2016 Q3 Form 10-Q Financial Statement
#000072727316000070 Filed on November 09, 2016
Income Statement
Concept | 2016 Q3 | 2015 Q3 |
---|---|---|
Revenue | $120.0K | $227.0K |
YoY Change | -47.14% | -25.57% |
Cost Of Revenue | $291.0K | |
YoY Change | 3.19% | |
Gross Profit | $120.0K | -$64.00K |
YoY Change | -287.5% | -378.26% |
Gross Profit Margin | 100.0% | -28.19% |
Selling, General & Admin | $1.980M | $3.520M |
YoY Change | -43.75% | 50.43% |
% of Gross Profit | 1650.0% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $70.00K | $70.00K |
YoY Change | 0.0% | 16.67% |
% of Gross Profit | 58.33% | |
Operating Expenses | $2.050M | $3.590M |
YoY Change | -42.9% | 49.58% |
Operating Profit | -$1.930M | -$3.651M |
YoY Change | -47.14% | 53.73% |
Interest Expense | -$3.240M | -$2.310M |
YoY Change | 40.26% | 5.48% |
% of Operating Profit | ||
Other Income/Expense, Net | $0.00 | |
YoY Change | ||
Pretax Income | -$5.174M | -$5.964M |
YoY Change | -13.25% | 30.65% |
Income Tax | $1.000K | $1.000K |
% Of Pretax Income | ||
Net Earnings | -$5.175M | -$5.970M |
YoY Change | -13.32% | 30.63% |
Net Earnings / Revenue | -4312.5% | -2629.96% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$275.4K | -$335.0K |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding | 18.81M |
Balance Sheet
Concept | 2016 Q3 | 2015 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $3.900M | $6.400M |
YoY Change | -39.06% | 88.24% |
Cash & Equivalents | $3.893M | $6.395M |
Short-Term Investments | ||
Other Short-Term Assets | $3.500M | $500.0K |
YoY Change | 600.0% | 0.0% |
Inventory | ||
Prepaid Expenses | ||
Receivables | $66.00K | $283.0K |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $7.414M | $7.171M |
YoY Change | 3.39% | 62.98% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $44.26M | $44.55M |
YoY Change | -0.65% | 1.94% |
Goodwill | $3.813M | $3.813M |
YoY Change | 0.0% | |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $3.531M | $3.345M |
YoY Change | 5.56% | -18.41% |
Total Long-Term Assets | $51.60M | $52.36M |
YoY Change | -1.44% | 1.46% |
TOTAL ASSETS | ||
Total Short-Term Assets | $7.414M | $7.171M |
Total Long-Term Assets | $51.60M | $52.36M |
Total Assets | $59.01M | $59.53M |
YoY Change | -0.86% | 6.3% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $659.0K | $553.0K |
YoY Change | 19.17% | -7.83% |
Accrued Expenses | $3.911M | $1.786M |
YoY Change | 118.98% | 98.44% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $42.56M | $36.93M |
YoY Change | 15.25% | |
Total Short-Term Liabilities | $47.13M | $39.27M |
YoY Change | 20.02% | 2518.13% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $67.85M | $73.19M |
YoY Change | -7.3% | -28.6% |
Other Long-Term Liabilities | $2.200M | $1.700M |
YoY Change | 29.41% | 0.0% |
Total Long-Term Liabilities | $67.85M | $73.19M |
YoY Change | -7.3% | -29.76% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $47.13M | $39.27M |
Total Long-Term Liabilities | $67.85M | $73.19M |
Total Liabilities | $129.2M | $114.1M |
YoY Change | 13.24% | 7.98% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$403.1M | -$376.3M |
YoY Change | 7.13% | |
Common Stock | $190.0K | $179.0K |
YoY Change | 6.15% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$70.23M | -$54.61M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $59.01M | $59.53M |
YoY Change | -0.86% | 6.3% |
Cashflow Statement
Concept | 2016 Q3 | 2015 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$5.175M | -$5.970M |
YoY Change | -13.32% | 30.63% |
Depreciation, Depletion And Amortization | $70.00K | $70.00K |
YoY Change | 0.0% | 16.67% |
Cash From Operating Activities | -$1.590M | -$4.080M |
YoY Change | -61.03% | 111.4% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $0.00 | -$110.0K |
YoY Change | -100.0% | 450.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | $0.00 | -$110.0K |
YoY Change | -100.0% | 450.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -440.0K | -20.00K |
YoY Change | 2100.0% | |
NET CHANGE | ||
Cash From Operating Activities | -1.590M | -4.080M |
Cash From Investing Activities | 0.000 | -110.0K |
Cash From Financing Activities | -440.0K | -20.00K |
Net Change In Cash | -2.030M | -4.210M |
YoY Change | -51.78% | 115.9% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$1.590M | -$4.080M |
Capital Expenditures | $0.00 | -$110.0K |
Free Cash Flow | -$1.590M | -$3.970M |
YoY Change | -59.95% | 107.85% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q1 | cdzi |
Percentage Of Projects Annual Capacity
PercentageOfProjectsAnnualCapacity
|
0.51 | |
CY2016Q3 | cdzi |
Working Capital
WorkingCapital
|
-39700000 | |
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
659000 | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
309000 | |
CY2016Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
66000 | |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
187000 | |
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3911000 | |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1665000 | |
CY2016Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
332729000 | |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
326855000 | |
us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
1481000 | ||
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
520000 | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
3277000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
679000 | ||
CY2016Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
11923000 | |
CY2015Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
8543000 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
10737000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
8414000 | ||
CY2016Q3 | us-gaap |
Assets
Assets
|
59013000 | |
CY2016Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
12068000 | |
CY2015Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
||
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3893000 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2690000 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
16206000 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
70000000 | |
CY2016Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
67846000 | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6395000 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1203000 | ||
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19014953 | |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
17876016 | |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19014953 | |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
17876016 | |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
190000 | |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
179000 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-9811000 | ||
CY2013Q1 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
400000 | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
70000000 | |
CY2015Q4 | us-gaap |
Assets
Assets
|
54790000 | |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
7414000 | |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3186000 | |
CY2016Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
||
CY2015Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
