2014 Q4 Form 10-Q Financial Statement
#000114420414067721 Filed on November 13, 2014
Income Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
Revenue | $4.810M | $4.964M | $5.150M |
YoY Change | -6.6% | 16.82% | -5.5% |
Cost Of Revenue | $3.180M | $3.111M | $3.200M |
YoY Change | -0.63% | 18.03% | -6.43% |
Gross Profit | $1.630M | $1.853M | $1.950M |
YoY Change | -16.41% | 14.86% | -3.94% |
Gross Profit Margin | 33.89% | 37.33% | 37.86% |
Selling, General & Admin | $2.000M | $2.462M | $2.940M |
YoY Change | -31.97% | -8.12% | 3.16% |
% of Gross Profit | 122.7% | 132.84% | 150.77% |
Research & Development | $120.0K | $120.0K | $80.00K |
YoY Change | 50.0% | 140.0% | -260.0% |
% of Gross Profit | 7.36% | 6.48% | 4.1% |
Depreciation & Amortization | $1.350M | $1.320M | $1.310M |
YoY Change | 3.05% | 9.09% | 424.0% |
% of Gross Profit | 82.82% | 71.23% | 67.18% |
Operating Expenses | $3.970M | $18.64M | $4.550M |
YoY Change | -12.75% | 169.79% | 28.9% |
Operating Profit | -$2.340M | -$13.68M | -$2.600M |
YoY Change | -10.0% | 414.02% | 73.33% |
Interest Expense | -$60.00K | $88.81K | -$90.00K |
YoY Change | -33.33% | 36.69% | 50.0% |
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$27.69M | -$13.77M | -$2.560M |
YoY Change | 981.64% | 401.83% | 64.1% |
Income Tax | $0.00 | -$999.6K | -$1.750M |
% Of Pretax Income | |||
Net Earnings | -$27.69M | -$8.069M | -$810.0K |
YoY Change | 3318.52% | -224.87% | -48.08% |
Net Earnings / Revenue | -575.68% | -162.54% | -15.73% |
Basic Earnings Per Share | -$0.19 | ||
Diluted Earnings Per Share | -$2.622M | -$0.19 | -$77.07K |
COMMON SHARES | |||
Basic Shares Outstanding | 42.21M shares | 42.21M shares | 49.23M shares |
Diluted Shares Outstanding | 42.21M shares |
Balance Sheet
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.340M | $1.900M | $1.980M |
YoY Change | 18.18% | -41.36% | 4.76% |
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | $790.0K | $1.140M | $1.120M |
YoY Change | -29.46% | 159.09% | 286.21% |
Inventory | $869.3K | $1.166M | $835.0K |
Prepaid Expenses | |||
Receivables | $2.098M | $1.855M | $2.149M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $6.095M | $6.057M | $6.088M |
YoY Change | 0.12% | -6.96% | 18.94% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $5.017M | $5.167M | $5.158M |
YoY Change | -2.74% | -2.59% | 38.51% |
Goodwill | $12.05M | $15.05M | $15.05M |
YoY Change | -19.94% | -1.69% | 352.82% |
Intangibles | $3.908M | $27.34M | $29.60M |
YoY Change | -86.8% | -11.15% | 1497.83% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $686.9K | $774.7K | $11.45M |
YoY Change | -94.0% | -88.82% | 4817.21% |
Total Long-Term Assets | $21.66M | $48.33M | $61.25M |
YoY Change | -64.64% | -17.11% | 570.75% |
TOTAL ASSETS | |||
Total Short-Term Assets | $6.095M | $6.057M | $6.088M |
Total Long-Term Assets | $21.66M | $48.33M | $61.25M |
Total Assets | $27.75M | $54.39M | $67.34M |
YoY Change | -58.79% | -16.09% | 372.56% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.037M | $1.479M | $1.422M |
YoY Change | -27.04% | 10.8% | 0.3% |
Accrued Expenses | $2.000M | $1.690M | $1.460M |
YoY Change | 36.99% | 6.96% | 19.67% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $850.0K | $824.9K | |
YoY Change | 5.26% | ||
Long-Term Debt Due | $754.7K | $464.1K | $613.5K |
YoY Change | 23.03% | 39.05% | -32.84% |
Total Short-Term Liabilities | $3.789M | $4.485M | $4.474M |
YoY Change | -15.3% | 3.92% | 18.11% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $7.439M | $7.028M | $3.087M |
YoY Change | 140.95% | 140.68% | 108.09% |
Other Long-Term Liabilities | $520.2K | $502.8K | $27.57K |
YoY Change | 1787.03% | 922.71% | -78.44% |
Total Long-Term Liabilities | $7.959M | $7.531M | $3.115M |
YoY Change | 155.52% | 153.63% | 93.29% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.789M | $4.485M | $4.474M |
Total Long-Term Liabilities | $7.959M | $7.531M | $3.115M |
Total Liabilities | $11.75M | $12.02M | $7.589M |
YoY Change | 54.82% | 64.94% | 40.55% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$86.02M | -$58.33M | -$44.86M |
YoY Change | 91.74% | 32.41% | -5.47% |
Common Stock | $101.9M | $100.4M | $98.78M |
YoY Change | 3.2% | 1.98% | 75.43% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $15.86M | $42.06M | $58.39M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $27.75M | $54.39M | $67.34M |
YoY Change | -58.79% | -16.09% | 372.56% |
Cashflow Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$27.69M | -$8.069M | -$810.0K |
YoY Change | 3318.52% | -224.87% | -48.08% |
Depreciation, Depletion And Amortization | $1.350M | $1.320M | $1.310M |
YoY Change | 3.05% | 9.09% | 424.0% |
Cash From Operating Activities | -$810.0K | -$480.0K | -$1.230M |
YoY Change | -34.15% | -51.02% | 13.89% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$50.00K | -$120.0K | -$90.00K |
YoY Change | -44.44% | -95.64% | -40.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | $760.0K |
YoY Change | -100.0% | -100.0% | |
