2014 Q4 Form 10-Q Financial Statement
#000158067014000069 Filed on November 12, 2014
Income Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
Revenue | $108.4M | $92.52M | $38.04M |
YoY Change | 65.5% | 143.19% | 61.19% |
Cost Of Revenue | $78.80M | $67.26M | $27.08M |
YoY Change | 51.25% | 148.33% | 62.17% |
Gross Profit | $29.60M | $25.26M | $9.952M |
YoY Change | 128.86% | 153.82% | 61.77% |
Gross Profit Margin | 27.31% | 27.3% | 26.16% |
Selling, General & Admin | $18.10M | $15.35M | $7.641M |
YoY Change | 61.61% | 100.94% | 106.51% |
% of Gross Profit | 61.15% | 60.78% | 76.78% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $300.0K | $100.0K | $100.0K |
YoY Change | 200.0% | 0.0% | |
% of Gross Profit | 1.01% | 0.4% | 1.0% |
Operating Expenses | $18.10M | $15.35M | $7.641M |
YoY Change | 61.61% | 100.94% | 112.25% |
Operating Profit | $11.50M | $9.906M | $5.294M |
YoY Change | 563.26% | 87.12% | 107.45% |
Interest Expense | $0.00 | $0.00 | $41.00K |
YoY Change | -100.0% | -100.0% | -91.8% |
% of Operating Profit | 0.0% | 0.0% | 0.77% |
Other Income/Expense, Net | $0.00 | $600.0K | $0.00 |
YoY Change | -100.0% | ||
Pretax Income | $11.57M | $10.53M | $5.287M |
YoY Change | 16.71% | 99.24% | 39.79% |
Income Tax | $4.000M | $3.488M | $137.0K |
% Of Pretax Income | 34.56% | 33.11% | 2.59% |
Net Earnings | $0.00 | $0.00 | $5.588M |
YoY Change | -100.0% | -100.0% | 52.89% |
Net Earnings / Revenue | 0.0% | 0.0% | 14.69% |
Basic Earnings Per Share | $0.37 | $0.34 | |
Diluted Earnings Per Share | $0.34 | $0.34 | $288.7K |
COMMON SHARES | |||
Basic Shares Outstanding | 20.76M shares | 20.76M shares | |
Diluted Shares Outstanding | 20.88M shares |
Balance Sheet
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $31.40M | $46.20M | $9.400M |
YoY Change | -41.96% | 391.49% | |
Cash & Equivalents | $31.37M | $46.16M | $9.391M |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | $367.9M | $292.0M | $66.80M |
Prepaid Expenses | |||
Receivables | $7.400M | $9.700M | $2.300M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $406.7M | $347.9M | $78.50M |
YoY Change | 101.84% | 343.18% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.610M | $1.373M | $700.0K |
YoY Change | 90.53% | 96.14% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $5.100M | ||
YoY Change | |||
Other Assets | $12.60M | $13.20M | $6.100M |
YoY Change | 129.09% | 116.39% | |
Total Long-Term Assets | $31.43M | $31.80M | $13.40M |
YoY Change | 61.08% | 137.34% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $406.7M | $347.9M | $78.50M |
Total Long-Term Assets | $31.43M | $31.80M | $13.40M |
Total Assets | $438.1M | $379.7M | $91.90M |
YoY Change | 98.24% | 313.17% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $15.50M | $15.40M | $6.400M |
YoY Change | 10.71% | 140.63% | |
Accrued Expenses | $15.50M | $5.700M | $4.700M |
YoY Change | 269.05% | 21.28% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $0.00 | $27.40M | |
YoY Change | -100.0% | ||
Total Short-Term Liabilities | $32.40M | $22.30M | $39.00M |
YoY Change | -41.41% | -42.82% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $216.1M | $160.2M | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $4.400M | $10.90M | |
YoY Change | 214.29% | ||
Total Long-Term Liabilities | $220.5M | $171.1M | $0.00 |
YoY Change | 15650.0% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $32.40M | $22.30M | $39.00M |
Total Long-Term Liabilities | $220.5M | $171.1M | $0.00 |
Total Liabilities | $255.6M | $193.4M | $54.20M |
YoY Change | 351.35% | 256.8% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $35.32M | $27.79M | |
YoY Change | 396.78% | ||
Common Stock | $208.0K | $208.0K | |
YoY Change | 0.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $16.55M | ||
YoY Change | |||
Treasury Stock Shares | 1.000M shares | ||
Shareholders Equity | $182.5M | $186.3M | $37.70M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $438.1M | $379.7M | $91.90M |
YoY Change | 98.24% | 313.17% |
Cashflow Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $0.00 | $0.00 | $5.588M |
YoY Change | -100.0% | -100.0% | 52.89% |
Depreciation, Depletion And Amortization | $300.0K | $100.0K | $100.0K |
YoY Change | 200.0% | 0.0% | |
Cash From Operating Activities | -$43.60M | -$62.10M | -$10.90M |
YoY Change | 44.37% | 469.72% | 1262.5% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$400.0K | -$300.0K | -$200.0K |
YoY Change | 100.0% | 50.0% | 0.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$15.20M | $0.00 | $200.0K |
YoY Change | -49.16% | -100.0% | |
Cash From Investing Activities | -$15.60M | -$300.0K | -$100.0K |
YoY Change | -48.0% | 200.0% | -50.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 44.40M | 65.70M | 5.200M |
YoY Change | -57.63% | 1163.46% | 126.09% |
NET CHANGE | |||
Cash From Operating Activities | -43.60M | -62.10M | -10.90M |
Cash From Investing Activities | -15.60M | -300.0K | -100.0K |
Cash From Financing Activities | 44.40M | 65.70M | 5.200M |
Net Change In Cash | -14.80M | 3.300M | -5.800M |
YoY Change | -133.18% | -156.9% | -546.15% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$43.60M | -$62.10M | -$10.90M |
Capital Expenditures | -$400.0K | -$300.0K | -$200.0K |
Free Cash Flow | -$43.20M | -$61.80M | -$10.70M |