291000 | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
|||
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
291000 | ||
CY2016Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2050000 | |
CY2015Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
3878000 | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
7192000 | ||
us-gaap |
Costs And Expenses
CostsAndExpenses
|
10403000 | ||
CY2016Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
750000 | |
CY2015Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
750000 | |
CY2016Q3 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | |
CY2016Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
73000 | |
CY2015Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
72000 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
219000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
198000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
219000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
198000 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.28 | |
CY2015Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.33 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.07 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.95 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-2250000 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
|||
CY2016Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1977000 | |
CY2015Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3515000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6973000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
9914000 | ||
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
3813000 | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
3813000 | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5174000 | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5964000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-19612000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-16794000 | ||
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
3000 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
3000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
350000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
253000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-121000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
44000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
2432000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-147000 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
214000 | ||
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
214000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
3146000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
147000 | ||
CY2016Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-3244000 | |
CY2015Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-2313000 | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-10473000 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-6744000 | ||
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
129241000 | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
111288000 | |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
59013000 | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
54790000 | |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
47134000 | |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2023000 | |
CY2016Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
42564000 | |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
49000 | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-9433000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-19615000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-16797000 | ||
CY2016Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-5175000 | |
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-5965000 | |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-19615000 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-16797000 | ||
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1930000 | |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3651000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6889000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-10120000 | ||
CY2016Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
3531000 | |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
3317000 | |
CY2016Q3 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
1443000 | |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
107592000 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
7613000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-27000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
|||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-351000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-6410000 | ||
CY2015Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
923000 | |
us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
|||
us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
70000 | ||
us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
6942000 | ||
us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
6065000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
97000 | ||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
|||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
|||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
351000 | ||
CY2016Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3455000 | |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
309000 | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
7600000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
|||
us-gaap |
Proceeds From Long Term Capital Lease Obligations
ProceedsFromLongTermCapitalLeaseObligations
|
11509000 | ||
us-gaap |
Proceeds From Long Term Capital Lease Obligations
ProceedsFromLongTermCapitalLeaseObligations
|
|||
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
44255000 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
44474000 | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
11399000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
27000 | ||
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-403147000 | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-383532000 | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
120000 | |
CY2015Q3 | us-gaap |
Revenues
Revenues
|
227000 | |
us-gaap |
Revenues
Revenues
|
303000 | ||
us-gaap |
Revenues
Revenues
|
283000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
974000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
721000 | ||
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
507500 | |
us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
1514000 | ||
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
2250000 | ||
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
640000 | ||
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-70228000 | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-56498000 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
18319000 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
17752000 | ||
CY2016Q3 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
2800000 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
18809000 | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
17822000 |