Cash From Investing Activities | -$50.00K | -$120.0K | $670.0K |
YoY Change | -107.46% | -103.37% | -546.67% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.300M | 1.190M | -200.0K |
YoY Change | -750.0% | 1090.0% | -109.57% |
NET CHANGE | |||
Cash From Operating Activities | -810.0K | -480.0K | -1.230M |
Cash From Investing Activities | -50.00K | -120.0K | 670.0K |
Cash From Financing Activities | 1.300M | 1.190M | -200.0K |
Net Change In Cash | 440.0K | 590.0K | -760.0K |
YoY Change | -157.89% | -77.99% | -188.37% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$810.0K | -$480.0K | -$1.230M |
Capital Expenditures | -$50.00K | -$120.0K | -$90.00K |
Free Cash Flow | -$760.0K | -$360.0K | -$1.140M |
YoY Change | -33.33% | -120.34% | 22.58% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
23660 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
457303 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
233228 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
4041000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
3404772 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
-301973 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
-48767 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3727583 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-160801 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-77054 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
1350561 | USD | |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-27566 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1213872 | USD | |
us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
516726 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
USD | ||
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
USD | ||
us-gaap |
Extinguishment Of Debt Gain Loss Net Of Tax
ExtinguishmentOfDebtGainLossNetOfTax
|
USD | ||
us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
11749528 | USD | |
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
-6560890 | USD | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
250000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
USD | ||
us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
30000 | USD | |
us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
USD | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
44937 | USD | |
us-gaap |
Extinguishment Of Debt Gain Loss Net Of Tax
ExtinguishmentOfDebtGainLossNetOfTax
|
-26252 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-990093 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-9196014 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
2305 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-293927 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-389521 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
330944 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
282842 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
210504 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
188203 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
48669 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
72847 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
831239 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
50942 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1580810 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1920473 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
257764 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
321230 | USD | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
750000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
-18167659 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
1216063 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
2557825 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2223827 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
3431835 | USD | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-158087 | USD | |
CY2014Q3 | us-gaap |
Inventory Net
InventoryNet
|
1165923 | USD |
CY2013Q4 | us-gaap |
Cash
Cash
|
1977031 | USD |
CY2012Q4 | us-gaap |
Cash
Cash
|
1887163 | USD |
CY2013Q3 | us-gaap |
Cash
Cash
|
3237724 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
3923220 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1660948 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
-108707 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1105395 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1579641 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
30010 | USD | |
CY2014Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
42213654 | shares |
CY2013Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
309585 | USD |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
834979 | USD |
CY2014Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
487740 | USD |
CY2013Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
395767 | USD |
CY2014Q3 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
222791 | USD |
CY2013Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
129627 | USD |