YoY Change | 44.0% | 477.57% | 1683.33% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q4 | us-gaap |
Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
|
14001000 | USD |
CY2014Q3 | us-gaap |
Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
|
15449000 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
5402000 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
9713000 | USD |
CY2013Q4 | us-gaap |
Accrued Income Taxes
AccruedIncomeTaxes
|
1554000 | USD |
CY2014Q3 | us-gaap |
Accrued Income Taxes
AccruedIncomeTaxes
|
1187000 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
7100000 | USD |
CY2014Q3 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
17747000 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
2693000 | USD |
CY2014Q3 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
3394000 | USD |
CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
676000 | USD |
CY2014Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
835000 | USD |
CY2014Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
158325000 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
157056000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Restricted Stock Units Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationRestrictedStockUnitsRequisiteServicePeriodRecognition
|
642000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
627000 | USD | |
CY2014Q3 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
300000 | USD |
us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
600000 | USD | |
CY2014Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
0 | shares |
CY2013Q4 | us-gaap |
Assets
Assets
|
221010000 | USD |
CY2014Q3 | us-gaap |
Assets
Assets
|
379704000 | USD |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.00 | ||
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | USD | |
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | USD | |
us-gaap |
Impairment Of Investments
ImpairmentOfInvestments
|
0 | USD | |
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | USD | |
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | USD | |
us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
0 | USD | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
1900000 | USD | |
us-gaap |
Impairment Of Real Estate
ImpairmentOfRealEstate
|
0 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
47000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
471000 | USD | |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
163966000 | USD | |
CY2013Q3 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
67997000 | USD |
CY2014Q3 | us-gaap |
Business Combination Consideration Transferred1
BusinessCombinationConsiderationTransferred1
|
15400000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
46161000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
54069000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7069000 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9391000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
2322000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-7908000 | USD | |
CY2014Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
250000000 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
250000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
20763449 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
20763449 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
20763449 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
20763449 | shares |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
208000 | USD |
CY2014Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
208000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
69225000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
201661000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
67256000 | USD |
CY2013Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
27083000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
288000 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
467000 | USD |
us-gaap |
Depreciation
Depreciation
|
300000 | USD | |
us-gaap |
Depreciation
Depreciation
|
200000 | USD | |
CY2014Q3 | us-gaap |
Depreciation
Depreciation
|
100000 | USD |
CY2013Q3 | us-gaap |
Depreciation
Depreciation
|
100000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
199000 | USD | |
CY2014Q3 | us-gaap |
Earnest Money Deposits
EarnestMoneyDeposits
|
12729000 | USD |
CY2013Q4 | us-gaap |
Earnest Money Deposits
EarnestMoneyDeposits
|
3703000 | USD |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.34 | |
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.34 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.99 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.344 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.021 | ||
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
0 | USD | |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
3027000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-61000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-14000 | USD | |
us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
0 | USD | |
us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
9000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
9078000 | USD | |
CY2013Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4052000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
