2016 Q2 Form 10-Q Financial Statement
#000032001716000115 Filed on May 05, 2016
Income Statement
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
Revenue | $8.300M | $7.489M | $3.172M |
YoY Change | 41.48% | 136.09% | 78112.01% |
Cost Of Revenue | $7.052M | $6.228M | $3.369M |
YoY Change | 21.6% | 84.89% | -11.94% |
Gross Profit | $1.249M | $1.261M | -$196.3K |
YoY Change | 1732.11% | -742.37% | -94.86% |
Gross Profit Margin | 15.05% | 16.84% | -6.19% |
Selling, General & Admin | $2.917M | $6.458M | $11.09M |
YoY Change | -66.61% | -41.75% | 23.61% |
% of Gross Profit | 233.58% | 512.09% | |
Research & Development | $4.489M | $5.876M | $6.804M |
YoY Change | -40.95% | -13.63% | 42.96% |
% of Gross Profit | 359.41% | 465.93% | |
Depreciation & Amortization | -$490.0K | $740.0K | $600.0K |
YoY Change | -175.38% | 23.33% | 36.36% |
% of Gross Profit | -39.23% | 58.68% | |
Operating Expenses | $7.406M | $18.56M | $21.26M |
YoY Change | -76.52% | -12.69% | 21.11% |
Operating Profit | -$7.406M | -$11.07M | -$18.09M |
YoY Change | -71.15% | -38.78% | 33.99% |
Interest Expense | $335.9K | $926.8K | $551.0K |
YoY Change | -38.63% | 68.22% | 485.16% |
% of Operating Profit | |||
Other Income/Expense, Net | -$327.1K | -$921.1K | -$1.097M |
YoY Change | -106.8% | -16.03% | 286.66% |
Pretax Income | -$7.733M | -$11.99M | -$19.18M |
YoY Change | -62.93% | -37.48% | 39.2% |
Income Tax | $0.00 | $53.38K | $46.63K |
% Of Pretax Income | |||
Net Earnings | -$7.885M | -$12.05M | -$19.19K |
YoY Change | 45939.76% | 62691.45% | 40.24% |
Net Earnings / Revenue | -94.99% | -160.86% | -0.6% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$1.325M | -$2.041M | -$5.104M |
COMMON SHARES | |||
Basic Shares Outstanding | 59.03M shares | 59.03M shares | 38.46M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $17.70M | $25.40M | $19.13M |
YoY Change | -54.87% | 32.77% | -53.79% |
Cash & Equivalents | $10.34M | $25.43M | $19.13M |
Short-Term Investments | $0.00 | ||
Other Short-Term Assets | $8.600M | $7.600M | $7.900M |
YoY Change | 22.86% | -3.8% | 139.39% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $2.892M | $2.613M | $1.969M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $29.25M | $35.62M | $29.02M |
YoY Change | -38.38% | 22.74% | -37.67% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $17.04M | $16.92M | $15.85M |
YoY Change | 1.36% | 6.76% | 14.95% |
Goodwill | $7.013M | $7.013M | $25.21M |
YoY Change | -72.18% | -72.18% | 126.75% |
Intangibles | $2.593M | $2.735M | $47.41M |
YoY Change | -93.15% | -94.23% | 245.44% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $812.9K | $894.5K | $1.325M |
YoY Change | -36.06% | -32.49% | 9.99% |
Total Long-Term Assets | $27.46M | $27.57M | $89.80M |
YoY Change | -66.16% | -69.3% | 125.4% |
TOTAL ASSETS | |||
Total Short-Term Assets | $29.25M | $35.62M | $29.02M |
Total Long-Term Assets | $27.46M | $27.57M | $89.80M |
Total Assets | $56.71M | $63.18M | $118.8M |
YoY Change | -55.91% | -46.82% | 37.53% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $2.903M | $3.985M | $2.929M |
YoY Change | 28.1% | 36.06% | -11.15% |