CY2014Q3 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
455392 | USD |
CY2013Q4 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
850000 | USD |
CY2014Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
850000 | USD |
us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Fair Value1
BusinessCombinationStepAcquisitionEquityInterestInAcquireeFairValue1
|
40567000 | USD | |
us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Fair Value1
BusinessCombinationStepAcquisitionEquityInterestInAcquireeFairValue1
|
USD | ||
dss |
Settlement Of Accrued Liabilities With Related Parties With Equity
SettlementOfAccruedLiabilitiesWithRelatedPartiesWithEquity
|
USD | ||
dss |
Financing Of Building Improvements
FinancingOfBuildingImprovements
|
USD | ||
us-gaap |
Minority Interest Change In Redemption Value
MinorityInterestChangeInRedemptionValue
|
USD | ||
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
USD | ||
dss |
Accounts Payable Converted To Debt
AccountsPayableConvertedToDebt
|
USD | ||
dss |
Financing Of Equipment Purchase
FinancingOfEquipmentPurchase
|
USD | ||
us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
USD | ||
dss |
Escrow Shares Retired
EscrowSharesRetired
|
150000 | USD | |
dss |
Escrow Shares Retired
EscrowSharesRetired
|
USD | ||
us-gaap |
Gain Loss On Interest Rate Derivative Instruments Not Designated As Hedging Instruments
GainLossOnInterestRateDerivativeInstrumentsNotDesignatedAsHedgingInstruments
|
-16000 | USD | |
us-gaap |
Gain Loss On Interest Rate Derivative Instruments Not Designated As Hedging Instruments
GainLossOnInterestRateDerivativeInstrumentsNotDesignatedAsHedgingInstruments
|
79000 | USD | |
dss |
Settlement Of Accrued Liabilities With Related Parties With Equity
SettlementOfAccruedLiabilitiesWithRelatedPartiesWithEquity
|
134000 | USD | |
dss |
Financing Of Building Improvements
FinancingOfBuildingImprovements
|
200000 | USD | |
CY2014Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-43828 | USD |
CY2013Q3 | us-gaap |
License And Services Revenue
LicenseAndServicesRevenue
|
577606 | USD |
CY2014Q3 | us-gaap |
Revenues
Revenues
|
4964294 | USD |
CY2013Q3 | us-gaap |
Revenues
Revenues
|
4249370 | USD |
CY2014Q3 | us-gaap |
Cost Of Goods Sold Excluding Depreciation Depletion And Amortization
CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
|
3111062 | USD |
CY2013Q3 | us-gaap |
Cost Of Goods Sold Excluding Depreciation Depletion And Amortization
CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
|
2507620 | USD |
CY2013Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2679518 | USD |
CY2014Q3 | us-gaap |
Cost Of Goods Sold Depreciation Depletion And Amortization
CostOfGoodsSoldDepreciationDepletionAndAmortization
|
1321536 | USD |
CY2013Q3 | us-gaap |
Cost Of Goods Sold Depreciation Depletion And Amortization
CostOfGoodsSoldDepreciationDepletionAndAmortization
|
1206819 | USD |
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
18662753 | USD |
CY2013Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
25143 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1855196 | USD |
us-gaap |
Minority Interest Change In Redemption Value
MinorityInterestChangeInRedemptionValue
|
-4500000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
69000 | USD | |
dss |
Accounts Payable Converted To Debt
AccountsPayableConvertedToDebt
|
153000 | USD | |
dss |
Financing Of Equipment Purchase
FinancingOfEquipmentPurchase
|
1706000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
75000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
255000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
149000 | USD | |
CY2014Q3 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
850000 | USD |
CY2013Q4 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
824857 | USD |
CY2013Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
850000 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2149123 | USD |
CY2014Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
578466 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
403107 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
166491 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
223323 | USD |
CY2014Q3 | us-gaap |
Assets Current
AssetsCurrent
|
6057346 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
6087563 | USD |
CY2014Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5166713 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5157852 | USD |
CY2014Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
774702 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
11448008 | USD |
CY2014Q3 | us-gaap |
Goodwill
Goodwill
|
15046197 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
15046197 | USD |
CY2014Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
27343873 | USD |
CY2013Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
29602591 | USD |
CY2014Q3 | us-gaap |
Assets
Assets
|
54388831 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
67342211 | USD |