16557000 | USD | |
CY2014Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6115000 | USD |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
10534000 | USD |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
589000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
31505000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
12886000 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
5287000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
2920000 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
1976000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
273000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
10828000 | USD | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
3488000 | USD |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
137000 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
300000 | USD | |
CY2014Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
3800000 | USD |
CY2013Q3 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
100000 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
12000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1449000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
3257000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
682000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
4312000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
3001000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
4817000 | USD | |
us-gaap |
Increase Decrease In Earnest Money Deposits Outstanding
IncreaseDecreaseInEarnestMoneyDepositsOutstanding
|
9026000 | USD | |
us-gaap |
Increase Decrease In Earnest Money Deposits Outstanding
IncreaseDecreaseInEarnestMoneyDepositsOutstanding
|
2674000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
38311000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
143534000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
1843000 | USD | |
CY2014Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
118378 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
108308 | shares | |
CY2014Q3 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
12543000 | USD |
CY2013Q4 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
12728000 | USD |
CY2014Q3 | us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
1586000 | USD |
us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
876000 | USD | |
CY2013Q3 | us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
344000 | USD |
us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
3263000 | USD | |
us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
3263000 | USD | |
CY2014Q3 | us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
1586000 | USD |
us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
923000 | USD | |
CY2013Q3 | us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
385000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
0 | USD | |
CY2013Q3 | us-gaap |
Interest Expense
InterestExpense
|
41000 | USD |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
0 | USD |
us-gaap |
Interest Paid
InterestPaid
|
769000 | USD | |
CY2014Q3 | us-gaap |
Interest Paid
InterestPaid
|
1085000 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
56636000 | USD |
CY2014Q3 | us-gaap |
Liabilities
Liabilities
|
193384000 | USD |
CY2013Q3 | us-gaap |
Interest Paid
InterestPaid
|
281000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
2520000 | USD | |
CY2014Q3 | us-gaap |
Inventory Finished Homes
InventoryFinishedHomes
|
58818000 | USD |
CY2013Q4 | us-gaap |
Inventory Finished Homes
InventoryFinishedHomes
|
28470000 | USD |
CY2014Q3 | us-gaap |
Inventory Homes Under Construction
InventoryHomesUnderConstruction
|
34322000 | USD |
CY2013Q4 | us-gaap |
Inventory Homes Under Construction
InventoryHomesUnderConstruction
|
27723000 | USD |
CY2013Q4 | us-gaap |
Inventory Operative Builders
InventoryOperativeBuilders
|
141983000 | USD |
CY2014Q3 | us-gaap |
Inventory Operative Builders
InventoryOperativeBuilders
|
291988000 | USD |
CY2014Q3 | us-gaap |
Inventory Operative Builders Other
InventoryOperativeBuildersOther
|
8110000 | USD |
CY2013Q4 | us-gaap |
Inventory Operative Builders Other
InventoryOperativeBuildersOther
|
3784000 | USD |
CY2013Q4 | us-gaap |
Inventory Real Estate Land And Land Development Costs
InventoryRealEstateLandAndLandDevelopmentCosts
|
82006000 | USD |
CY2014Q3 | us-gaap |
Inventory Real Estate Land And Land Development Costs
InventoryRealEstateLandAndLandDevelopmentCosts
|
190738000 | USD |
CY2013Q4 | us-gaap |
Land Under Purchase Options Recorded
LandUnderPurchaseOptionsRecorded
|
2977000 | USD |
CY2014Q3 | us-gaap |
Land Under Purchase Options Recorded
LandUnderPurchaseOptionsRecorded
|
11927000 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
221010000 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
379704000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
35535000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
160188000 | USD |
CY2013Q4 | us-gaap |
Malpractice Loss Contingency Letters Of Credit And Surety Bonds
MalpracticeLossContingencyLettersOfCreditAndSuretyBonds
|
400000 | USD |
CY2014Q3 | us-gaap |
Malpractice Loss Contingency Letters Of Credit And Surety Bonds
MalpracticeLossContingencyLettersOfCreditAndSuretyBonds
|
6500000 | USD |
CY2013Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
