2017 Q3 Form 10-Q Financial Statement
#000072727317000024 Filed on November 08, 2017
Income Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
Revenue | $111.0K | $120.0K |
YoY Change | -7.5% | -47.14% |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | $111.0K | $120.0K |
YoY Change | -7.5% | -287.5% |
Gross Profit Margin | 100.0% | 100.0% |
Selling, General & Admin | $2.460M | $1.980M |
YoY Change | 24.24% | -43.75% |
% of Gross Profit | 2216.22% | 1650.0% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $70.00K | $70.00K |
YoY Change | 0.0% | 0.0% |
% of Gross Profit | 63.06% | 58.33% |
Operating Expenses | $2.530M | $2.050M |
YoY Change | 23.41% | -42.9% |
Operating Profit | -$2.414M | -$1.930M |
YoY Change | 25.08% | -47.14% |
Interest Expense | $3.586M | -$3.240M |
YoY Change | -210.68% | 40.26% |
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$5.991M | -$5.174M |
YoY Change | 15.79% | -13.25% |
Income Tax | $1.000K | $1.000K |
% Of Pretax Income | ||
Net Earnings | -$5.992M | -$5.175M |
YoY Change | 15.79% | -13.32% |
Net Earnings / Revenue | -5398.2% | -4312.5% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$262.0K | -$275.4K |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding | 22.86M | 18.81M |
Balance Sheet
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $16.10M | $3.900M |
YoY Change | 312.82% | -39.06% |
Cash & Equivalents | $16.06M | $3.893M |
Short-Term Investments | ||
Other Short-Term Assets | $500.0K | $3.500M |
YoY Change | -85.71% | 600.0% |
Inventory | ||
Prepaid Expenses | ||
Receivables | $56.00K | $66.00K |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $16.64M | $7.414M |
YoY Change | 124.39% | 3.39% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $44.72M | $44.26M |
YoY Change | 1.06% | -0.65% |
Goodwill | $3.813M | $3.813M |
YoY Change | 0.0% | 0.0% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $3.716M | $3.531M |
YoY Change | 5.24% | 5.56% |
Total Long-Term Assets | $52.25M | $51.60M |
YoY Change | 1.27% | -1.44% |
TOTAL ASSETS | ||
Total Short-Term Assets | $16.64M | $7.414M |
Total Long-Term Assets | $52.25M | $51.60M |
Total Assets | $68.89M | $59.01M |
YoY Change | 16.74% | -0.86% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $418.0K | $659.0K |
YoY Change | -36.57% | 19.17% |
Accrued Expenses | $597.0K | $3.911M |
YoY Change | -84.74% | 118.98% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $1.378M | $42.56M |
YoY Change | -96.76% | 15.25% |
Total Short-Term Liabilities | $9.035M | $47.13M |
YoY Change | -80.83% | 20.02% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $120.9M | $67.85M |
YoY Change | 78.24% | -7.3% |
Other Long-Term Liabilities | $2.200M | $2.200M |
YoY Change | 0.0% | 29.41% |
Total Long-Term Liabilities | $120.9M | $67.85M |
YoY Change | 78.24% | -7.3% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $9.035M | $47.13M |
Total Long-Term Liabilities | $120.9M | $67.85M |
Total Liabilities | $145.2M | $129.2M |
YoY Change | 12.33% | 13.24% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$436.7M | -$403.1M |
YoY Change | 8.31% | 7.13% |
Common Stock | $225.0K | $190.0K |
YoY Change | 18.42% | 6.15% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$76.29M | -$70.23M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $68.89M | $59.01M |
YoY Change | 16.74% | -0.86% |
Cashflow Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$5.992M | -$5.175M |
YoY Change | 15.79% | -13.32% |
Depreciation, Depletion And Amortization | $70.00K | $70.00K |
YoY Change | 0.0% | 0.0% |
Cash From Operating Activities | -$2.860M | -$1.590M |
YoY Change | 79.87% | -61.03% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$510.0K | $0.00 |
YoY Change | -100.0% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$510.0K | $0.00 |
YoY Change | -100.0% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -10.00K | -440.0K |
YoY Change | -97.73% | 2100.0% |
NET CHANGE | ||
Cash From Operating Activities | -2.860M | -1.590M |
Cash From Investing Activities | -510.0K | 0.000 |
Cash From Financing Activities | -10.00K | -440.0K |
Net Change In Cash | -3.380M | -2.030M |
YoY Change | 66.5% | -51.78% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$2.860M | -$1.590M |
Capital Expenditures | -$510.0K | $0.00 |
Free Cash Flow | -$2.350M | -$1.590M |
YoY Change | 47.8% | -59.95% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q2 | cdzi |
Debt Instrument Maturity Date Percentage Of Conversion Rate
DebtInstrumentMaturityDatePercentageOfConversionRate
|
1.2 | |
cdzi |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
-56000 | ||
cdzi |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
|||
cdzi |
Gain Loss On Early Extinguishment Of Debt And Debt Refinancing
GainLossOnEarlyExtinguishmentOfDebtAndDebtRefinancing
|
-3501000 | ||
cdzi |
Gain Loss On Early Extinguishment Of Debt And Debt Refinancing
GainLossOnEarlyExtinguishmentOfDebtAndDebtRefinancing
|
-2250000 | ||
cdzi |
Interest Payments In Stock
InterestPaymentsInStock
|
433000 | ||
cdzi |
Paid In Kind Interest Added To Lease Liability
PaidInKindInterestAddedToLeaseLiability
|
718000 | ||
cdzi |
Paid In Kind Interest Added To Lease Liability
PaidInKindInterestAddedToLeaseLiability
|
543000 | ||
cdzi |
Paid In Kind Interest Added To Loan Principal
PaidInKindInterestAddedToLoanPrincipal
|
6884000 | ||
cdzi |
Paid In Kind Interest Added To Loan Principal
PaidInKindInterestAddedToLoanPrincipal
|
6399000 | ||
CY2017Q2 | cdzi |
Percentage Of Future Quarterly Interest Payments
PercentageOfFutureQuarterlyInterestPayments
|
0.5 | |
CY2017Q3 | cdzi |
Percentage Of Future Quarterly Interest Payments
PercentageOfFutureQuarterlyInterestPayments
|
0.25 | |
CY2017Q3 | cdzi |
Working Capital
WorkingCapital
|
7600000 | |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
418000 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
439000 | |
CY2017Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
56000 | |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
39000 | |
CY2017Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
597000 | |
CY2017Q3 | us-gaap |
Assets
Assets
|
68889000 | |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3953000 | |
CY2017Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
360144000 | |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
355336000 | |
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
107000 | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
142000 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2027000 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
974000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
2829000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
3277000 | ||
CY2017Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
11193000 | |
CY2016Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
11923000 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
10888000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
10737000 | ||
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
21768864 | |
CY2017Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22530376 | |
CY2017Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
225000 | |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
218000 | |
CY2017Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2525000 | |
CY2016Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2050000 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
67099000 | |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
16636000 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
15602000 | |
CY2017Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
13023000 | |
CY2016Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
12287000 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
