2015 Q3 Form 10-Q Financial Statement
#000162828015008551 Filed on November 09, 2015
Income Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
Revenue | $58.00K | $57.00K |
YoY Change | 1.75% | 29.55% |
Cost Of Revenue | $173.5K | $0.00 |
YoY Change | ||
Gross Profit | -$115.5K | $57.00K |
YoY Change | -302.7% | |
Gross Profit Margin | -199.2% | 100.0% |
Selling, General & Admin | $3.747M | $2.007M |
YoY Change | 86.67% | -9.18% |
% of Gross Profit | 3521.36% | |
Research & Development | $2.547M | $1.990M |
YoY Change | 27.95% | 117.41% |
% of Gross Profit | 3491.67% | |
Depreciation & Amortization | $100.0K | $60.00K |
YoY Change | 66.67% | 20.0% |
% of Gross Profit | 105.26% | |
Operating Expenses | $6.467M | $3.997M |
YoY Change | 61.8% | 336.61% |
Operating Profit | -$6.410M | -$3.940M |
YoY Change | 62.67% | 28.03% |
Interest Expense | $352.7K | $389.9K |
YoY Change | -9.53% | 6124.99% |
% of Operating Profit | ||
Other Income/Expense, Net | -$8.130K | -$19.26K |
YoY Change | -57.78% | |
Pretax Income | -$2.740M | -$5.380M |
YoY Change | -49.07% | 22.27% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$2.736M | -$5.375M |
YoY Change | -49.1% | 22.13% |
Net Earnings / Revenue | -4716.95% | -9430.21% |
Basic Earnings Per Share | -$0.10 | -$0.28 |
Diluted Earnings Per Share | -$0.23 | -$0.28 |
COMMON SHARES | ||
Basic Shares Outstanding | 28.56M shares | 18.90M shares |
Diluted Shares Outstanding | 29.13M shares | 18.90M shares |
Balance Sheet
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $74.10M | $31.20M |
YoY Change | 137.5% | 12.23% |
Cash & Equivalents | $74.15M | $31.16M |
Short-Term Investments | ||
Other Short-Term Assets | $600.0K | $300.0K |
YoY Change | 100.0% | 200.0% |
Inventory | ||
Prepaid Expenses | ||
Receivables | $66.97K | $100.0K |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $74.82M | $31.60M |
YoY Change | 136.76% | 12.86% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.842M | $800.0K |
YoY Change | 130.28% | 8.06% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $362.9K | $300.0K |
YoY Change | 20.98% | -27.17% |
Total Long-Term Assets | $2.205M | $1.200M |
YoY Change | 83.76% | 4.15% |
TOTAL ASSETS | ||
Total Short-Term Assets | $74.82M | $31.60M |
Total Long-Term Assets | $2.205M | $1.200M |
Total Assets | $77.02M | $32.80M |
YoY Change | 134.83% | 12.52% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.100M | $500.0K |
YoY Change | 120.01% | 214.5% |
Accrued Expenses | $2.124M | $1.900M |
YoY Change | 11.79% | 80.25% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $3.700M | $800.0K |
YoY Change | 362.5% | 700.0% |
Total Short-Term Liabilities | $6.969M | $3.100M |
YoY Change | 124.82% | 127.82% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $11.50M | $14.00M |
YoY Change | -17.86% | 3400.0% |
Other Long-Term Liabilities | $3.700M | $3.300M |
YoY Change | 12.12% | -47.62% |
Total Long-Term Liabilities | $15.20M | $17.30M |
YoY Change | -12.14% | 158.21% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $6.969M | $3.100M |
Total Long-Term Liabilities | $15.20M | $17.30M |
Total Liabilities | $22.16M | $20.40M |
YoY Change | 8.65% | 154.61% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$101.5M | |
YoY Change | ||
Common Stock | $2.972K | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $54.86M | $12.40M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $77.02M | $32.80M |
YoY Change | 134.83% | 12.52% |
Cashflow Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$2.736M | -$5.375M |
YoY Change | -49.1% | 22.13% |
Depreciation, Depletion And Amortization | $100.0K | $60.00K |
YoY Change | 66.67% | 20.0% |
Cash From Operating Activities | -$5.130M | -$3.410M |
YoY Change | 50.44% | 62.38% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$570.0K | -$110.0K |
YoY Change | 418.18% | -47.62% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$570.0K | -$110.0K |
YoY Change | 418.18% | -47.62% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 38.55M | 0.000 |
YoY Change | -100.0% | |
NET CHANGE | ||
Cash From Operating Activities | -5.130M | -3.410M |
Cash From Investing Activities | -570.0K | -110.0K |
Cash From Financing Activities | 38.55M | 0.000 |
Net Change In Cash | 32.85M | -3.520M |
YoY Change | -1033.24% | -118.06% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$5.130M | -$3.410M |
Capital Expenditures | -$570.0K | -$110.0K |
Free Cash Flow | -$4.560M | -$3.300M |
YoY Change | 38.18% | 74.6% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001213037 | ||
CY2015Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
29722602 | shares |
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Trovagene, Inc. | ||
CY2014Q3 | trov |
Adjustment For Change In Unrealized Gain Loss On Derivatives
AdjustmentForChangeInUnrealizedGainLossOnDerivatives
|
0 | USD |
trov |
Adjustment For Change In Unrealized Gain Loss On Derivatives
AdjustmentForChangeInUnrealizedGainLossOnDerivatives
|
-2217142 | USD | |
CY2015Q3 | trov |
Adjustment For Change In Unrealized Gain Loss On Derivatives
AdjustmentForChangeInUnrealizedGainLossOnDerivatives
|
-4017212 | USD |
trov |
Adjustment For Change In Unrealized Gain Loss On Derivatives
AdjustmentForChangeInUnrealizedGainLossOnDerivatives
|
-4017212 | USD | |
trov |
Adjustments To Additional Paid In Capital Warrants Reclassified Amount
AdjustmentsToAdditionalPaidInCapitalWarrantsReclassifiedAmount
|
0 | USD | |