800000 | USD |
CY2014Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
2300000 | USD |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
6000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
122505000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
27881000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-828000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1278000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-24281000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-129585000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
13196000 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
5587000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
20677000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
7046000 | USD |
CY2014Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
0 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
0 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-583000 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-437000 | USD |
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
4 | segment | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | segment | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
12877000 | USD | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
9906000 | USD |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
5294000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
30842000 | USD | |
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
0 | USD | |
CY2013Q4 | us-gaap |
Other Assets
OtherAssets
|
1992000 | USD |
CY2014Q3 | us-gaap |
Other Assets
OtherAssets
|
4730000 | USD |
CY2014Q3 | us-gaap |
Other Liabilities
OtherLiabilities
|
4403000 | USD |
CY2013Q4 | us-gaap |
Other Liabilities
OtherLiabilities
|
1986000 | USD |
us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
56000 | USD | |
CY2014Q3 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
628000 | USD |
us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
663000 | USD | |
CY2013Q3 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
34000 | USD |
CY2013Q3 | us-gaap |
Other Real Estate Revenue
OtherRealEstateRevenue
|
1007000 | USD |
CY2014Q3 | us-gaap |
Other Real Estate Revenue
OtherRealEstateRevenue
|
0 | USD |
us-gaap |
Other Real Estate Revenue
OtherRealEstateRevenue
|
0 | USD | |
us-gaap |
Other Real Estate Revenue
OtherRealEstateRevenue
|
2309000 | USD | |
us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
828000 | USD | |
us-gaap |
Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
|
533000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
2148000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
0 | USD | |
us-gaap |
Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
|
0 | USD | |
us-gaap |
Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
|
3240000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
0 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
928000 | USD | |
us-gaap |
Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
|
0 | USD | |
us-gaap |
Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
|
2535000 | USD | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
0 | USD | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
148000 | USD | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
0 | USD | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
15797000 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
64151000 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
127528000 | USD | |
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
35000 | USD | |
CY2013Q3 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
550000 | USD |
CY2014Q2 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
825000 | USD |
CY2013Q4 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
630000 | USD |
CY2014Q3 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
875000 | USD |
CY2013Q2 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
475000 | USD |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
375000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
51362000 | USD | |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
7110000 | USD |
CY2014Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
27787000 | USD |
CY2013Q4 | us-gaap |
Retention Payable
RetentionPayable
|
867000 | USD |
CY2012Q4 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
450000 | USD |
CY2014Q3 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
279000 | USD |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
440000 | USD | |
CY2013Q3 | us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
282000 | USD |
CY2014Q3 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
329000 | USD |
CY2013Q3 | us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
357000 | USD |
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
475000 | USD | |
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
685000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
20677000 | USD | |
CY2013Q3 | us-gaap |
Profit Loss
ProfitLoss
|
5150000 | USD |
CY2014Q3 | us-gaap |
Profit Loss
ProfitLoss
|
7046000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
12613000 | USD | |
CY2013Q3 | us-gaap |
Property Plant And Equipment Disposals
PropertyPlantAndEquipmentDisposals
|
0 | USD |
us-gaap |