CY2014Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1478822 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1421765 | USD |
CY2014Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1691972 | USD |
CY2013Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1455629 | USD |
CY2013Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
158087 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
464066 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
613488 | USD |
CY2014Q3 | us-gaap |
Cash
Cash
|
1899977 | USD |
CY2014Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4484860 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4473826 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
7028199 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
3087358 | USD |
CY2014Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
502828 | USD |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
27566 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
317522 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1364447 | USD |
CY2014Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.02 | |
CY2014Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
42213654 | shares |
CY2014Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
844273 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
988230 | USD |
CY2014Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
99584712 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
97790426 | USD |
CY2013Q3 | us-gaap |
Interest Expense
InterestExpense
|
64972 | USD |
CY2014Q3 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
USD | |
CY2013Q3 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
17367 | USD |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-13768546 | USD |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2743652 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-19157752 | USD | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-999567 | USD |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-9205488 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-990093 | USD | |
us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
-16262 | USD | |
us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
78717 | USD | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
12060221 | USD | |
CY2013Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-13467659 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
3404772 | USD | |
CY2014Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-58329735 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-44862076 | USD |
CY2014Q3 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
391293 | USD |
CY2014Q3 | us-gaap |
Minority Interest
MinorityInterest
|
USD | |
CY2013Q4 | us-gaap |
Minority Interest
MinorityInterest
|
4500000 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
42055422 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
58389014 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
54388831 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
67342211 | USD |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
49411486 | shares |
CY2014Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
USD | |
CY2013Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
500000 | USD |
CY2014Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
68000 | USD |
CY2013Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
60000 | USD |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
49411486 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
42213654 | shares |
CY2014Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.02 | |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-4700000 | USD |
CY2013Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-4700000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-8068979 | USD |
CY2013Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
6461836 | USD |
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.19 | |
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.15 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.32 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.12 | ||
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
42213654 | shares |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
41914855 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
42060015 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
28462741 | shares | |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-4700000 | USD |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-8060024 | USD |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
6464445 | USD |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
USD | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-4700000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-13483921 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3483489 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
USD | ||
CY2014Q3 | us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
11749528 | USD |