Accrued Expenses | $6.202M | $6.323M | $5.724M |
YoY Change | -13.59% | 10.47% | 140.33% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $1.400M | $1.100M |
YoY Change | -100.0% | 27.27% | 450.0% |
Long-Term Debt Due | $5.008M | $1.159M | $2.243M |
YoY Change | 267.91% | -48.34% | 180.37% |
Total Short-Term Liabilities | $22.36M | $18.46M | $17.46M |
YoY Change | 36.9% | 5.73% | 98.75% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $3.644M | $7.493M | $12.76M |
YoY Change | -73.29% | -41.27% | 235.71% |
Other Long-Term Liabilities | $508.6K | $432.8K | $930.4K |
YoY Change | -85.33% | -53.48% | 46.51% |
Total Long-Term Liabilities | $4.152M | $7.925M | $13.69M |
YoY Change | -75.73% | -42.1% | -49.91% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $22.36M | $18.46M | $17.46M |
Total Long-Term Liabilities | $4.152M | $7.925M | $13.69M |
Total Liabilities | $31.68M | $30.60M | $68.85M |
YoY Change | -49.46% | -55.55% | 90.64% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$391.9M | -$384.1M | -$310.4M |
YoY Change | 19.66% | 23.73% | 24.15% |
Common Stock | $5.927K | $59.12K | $39.42K |
YoY Change | -89.31% | 49.97% | 37.88% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $707.6K | $707.6K | $705.7K |
YoY Change | 0.27% | 0.27% | 0.0% |
Treasury Stock Shares | 11.00K shares | 110.0K shares | |
Shareholders Equity | $6.050M | $13.66M | $50.40M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $56.71M | $63.18M | $118.8M |
YoY Change | -55.91% | -46.82% | 37.53% |
Cashflow Statement
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$7.885M | -$12.05M | -$19.19K |
YoY Change | 45939.76% | 62691.45% | 40.24% |
Depreciation, Depletion And Amortization | -$490.0K | $740.0K | $600.0K |
YoY Change | -175.38% | 23.33% | 36.36% |
Cash From Operating Activities | -$6.550M | -$8.028M | -$14.24M |
YoY Change | -13.7% | -43.62% | 26.54% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$30.00K | $1.045M | $344.5K |
YoY Change | -97.95% | 203.26% | -72.21% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$640.0K | $0.00 | $7.050M |
YoY Change | -78.74% | -100.0% | |
Cash From Investing Activities | -$660.0K | -$1.045M | $6.704M |
YoY Change | -85.23% | -115.58% | -640.85% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | $6.349M | $0.00 | |
YoY Change | |||
Cash From Financing Activities | -520.0K | $14.18M | $7.493M |
YoY Change | -101.78% | 89.25% | -2.93% |
NET CHANGE | |||
Cash From Operating Activities | -6.550M | -$8.028M | -$14.24M |
Cash From Investing Activities | -660.0K | -$1.045M | $6.704M |
Cash From Financing Activities | -520.0K | $14.18M | $7.493M |
Net Change In Cash | -7.730M | $5.108M | -$42.78K |
YoY Change | -145.26% | -12040.7% | -99.1% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$6.550M | -$8.028M | -$14.24M |
Capital Expenditures | -$30.00K | $1.045M | $344.5K |
Free Cash Flow | -$6.520M | -$9.073M | -$14.58M |
YoY Change | 6.36% | -37.79% | 16.74% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q4 | clbs |
Aggregate Intrinsic Value Warrants Outstanding
AggregateIntrinsicValueWarrantsOutstanding
|
0 | USD |
CY2016Q1 | clbs |