Property Plant And Equipment Disposals
PropertyPlantAndEquipmentDisposals
|
30000 | USD | |
CY2014Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
2208000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1521000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
845000 | USD |
CY2014Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1373000 | USD |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
2875000 | USD | |
CY2014Q3 | us-gaap |
Retention Payable
RetentionPayable
|
2292000 | USD |
us-gaap |
Revenues
Revenues
|
274848000 | USD | |
us-gaap |
Revenues
Revenues
|
97342000 | USD | |
CY2014Q3 | us-gaap |
Revenues
Revenues
|
92516000 | USD |
CY2013Q3 | us-gaap |
Revenues
Revenues
|
38042000 | USD |
CY2013Q4 | us-gaap |
Sale Of Stock Percentage Of Ownership Before Transaction
SaleOfStockPercentageOfOwnershipBeforeTransaction
|
0.5 | |
CY2013Q3 | us-gaap |
Sales Of Real Estate
SalesOfRealEstate
|
37035000 | USD |
us-gaap |
Sales Of Real Estate
SalesOfRealEstate
|
274848000 | USD | |
us-gaap |
Sales Of Real Estate
SalesOfRealEstate
|
95033000 | USD | |
CY2014Q3 | us-gaap |
Sales Of Real Estate
SalesOfRealEstate
|
92516000 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
164374000 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
186320000 | USD |
us-gaap |
Selling Expense
SellingExpense
|
25788000 | USD | |
CY2013Q3 | us-gaap |
Selling Expense
SellingExpense
|
3589000 | USD |
us-gaap |
Selling Expense
SellingExpense
|
9082000 | USD | |
CY2014Q3 | us-gaap |
Selling Expense
SellingExpense
|
9239000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
627000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | USD | |
CY2014Q1 | us-gaap |
Share Price
SharePrice
|
17.09 | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Use of Estimates</font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:left;text-indent:30px;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, and these differences could have a significant impact on the financial statements. The significant accounting estimates include real estate inventory and cost of sales, impairment of real estate inventory and property and equipment, warranty reserves and loss contingencies.</font></div></div> | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
20871757 | shares | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
20881827 | shares |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
20763449 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
20763449 | shares | |
lgih |
Business Acquisition Pro Forma Costof Sales
BusinessAcquisitionProFormaCostofSales
|
118856000 | USD | |
CY2013Q3 | lgih |
Business Acquisition Pro Forma Costof Sales
BusinessAcquisitionProFormaCostofSales
|
49429000 | USD |
lgih |
Business Acquisition Pro Forma Income Loss Before Income Taxes
BusinessAcquisitionProFormaIncomeLossBeforeIncomeTaxes
|
19450000 | USD | |
CY2013Q3 | lgih |
Business Acquisition Pro Forma Income Loss Before Income Taxes
BusinessAcquisitionProFormaIncomeLossBeforeIncomeTaxes
|
7996000 | USD |
CY2013Q4 | lgih |
Commitment Under Land Purchase Option And Deposit Agreement
CommitmentUnderLandPurchaseOptionAndDepositAgreement
|
111115000 | USD |
CY2014Q3 | lgih |
Commitment Under Land Purchase Option And Deposit Agreement
CommitmentUnderLandPurchaseOptionAndDepositAgreement
|
125063000 | USD |
CY2014Q3 | lgih |
Community Development Districtsand Other Utility Development Obligation
CommunityDevelopmentDistrictsandOtherUtilityDevelopmentObligation
|
6500000 | USD |
CY2013Q4 | lgih |
Community Development Districtsand Other Utility Development Obligation
CommunityDevelopmentDistrictsandOtherUtilityDevelopmentObligation
|
2700000 | USD |
lgih |
Deferred Income Tax Expense Benefit Including Adjustments
DeferredIncomeTaxExpenseBenefitIncludingAdjustments
|
-179000 | USD | |
lgih |
Deferred Income Tax Expense Benefit Including Adjustments
DeferredIncomeTaxExpenseBenefitIncludingAdjustments
|
0 | USD | |
CY2013Q4 | lgih |
Inventory Related Obligations
InventoryRelatedObligations
|
0 | USD |
CY2014Q3 | lgih |
Inventory Related Obligations
InventoryRelatedObligations
|
6471000 | USD |
CY2014Q3 | lgih |
Landunder Purchase Options Recorded Purchase Contracts To Deliver Finished Lots
LandunderPurchaseOptionsRecordedPurchaseContractsToDeliverFinishedLots
|
8700000 | USD |
CY2013Q4 | lgih |
Lots Under Purchase Options Recorded
LotsUnderPurchaseOptionsRecorded
|
8214 | lot |
CY2014Q3 | lgih |
Lots Under Purchase Options Recorded
LotsUnderPurchaseOptionsRecorded
|
8538 | lot |
lgih |
Numberof Homebuilding Businesses
NumberofHomebuildingBusinesses
|
1 | business | |
CY2014Q3 | lgih |
Related Party Business Acquisition Land Acquired Numberof Acres
RelatedPartyBusinessAcquisitionLandAcquiredNumberofAcres
|
1902 | acre |
CY2013Q4 | lgih |
Related Party Consulting Agreement Period
RelatedPartyConsultingAgreementPeriod
|
P3Y | |
CY2013Q4 | lgih |
Related Party Transaction Consulting Agreement Amountof Payable Per Year
RelatedPartyTransactionConsultingAgreementAmountofPayablePerYear
|
100000 | USD |
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
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001580670 | ||
CY2014Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
20763449 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
LGI Homes, Inc. |