CY2013Q3 | us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
516726 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
10772849 | USD | |
CY2014Q3 | us-gaap |
License And Services Revenue
LicenseAndServicesRevenue
|
474834 | USD |
us-gaap |
License And Services Revenue
LicenseAndServicesRevenue
|
1415195 | USD | |
us-gaap |
License And Services Revenue
LicenseAndServicesRevenue
|
1526281 | USD | |
us-gaap |
Revenues
Revenues
|
13475416 | USD | |
us-gaap |
Revenues
Revenues
|
12299130 | USD | |
us-gaap |
Cost Of Goods Sold Excluding Depreciation Depletion And Amortization
CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
|
8505957 | USD | |
us-gaap |
Cost Of Goods Sold Excluding Depreciation Depletion And Amortization
CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
|
7256816 | USD | |
CY2014Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2480627 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
8152186 | USD | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.19 | |
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.15 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-9196014 | USD | |
CY2014Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-12768979 | USD |
CY2013Q3 | us-gaap |
Profit Loss
ProfitLoss
|
6461836 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
8426206 | USD | |
us-gaap |
Cost Of Goods Sold Depreciation Depletion And Amortization
CostOfGoodsSoldDepreciationDepletionAndAmortization
|
3923220 | USD | |
us-gaap |
Cost Of Goods Sold Depreciation Depletion And Amortization
CostOfGoodsSoldDepreciationDepletionAndAmortization
|
1660948 | USD | |
CY2013Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
6910683 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
32330891 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
17860696 | USD | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-13698459 | USD |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2661313 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-18855475 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5561566 | USD | |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
88812 | USD |
us-gaap |
Interest Expense
InterestExpense
|
252667 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
158487 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
51915 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
71189 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5791242 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
8955 | USD |
CY2013Q3 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
2609 | USD |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-12760024 | USD |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
6464445 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-18183921 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
3483489 | USD | |
CY2014Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
4489460 | USD |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.32 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.12 | ||
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
42213654 | shares |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
41911569 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
42060015 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
28444037 | shares | |
CY2013Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
3671764 | USD |
CY2014Q3 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
18725 | USD |
CY2013Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-9205000 | USD |
CY2014Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
11750000 | USD |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
11750000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
3405000 | USD | |
CY2013Q3 | us-gaap |
Assets
Assets
|
64822000 | USD |
CY2014Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1322000 | USD |
CY2014Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
265000 | USD |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8069000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-13468000 | USD | |
CY2013Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1207000 | USD |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
6462000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
1173000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
4603000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
4558000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
27344000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
34535050 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
7191177 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
33318987 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
3716396 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3474781 | USD | |
CY2014Q2 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
209700 | shares |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
4403000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