16055000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
12172000 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2690000 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3893000 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
3883000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1203000 | ||
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
70000000 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
70000000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22530376 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
21768864 | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
8959000 | ||
us-gaap |
Costs And Expenses
CostsAndExpenses
|
7192000 | ||
us-gaap |
Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
|
2250000 | ||
CY2017Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
750000 | |
CY2016Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
750000 | |
CY2017Q3 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | |
CY2017Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
69000 | |
CY2016Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
73000 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
212000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
219000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
212000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
219000 | ||
CY2017Q3 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
4500000 | |
CY2017Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
6642000 | |
CY2016Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
||
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.26 | |
CY2016Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.28 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.19 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.07 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-3501000 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-2250000 | ||
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2456000 | |
CY2016Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1977000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
8747000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6973000 | ||
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
3813000 | |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
3813000 | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5991000 | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5174000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-26786000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-19612000 | ||
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | |
CY2016Q3 | 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
|
-53000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
350000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
17000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-121000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-3493000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
2432000 | ||
us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
3747000 | ||
us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
|||
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
|
-2866000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
3146000 | ||
CY2017Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-3577000 | |
CY2016Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-3244000 | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-14653000 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-10473000 | ||
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
145180000 | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
121416000 | |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
68889000 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
67099000 | |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9035000 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4562000 | |
CY2017Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1378000 | |
CY2016Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
170000 | |
CY2017Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
120929000 | |
CY2016Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
102374000 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
12280000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
7613000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-671000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
|||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-7726000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-6410000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-26789000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-19615000 | ||
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5992000 | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5175000 | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2414000 | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1930000 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-8632000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6889000 | ||
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
3716000 | |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
3502000 | |
CY2017Q3 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
1443000 | |
CY2016Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
1443000 | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
|||
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
97000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
671000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
|||
CY2017Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
525000 | |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3391000 | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
57190000 | ||
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
7600000 | ||
us-gaap |
Proceeds From Long Term Capital Lease Obligations
ProceedsFromLongTermCapitalLeaseObligations
|
|||
us-gaap |
Proceeds From Long Term Capital Lease Obligations
ProceedsFromLongTermCapitalLeaseObligations
|
11509000 | ||
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
44724000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
44182000 | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
44910000 | ||
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
11399000 | ||
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-436660000 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-409871000 | |
CY2017Q3 | us-gaap |
Revenues
Revenues
|
111000 | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
120000 | |
us-gaap |
Revenues
Revenues
|
327000 | ||
us-gaap |
Revenues
Revenues
|
303000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2027000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
974000 | ||
CY2017Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
507500 | |
us-gaap |
Stock Issued During Period Shares Conversion Of Convertible Securities
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities
|
326163 | ||
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
2126000 | ||
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-76291000 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-54317000 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
22857000 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
18809000 | |
CY2017Q3 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
2800000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
22471000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
18319000 | ||
us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
29706 | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | ||
us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
2256000 |