150.0K -1.470M -210.0K
YoY Change -171.43% 129.69% -184.0%
FREE CASH FLOW
Cash From Operating Activities -$1.300M -$680.0K $0.00
Capital Expenditures -$80.00K -$550.0K -$50.00K
Free Cash Flow -$1.220M -$130.0K $50.00K
YoY Change -2540.0% -130.23% -66.67%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2015Q1 us-gaap Repayments Of Other Short Term Debt
RepaymentsOfOtherShortTermDebt
254827 USD
CY2015Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1185943 USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1048660 USD
CY2015Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
2933072 USD
CY2014Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
3007314 USD
CY2015Q1 us-gaap Due From Related Parties Current
DueFromRelatedPartiesCurrent
24284 USD
CY2014Q4 us-gaap Due From Related Parties Current
DueFromRelatedPartiesCurrent
24284 USD
CY2015Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
320211 USD
CY2014Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
315901 USD
CY2015Q1 us-gaap Other Assets Current
OtherAssetsCurrent
267492 USD
CY2014Q4 us-gaap Other Assets Current
OtherAssetsCurrent
188541 USD
CY2015Q1 us-gaap Assets Current
AssetsCurrent
4731002 USD
CY2014Q4 us-gaap Assets Current
AssetsCurrent
4584700 USD
CY2015Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1427424 USD
CY2014Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1444334 USD
CY2015Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
7315899 USD
CY2014Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
8377837 USD
CY2015Q1 us-gaap Goodwill
Goodwill
8560336 USD
CY2014Q4 us-gaap Goodwill
Goodwill
8560336 USD
CY2015Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
162597 USD
CY2014Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
140053 USD
CY2015Q1 us-gaap Assets
Assets
22197258 USD
CY2014Q4 us-gaap Assets
Assets
23107260 USD
CY2015Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
694376 USD
CY2014Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
1082342 USD
CY2015Q1 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
597078 USD
CY2014Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
836525 USD
CY2015Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1257981 USD
CY2014Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1113108 USD
CY2015Q1 us-gaap Deferred Rent Credit Current
DeferredRentCreditCurrent
18371 USD
CY2014Q4 us-gaap Deferred Rent Credit Current
DeferredRentCreditCurrent
12683 USD
CY2015Q1 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
25700 USD
CY2014Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
37508 USD
CY2015Q1 mtbc Accrued Liabilities Related Parties Current
AccruedLiabilitiesRelatedPartiesCurrent
134794 USD
CY2014Q4 mtbc Accrued Liabilities Related Parties Current
AccruedLiabilitiesRelatedPartiesCurrent
153931 USD
CY2015Q1 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
3000000 USD
CY2014Q4 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
1215000 USD
CY2015Q1 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
470089 USD
CY2014Q4 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
470089 USD
CY2015Q1 us-gaap Other Notes Payable Current
OtherNotesPayableCurrent
346898 USD
CY2014Q4 us-gaap Other Notes Payable Current
OtherNotesPayableCurrent
596616 USD
CY2015Q1 us-gaap Liabilities Current
LiabilitiesCurrent
8475727 USD
CY2014Q4 us-gaap Liabilities Current
LiabilitiesCurrent
8144125 USD
CY2015Q1 us-gaap Other Long Term Notes Payable
OtherLongTermNotesPayable
43100 USD
CY2014Q4 us-gaap Other Long Term Notes Payable
OtherLongTermNotesPayable
48564 USD
CY2015Q1 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
193239 USD
CY2014Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
165000 USD
CY2015Q1 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
CY2015Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
19000000 shares
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
19000000 shares
CY2015Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
9657807 shares
CY2014Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
9711604 shares
CY2015Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
9657807 shares
CY2014Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
9711604 shares
CY2015Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
6137859 USD
CY2015Q1 us-gaap Direct Operating Costs
DirectOperatingCosts
3546456 USD
CY2015Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
120440 USD
CY2015Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
3142411 USD
CY2015Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
9624 USD
CY2015Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
164934 USD