trov |
Adjustments To Additional Paid In Capital Warrants Reclassified Amount
AdjustmentsToAdditionalPaidInCapitalWarrantsReclassifiedAmount
|
-435365 | USD | |
CY2015Q2 | trov |
Area Of Land After Expansion
AreaOfLandAfterExpansion
|
22600 | sqft |
trov |
Class Of Warrant Or Right Number Exercised
ClassOfWarrantOrRightNumberExercised
|
732378 | shares | |
CY2014 | trov |
Class Of Warrant Or Right Term Of Outstanding Warrants Or Rights
ClassOfWarrantOrRightTermOfOutstandingWarrantsOrRights
|
P3Y6M26D | |
trov |
Class Of Warrant Or Right Term Of Outstanding Warrants Or Rights
ClassOfWarrantOrRightTermOfOutstandingWarrantsOrRights
|
P2Y9M13D | ||
CY2014Q4 | trov |
Class Of Warrant Or Right Weighted Average Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightWeightedAverageExercisePriceOfWarrantsOrRights
|
3.85 | |
CY2015Q3 | trov |
Class Of Warrant Or Right Weighted Average Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightWeightedAverageExercisePriceOfWarrantsOrRights
|
3.86 | |
trov |
Class Of Warrant Or Right Weighted Average Exercise Price Of Warrants Or Rights Exercised
ClassOfWarrantOrRightWeightedAverageExercisePriceOfWarrantsOrRightsExercised
|
3.77 | ||
trov |
Decrease In Derivative Liability Due To Exercise Of Warrants
DecreaseInDerivativeLiabilityDueToExerciseOfWarrants
|
435365 | USD | |
CY2014Q3 | trov |
Diagnostic Service Revenue
DiagnosticServiceRevenue
|
0 | USD |
trov |
Diagnostic Service Revenue
DiagnosticServiceRevenue
|
0 | USD | |
CY2015Q3 | trov |
Diagnostic Service Revenue
DiagnosticServiceRevenue
|
6026 | USD |
trov |
Diagnostic Service Revenue
DiagnosticServiceRevenue
|
10712 | USD | |
CY2015Q2 | trov |
Operating Lease Monthly Rent
OperatingLeaseMonthlyRent
|
60000 | USD |
trov |
Operating Lease Monthly Rent
OperatingLeaseMonthlyRent
|
30000 | USD | |
CY2014Q3 | trov |
Original Value Of Warrants
OriginalValueOfWarrants
|
235857 | USD |
CY2015Q3 | trov |
Original Value Of Warrants
OriginalValueOfWarrants
|
0 | USD |
trov |
Preferred Stock Dividend Accrued
PreferredStockDividendAccrued
|
16955 | USD | |
trov |
Preferred Stock Dividend Accrued
PreferredStockDividendAccrued
|
18180 | USD | |
trov |
Term Of Extension For Interest Only Payment
TermOfExtensionForInterestOnlyPayment
|
P6M | ||
CY2014Q2 | trov |
Threshold Level Of Unrestricted Net Cash Proceeds Required To Extend Interest Only Payment Date
ThresholdLevelOfUnrestrictedNetCashProceedsRequiredToExtendInterestOnlyPaymentDate
|
30000000 | USD |
CY2015Q2 | trov |
Threshold Level Of Unrestricted Net Cash Proceeds Required To Extend Interest Only Payment Date After Amendment
ThresholdLevelOfUnrestrictedNetCashProceedsRequiredToExtendInterestOnlyPaymentDateAfterAmendment
|
21000000 | USD |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
747799 | USD |
CY2015Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1100073 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
56694 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
2400 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
250600 | USD | |
CY2014Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
3006021 | USD |
CY2015Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
66967 | USD |
us-gaap |
Accretion Of Discount
AccretionOfDiscount
|
28686 | USD | |
us-gaap |
Accretion Of Discount
AccretionOfDiscount
|
59665 | USD | |
CY2014Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1841808 | USD |
CY2015Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2124080 | USD |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
533870 | USD |
CY2015Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
732866 | USD |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
89739511 | USD |
CY2015Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
156355718 | USD |
CY2014Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
405700 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1384959 | USD | |
CY2015Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
923659 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2758846 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
96060 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
253028 | USD | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
9585199 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
11143202 | shares | |
CY2015Q3 | us-gaap |
Area Of Land
AreaOfLand
|
13000 | sqft |
CY2014Q4 | us-gaap |
Assets
Assets
|
28896846 | USD |
CY2015Q3 | us-gaap |
Assets
Assets
|
77022854 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
27719751 | USD |
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
74817695 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
25836937 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
31163559 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
27293798 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
74149797 | USD |
CY2014Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
6265620 | shares |
CY2015Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
5533242 | shares |
CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
18915794 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
29722602 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
18915794 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
29722602 | shares |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1891 | USD |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
2972 | USD |