4384000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
4248000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
3975000 | USD |
CY2014Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Intangible Assets Other Than Goodwill
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill
|
27856000 | USD |
CY2014Q3 | dss |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Goodwill
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedGoodwill
|
11962000 | USD |
us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.59 | pure | |
us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.009 | pure | |
CY2014Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Assets
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssets
|
6252000 | USD |
CY2014Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Noncurrent Liabilities Other
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther
|
-9000 | USD |
CY2014Q3 | us-gaap |
Investments Fair Value Disclosure
InvestmentsFairValueDisclosure
|
10750000 | USD |
CY2014Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Assets
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets
|
56829000 | USD |
CY2014Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deferred Tax Liabilities Noncurrent
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilitiesNoncurrent
|
11962000 | USD |
us-gaap |
Business Combination Consideration Transferred Equity Interests Issued And Issuable
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable
|
44867000 | USD | |
CY2014Q3 | us-gaap |
Business Combination Acquisition Of Less Than100 Percent Noncontrolling Interest Fair Value
BusinessCombinationAcquisitionOfLessThan100PercentNoncontrollingInterestFairValue
|
4300000 | USD |
CY2014Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
|
40567000 | USD |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
12327000 | USD | |
us-gaap |
Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
|
-6188000 | USD | |
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-7192000 | USD | |
dss |
Business Acquisition Pro Forma Earnings Per Share Basic And Diluted
BusinessAcquisitionProFormaEarningsPerShareBasicAndDiluted
|
-0.17 | ||
CY2014Q3 | us-gaap |
Share Price
SharePrice
|
5.00 | |
CY2014Q2 | dss |
Business Acquisition Number Of Escrow Shares To Be Retired
BusinessAcquisitionNumberOfEscrowSharesToBeRetired
|
3038357 | shares |
us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
3432170 | shares | |
us-gaap |
Noncash Merger Related Costs
NoncashMergerRelatedCosts
|
1445000 | USD | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
12077804 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
18753340 | shares | |
CY2014Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
3.10 | |
dss |
Share Based Compensation Expense Per Share
ShareBasedCompensationExpensePerShare
|
0.03 | ||
dss |
Share Based Compensation Expense Per Share
ShareBasedCompensationExpensePerShare
|
0.06 | ||
CY2014Q2 | dss |
Maximum Additional Subscription Amount For Investor Under Non Transferable Overallotment Right
MaximumAdditionalSubscriptionAmountForInvestorUnderNonTransferableOverallotmentRight
|
335500 | USD |
us-gaap |
Increase Decrease In Fair Value Of Interest Rate Fair Value Hedging Instruments1
IncreaseDecreaseInFairValueOfInterestRateFairValueHedgingInstruments1
|
-44000 | USD | |
CY2013 | dss |
Proceeds From Restricted Payments Of Costs And Expenses
ProceedsFromRestrictedPaymentsOfCostsAndExpenses
|
500000 | USD |
CY2013 | us-gaap |
Increase Decrease In Fair Value Of Interest Rate Fair Value Hedging Instruments1
IncreaseDecreaseInFairValueOfInterestRateFairValueHedgingInstruments1
|
-28000 | USD |
CY2014Q3 | invest |
Derivative Notional Amount
DerivativeNotionalAmount
|
1217000 | USD |
us-gaap |
Stock Issued During Period Shares Share Based Compensation Gross
StockIssuedDuringPeriodSharesShareBasedCompensationGross
|
84025 | shares | |
us-gaap |
Stock Issued During Period Value Share Based Compensation Gross
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
134000 | USD | |
CY2014Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
1488000 | USD |
CY2014Q3 | dss |
Employee Service Share Based Compensation Nonvested Awards Amount Excluded From Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsAmountExcludedFromTotalCompensationCostNotYetRecognized
|
536000 | USD |
CY2014Q2 | us-gaap |
Share Price
SharePrice
|
1.44 | |