CY2015Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
1159515 USD
CY2015Q1 us-gaap Operating Expenses
OperatingExpenses
7304994 USD
CY2015Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1167135 USD
CY2015Q1 us-gaap Interest Income Other
InterestIncomeOther
6914 USD
CY2015Q1 us-gaap Interest Expense Other
InterestExpenseOther
42186 USD
CY2015Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
46121 USD
CY2015Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-1156286 USD
CY2015Q1 us-gaap Net Income Loss
NetIncomeLoss
-1165910 USD
CY2015Q1 us-gaap Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
-0.12
CY2015Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
9687097 shares
CY2015Q1 us-gaap Business Combination Recognized Identifiable Assets Acquired Goodwill And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet
17576000 USD
CY2015Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
3153443 USD
CY2015Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
1506196 USD
CY2015Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
349 USD
CY2014Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
218934 USD
CY2015Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
1066745 USD
CY2014Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
130829 USD
CY2015Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-40789 USD
CY2014Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-252843 USD
CY2015Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-1206699 USD
CY2014Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-383672 USD
CY2015Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-1165910 USD
CY2014Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
5101770 shares
CY2015Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
9687097 shares
CY2014Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.08
CY2015Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.12
CY2014Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
-383672 USD
CY2015Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
-1165910 USD
CY2014Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
5101770 shares
CY2015Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
9687097 shares
CY2014Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.08
CY2015Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.12
CY2015Q1 us-gaap Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
811822 USD
CY2015Q1 us-gaap Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
18069 USD
CY2015Q1 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
17623 USD
CY2015Q1 us-gaap Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
12573 USD
CY2015Q1 us-gaap Long Term Debt
LongTermDebt
860087 USD
CY2015Q1 us-gaap Operating Leases Future Minimum Payments Remainder Of Fiscal Year
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear
121788 USD
CY2015Q1 us-gaap Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
75750 USD
CY2015Q1 us-gaap Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
58500 USD
CY2015Q1 us-gaap Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
256038 USD
CY2015Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
126849 USD
CY2014Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
67395 USD
CY2015Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
0 USD
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
3.83
CY2015Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
2.50
CY2014Q2 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
3.60
CY2014Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-203264 USD
CY2015Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
31463 USD
CY2014Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
3379 USD
CY2015Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
14658 USD
CY2015Q1 us-gaap Cash
Cash
1185943 USD
CY2014Q4 us-gaap Cash
Cash
1048660 USD
CY2015Q1 us-gaap Line Of Credit
LineOfCredit
3000000 USD
CY2014Q4 us-gaap Line Of Credit
LineOfCredit
1215000 USD
CY2015Q1 us-gaap Notes Payable
NotesPayable
389998 USD
CY2014Q4 us-gaap Notes Payable
NotesPayable
645180 USD
CY2015Q1 us-gaap Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
1185943 USD
CY2014Q4 us-gaap Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
1048660 USD
CY2015Q1 us-gaap Lines Of Credit Fair Value Disclosure
LinesOfCreditFairValueDisclosure
3000000 USD
CY2014Q4 us-gaap Lines Of Credit Fair Value Disclosure
LinesOfCreditFairValueDisclosure
1215000 USD
CY2015Q1 us-gaap Notes Payable Fair Value Disclosure
NotesPayableFairValueDisclosure
388729 USD
CY2014Q4 us-gaap Notes Payable Fair Value Disclosure
NotesPayableFairValueDisclosure
644974 USD
CY2014Q4 us-gaap Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