CY2014Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
0 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
0 | USD | |
CY2015Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
173537 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
429992 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
169599 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
1133068 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
248506 | USD | |
CY2015Q3 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
3675926 | USD |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.28 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.51 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.10 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.80 | ||
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.28 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.62 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.23 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.96 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
24845 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-4562 | USD | |
CY2014Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1466592 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4135310 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
795375 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
454082 | USD | |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
352727 | USD |
CY2015Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1948546 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5756047 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
800 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
536844 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
616366 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-16624 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
231672 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
10452 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
10273 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
195229 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
26238 | USD | |
CY2014Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
0 | shares |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
109992 | shares | |
CY2015Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
568024 | shares |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
189341 | shares | |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
389871 | USD |
CY2014Q3 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
3470 | USD |
us-gaap |
Investment Income Net
InvestmentIncomeNet
|
7940 | USD | |
CY2015Q3 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
17368 | USD |
us-gaap |
Investment Income Net
InvestmentIncomeNet
|
32988 | USD | |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
20547293 | USD |
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
22164437 | USD |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
28896846 | USD |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
77022854 | USD |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4488155 | USD |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6969351 | USD |
CY2014Q3 | us-gaap |
License And Services Revenue
LicenseAndServicesRevenue
|
0 | USD |
us-gaap |
License And Services Revenue
LicenseAndServicesRevenue
|
10000 | USD | |
CY2015Q3 | us-gaap |
License And Services Revenue
LicenseAndServicesRevenue
|
0 | USD |
us-gaap |
License And Services Revenue
LicenseAndServicesRevenue
|
0 | USD | |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
13053117 | USD |
CY2015Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
11519160 | USD |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
1898548 | USD |
CY2015Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
3745198 | USD |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
5326622 | USD | |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
46855999 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
14422759 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
63423076 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-235623 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1256988 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-8860514 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-15310089 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5375217 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-9642105 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2735829 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-20090244 | USD | |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
222931 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-5381277 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-9659060 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-2741889 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-20108424 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-5381277 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-11876202 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-6759101 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-24125636 | USD | |
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
3997427 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
10665243 | USD | |
CY2015Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
6466879 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