us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<div id='EdgarSAA123457890000' style="font-family : 'Times New Roman';"> <p style=" font: 10pt/normal Times New Roman, Times, Serif; margin: 0pt 0px; text-align: justify; text-indent: 0.5in; font-size-adjust: none; font-stretch: normal;"><strong><em>Concentration of Credit Risk </em></strong><em>-</em> The Company maintains its cash in bank deposit accounts, which at times may exceed federally insured limits.  The Company believes it is not exposed to any significant credit risk as a result of any non-performance by the financial institutions.</p> <p style=" font: 10pt/normal Times New Roman, Times, Serif; margin: 0pt 0px; text-align: justify; text-indent: 0.5in; font-size-adjust: none; font-stretch: normal;"> </p> <p style=" font: 10pt/normal Times New Roman, Times, Serif; margin: 0pt 0px; text-align: justify; text-indent: 0.5in; font-size-adjust: none; font-stretch: normal;">During the nine months ended September 30, 2014, two customers accounted for <font>42</font>% of the Company's consolidated revenue. As of September 30, 2014, these customers accounted for <font>32</font>% of the Company's trade accounts receivable balance. During the nine months ended September 30, 2013, one of these customers accounted for <font>24</font>% of the Company's consolidated revenue. As of September 30, 2013, this customer accounted for <font>23</font>% of the Company's trade accounts receivable balance. The risk with respect to trade receivables is mitigated by credit evaluations the Company performs on its customers, the short duration of its payment terms for the significant majority of its customer contracts and by the diversification of its customer base.</p> </div> | ||
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div id='EdgarSAA123457890000' style="font-family : 'Times New Roman';"> <p style=" font: 10pt/normal Times New Roman, Times, Serif; margin: 0pt 0px; text-align: justify; text-indent: 0.5in; font-size-adjust: none; font-stretch: normal;"><strong><em>Reclassifications</em></strong><font style=" font-size: 10pt;"> - Certain prior year amounts have been reclassified to conform to the current year presentation.</font></p> </div> | ||
CY2013Q3 | us-gaap |
Share Price
SharePrice
|
2.16 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
1138697 | shares | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
2.00 | ||
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
886000 | USD | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.704 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0153 | pure | |
dss |
Class Of Warrant Or Right Issued In Period
ClassOfWarrantOrRightIssuedInPeriod
|
8443 | shares | |
dss |
Number Of Warrants Exercised
NumberOfWarrantsExercised
|
80645 | shares | |
CY2014Q2 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
302000 | USD |
CY2014Q2 | dss |
Number Of Additional Common Stock That Can Be Purchased By Investor Under Non Transferable Overallotment Right
NumberOfAdditionalCommonStockThatCanBePurchasedByInvestorUnderNonTransferableOverallotmentRight
|
209700 | shares |
CY2014Q2 | dss |
Share Price Of Additional Common Stock That Can Be Purchased By Investor Under Non Transferable Overallotment Right
SharePriceOfAdditionalCommonStockThatCanBePurchasedByInvestorUnderNonTransferableOverallotmentRight
|
1.60 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P24M | ||
us-gaap |
Professional Fees
ProfessionalFees
|
112000 | USD | |
dss |
Professional Fees Future Monthly Payments
ProfessionalFeesFutureMonthlyPayments
|
68000 | USD | |
us-gaap |
Professional Fees
ProfessionalFees
|
139000 | USD | |
CY2013Q3 | us-gaap |
Weighted Average Numer Diluted Limited Partnership Units Outstanding Adjustment
WeightedAverageNumerDilutedLimitedPartnershipUnitsOutstandingAdjustment
|
3286 | shares |
us-gaap |
Weighted Average Numer Diluted Limited Partnership Units Outstanding Adjustment
WeightedAverageNumerDilutedLimitedPartnershipUnitsOutstandingAdjustment
|
18704 | shares | |
dss |
Proceeds From Restricted Payments Of Costs And Expenses
ProceedsFromRestrictedPaymentsOfCostsAndExpenses
|
391293 | USD | |
CY2014Q3 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
221000 | USD |
CY2013Q4 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
539000 | USD |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div id='EdgarSAA123457890000' style="font-family : 'Times New Roman';"> <p style=" font: 10pt/normal Times New Roman, Times, Serif; margin: 0pt 0px; text-align: justify; text-indent: 0.5in; font-size-adjust: none; font-stretch: normal;"><strong><em><font style=" font-size: 10pt;">Use of Estimates - </font></em></strong><font style=" font-size: 10pt;">The preparation of financial statements in conformity with U.S. 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 materially from those estimates and assumptions. In preparing these financial statements, the Company has evaluated events and transactions for potential recognition or disclosure.<br/> </font> </p> </div> | ||
CY2014Q3 | us-gaap |
Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
|
0.40 | pure |
CY2014Q1 | us-gaap |
Investment Owned At Cost
InvestmentOwnedAtCost
|
100000 | USD |
CY2014Q1 | us-gaap |
Investment Owned At Cost
InvestmentOwnedAtCost
|
400000 | USD |
CY2014Q1 | us-gaap |
Investment Owned Balance Shares
InvestmentOwnedBalanceShares
|
594530 | shares |
dei |
Entity Registrant Name
EntityRegistrantName
|
DOCUMENT SECURITY SYSTEMS INC | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000771999 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 |