-208962 USD
CY2015Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
-40789 USD
CY2015Q1 us-gaap Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
-249751 USD
CY2015Q1 us-gaap Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
-40789 USD
CY2015Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
119202 USD
CY2014Q1 us-gaap Straight Line Rent
StraightLineRent
-2139 USD
CY2015Q1 us-gaap Straight Line Rent
StraightLineRent
2816 USD
CY2014Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-10682 USD
CY2015Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-13095 USD
CY2014Q1 us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
187863 USD
CY2015Q1 us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
0 USD
CY2014Q1 mtbc Provision For Recovery Of Doubtful Accounts
ProvisionForRecoveryOfDoubtfulAccounts
28348 USD
CY2015Q1 mtbc Provision For Recovery Of Doubtful Accounts
ProvisionForRecoveryOfDoubtfulAccounts
28239 USD
CY2014Q1 us-gaap Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
-210006 USD
CY2015Q1 us-gaap Foreign Currency Transaction Gain Loss Realized
ForeignCurrencyTransactionGainLossRealized
28689 USD
CY2014Q1 mtbc Gain Loss From Reduction In Referral Fee
GainLossFromReductionInReferralFee
105523 USD
CY2015Q1 mtbc Gain Loss From Reduction In Referral Fee
GainLossFromReductionInReferralFee
0 USD
CY2014Q1 us-gaap Accretion Expense
AccretionExpense
11767 USD
CY2015Q1 us-gaap Accretion Expense
AccretionExpense
0 USD
CY2014Q1 us-gaap Share Based Compensation
ShareBasedCompensation
0 USD
CY2015Q1 us-gaap Share Based Compensation
ShareBasedCompensation
126849 USD
CY2014Q1 us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
-955 USD
CY2015Q1 us-gaap Other Noncash Income Expense
OtherNoncashIncomeExpense
0 USD
CY2014Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-38826 USD
CY2015Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-46006 USD
CY2014Q1 us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
18520 USD
CY2015Q1 us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
108219 USD
CY2014Q1 us-gaap Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
144880 USD
CY2015Q1 us-gaap Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
-400432 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
704 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1297314 USD
CY2014Q1 us-gaap Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
53569 USD
CY2015Q1 us-gaap Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
83588 USD
CY2014Q1 us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
1485000 USD
CY2015Q1 us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
3435000 USD
CY2015Q1 us-gaap Payments To Fund Longterm Loans To Related Parties
PaymentsToFundLongtermLoansToRelatedParties
0 USD
CY2014Q1 us-gaap Proceeds From Collection Of Longterm Loans To Related Parties
ProceedsFromCollectionOfLongtermLoansToRelatedParties
1000 USD
CY2015Q1 us-gaap Proceeds From Collection Of Longterm Loans To Related Parties
ProceedsFromCollectionOfLongtermLoansToRelatedParties
0 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-53569 USD
CY2014Q1 us-gaap Payments To Fund Longterm Loans To Related Parties
PaymentsToFundLongtermLoansToRelatedParties
1000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-83588 USD
CY2014Q1 us-gaap Repayments Of Other Short Term Debt
RepaymentsOfOtherShortTermDebt
340880 USD
CY2014Q1 us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
1285000 USD
CY2015Q1 us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
1650000 USD
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
497944 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
-155388 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
1530173 USD
CY2014Q1 us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
16813 USD
CY2015Q1 us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
-11988 USD
CY2014Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-191440 USD
CY2015Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
137283 USD
CY2014Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
306504 USD
CY2014Q1 mtbc Noncash Or Part Noncash Acquisition Of Prepaid Insurance
NoncashOrPartNoncashAcquisitionOfPrepaidInsurance
36640 USD
CY2015Q1 mtbc Noncash Or Part Noncash Acquisition Of Prepaid Insurance
NoncashOrPartNoncashAcquisitionOfPrepaidInsurance
0 USD
CY2014Q1 mtbc Noncash Or Part Noncash Initial Public Offering Related Costs
NoncashOrPartNoncashInitialPublicOfferingRelatedCosts
227750 USD
CY2015Q1 mtbc Noncash Or Part Noncash Initial Public Offering Related Costs
NoncashOrPartNoncashInitialPublicOfferingRelatedCosts
0 USD