18123154 | USD | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3940228 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-10441463 | USD | |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6409552 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-17889511 | USD | |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
336708 | USD |
CY2015Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
362946 | USD |
CY2014Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-19255 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
24845 | USD | |
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-8130 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
4617 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
235623 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1256988 | USD | |
CY2014Q3 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
6060 | USD |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
16955 | USD | |
CY2015Q3 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
6060 | USD |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
18180 | USD | |
CY2014Q4 | us-gaap |
Preferred Stock Liquidation Preference Value
PreferredStockLiquidationPreferenceValue
|
606000 | USD |
CY2015Q3 | us-gaap |
Preferred Stock Liquidation Preference Value
PreferredStockLiquidationPreferenceValue
|
606000 | USD |
CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2015Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
60600 | shares |
CY2015Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
60600 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
60 | USD |
CY2015Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
60 | USD |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
369259 | USD |
CY2015Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
600931 | USD |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
61215398 | USD | |
us-gaap |
Proceeds From Long Term Capital Lease Obligations
ProceedsFromLongTermCapitalLeaseObligations
|
14938723 | USD | |
us-gaap |
Proceeds From Long Term Capital Lease Obligations
ProceedsFromLongTermCapitalLeaseObligations
|
0 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
818251 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
0 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1389427 | USD | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1374257 | USD |
CY2015Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
2575079 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
840387 | USD |
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1842213 | USD |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
515964 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
0 | USD | |
CY2014Q3 | us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
1990251 | USD |
us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
4829945 | USD | |
CY2015Q3 | us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
2546533 | USD |
us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
7428349 | USD | |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-81391909 | USD |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-101500333 | USD |
CY2014Q3 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
57199 | USD |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
213780 | USD | |
CY2015Q3 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
51301 | USD |
CY2014Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
57199 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
223780 | USD | |
CY2015Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
57327 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
233643 | USD | |
CY2014Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
540584 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1699988 | USD | |
CY2015Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1798263 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
4508766 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1384959 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2758847 | USD | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
8349553 | USD |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
54858417 | USD |
CY2014Q3 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-1029333 | USD |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
1220655 | USD | |
CY2015Q3 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
4017212 | USD |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-1105270 | USD | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
18902783 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
19012775 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
29128235 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
25204307 | shares | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
18902783 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
18902783 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
28560211 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
25014966 | shares | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-style:italic;">Use of Estimates</font></div><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"> </font></div><div style="line-height:120%;text-indent:45px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">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 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.</font></div></div> |