CY2014Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
5230 USD
CY2015Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
9759 USD
CY2014Q1 us-gaap Interest Paid Net
InterestPaidNet
82600 USD
CY2015Q1 us-gaap Interest Paid Net
InterestPaidNet
75576 USD
CY2015Q1 us-gaap Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
1930440 USD
CY2014Q4 us-gaap Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
2626323 USD
CY2015Q1 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2014Q4 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2015Q1 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
CY2015Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2014Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2015Q1 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2014Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2015Q1 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2014Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2014Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
0 USD
CY2015Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
-828762 USD
CY2015Q1 mtbc Contingently Shares Issued
ContingentlySharesIssued
1287529 shares
CY2015Q1 us-gaap Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
0.9999 pure
CY2014Q1 us-gaap Concentration Risk Percentage1
ConcentrationRiskPercentage1
0.04 pure
CY2015Q1 us-gaap Concentration Risk Percentage1
ConcentrationRiskPercentage1
0.04 pure
CY2014Q1 us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
14508 USD
CY2015Q1 us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
0 USD
CY2015Q1 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
4400000 USD
CY2015Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
12687394 USD
CY2014Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
12680746 USD
CY2015Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
5371495 USD
CY2014Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
4302909 USD
CY2015Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
-40789 USD
CY2015Q1 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Property Plant And Equipment
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
61256 USD
CY2015Q1 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Other Noncurrent Assets
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets
148408 USD
CY2015Q1 mtbc Business Combination Amount Of Goodwill Acquired
BusinessCombinationAmountOfGoodwillAcquired
8216336 USD
CY2015Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
2655911 USD
CY2014Q1 mtbc Settlement Payments
SettlementPayments
0 USD
CY2015Q1 mtbc Settlement Payments
SettlementPayments
110000 USD
CY2015Q1 mtbc Pecentage Of Monthly Cash Collections
PecentageOfMonthlyCashCollections
0.1 pure
CY2015Q1 mtbc Pecentage Of Monthly Cash Expenses
PecentageOfMonthlyCashExpenses
0.1 pure
CY2015Q1 mtbc Stock Issued During Period Value Acquisitions Forfeited
StockIssuedDuringPeriodValueAcquisitionsForfeited
-132879 USD
CY2015Q1 mtbc Escrow Deposit Duration
EscrowDepositDuration
P120D
CY2015Q1 mtbc Lease Term Of Office Space
LeaseTermOfOfficeSpace
P18M
CY2015Q1 mtbc Settlement Gain For Fair Value During Period
SettlementGainForFairValueDuringPeriod
133000 USD
CY2015Q1 mtbc Bond Yield To Estimated Discounted Rate
BondYieldToEstimatedDiscountedRate
0.0010 pure
CY2015Q1 us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
11388000 USD
CY2015Q1 us-gaap Business Combination Consideration Transferred Liabilities Incurred
BusinessCombinationConsiderationTransferredLiabilitiesIncurred
148000 USD
CY2015Q1 us-gaap Business Combination Consideration Transferred1
BusinessCombinationConsiderationTransferred1
17576000 USD
CY2015Q1 mtbc Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability2
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability2
571000 USD

Files In Submission

Name View Source Status
0001144204-15-030176-index-headers.html Edgar Link pending
0001144204-15-030176-index.html Edgar Link pending
0001144204-15-030176.txt Edgar Link pending
0001144204-15-030176-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
mtbc-20150331.xml Edgar Link completed
mtbc-20150331.xsd Edgar Link pending
mtbc-20150331_cal.xml Edgar Link unprocessable
mtbc-20150331_def.xml Edgar Link unprocessable
mtbc-20150331_lab.xml Edgar Link unprocessable
mtbc-20150331_pre.xml Edgar Link unprocessable
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
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.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
v409862_10q.htm Edgar Link pending
v409862_ex31-1.htm Edgar Link pending
v409862_ex31-2.htm Edgar Link pending
v409862_ex32-1.htm Edgar Link pending
v409862_ex32-2.htm Edgar Link pending