Aggregate Intrinsic Value Warrants Outstanding
AggregateIntrinsicValueWarrantsOutstanding
|
0 | USD |
CY2016Q1 | clbs |
Aggregate Intrinsic Value Warrantsvested
AggregateIntrinsicValueWarrantsvested
|
0 | USD |
CY2016Q1 | clbs |
Aggregate Intrinsic Value Warrantsvestedandexpectedtovest
AggregateIntrinsicValueWarrantsvestedandexpectedtovest
|
0 | USD |
CY2015Q1 | clbs |
Changein Ownershipin Subsidiary
ChangeinOwnershipinSubsidiary
|
0 | USD |
CY2016Q1 | clbs |
Changein Ownershipin Subsidiary
ChangeinOwnershipinSubsidiary
|
0 | USD |
CY2015Q1 | clbs |
Clinical Services Reimbursement
ClinicalServicesReimbursement
|
500000 | USD |
CY2016Q1 | clbs |
Clinical Services Reimbursement
ClinicalServicesReimbursement
|
1300000 | USD |
CY2015Q4 | clbs |
Common Stock Warrants Shares
CommonStockWarrantsShares
|
3214033 | shares |
CY2016Q1 | clbs |
Common Stock Warrants Shares
CommonStockWarrantsShares
|
4605473 | shares |
CY2016Q1 | clbs |
Common Stock Warrants Shares
CommonStockWarrantsShares
|
1400000 | shares |
CY2016Q1 | clbs |
Debt Instrument Maximum Payment To Lender Based On Receipt Of Proceeds From Eligible Events
DebtInstrumentMaximumPaymentToLenderBasedOnReceiptOfProceedsFromEligibleEvents
|
3000000 | USD |
CY2015Q1 | clbs |
Increase Decrease In Accounts Payable Accrued Expenses And Other Liabilities
IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities
|
-1205775 | USD |
CY2016Q1 | clbs |
Increase Decrease In Accounts Payable Accrued Expenses And Other Liabilities
IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities
|
-127410 | USD |
CY2016Q1 | clbs |
Number Of Consecutive Days Share Price Under One Dollar
NumberOfConsecutiveDaysSharePriceUnderOneDollar
|
P30D | |
CY2016Q1 | clbs |
Number Of Consecutive Trading Days Required Above One Dollar
NumberOfConsecutiveTradingDaysRequiredAboveOneDollar
|
P10D | |
CY2016Q1 | clbs |
Number Of Days After The Initial Period To Meet Consecutive Trading Day Requirement
NumberOfDaysAfterTheInitialPeriodToMeetConsecutiveTradingDayRequirement
|
P180D | |
CY2016Q1 | clbs |
Period In Which To Meet Consecutive Trading Day Threshold
PeriodInWhichToMeetConsecutiveTradingDayThreshold
|
P180D | |
CY2015Q4 | clbs |
Preferred Stock Shares Designated
PreferredStockSharesDesignated
|
825000 | shares |
CY2016Q1 | clbs |
Preferred Stock Shares Designated
PreferredStockSharesDesignated
|
825000 | shares |
CY2015Q1 | clbs |
Provision For Reduction Of Doubtful Accounts
ProvisionForReductionOfDoubtfulAccounts
|
1873 | USD |
CY2016Q1 | clbs |
Provision For Reduction Of Doubtful Accounts
ProvisionForReductionOfDoubtfulAccounts
|
0 | USD |
CY2016Q1 | clbs |
Sharesvestedandexpectedtovest
Sharesvestedandexpectedtovest
|
4605473 | shares |
CY2016Q1 | clbs |
Subsidiary Ownership Interest By Parent
SubsidiaryOwnershipInterestByParent
|
0.801 | |
CY2016Q1 | clbs |
Warrants Canceled
WarrantsCanceled
|
27000 | shares |
CY2016Q1 | clbs |
Warrants Exercised
WarrantsExercised
|
0 | shares |
CY2016Q1 | clbs |
Warrants Expired
WarrantsExpired
|
0 | shares |
CY2016Q1 | clbs |
Warrants Granted
WarrantsGranted
|
1418440 | shares |
CY2015Q1 | clbs |
Weighted Average Estimated Fair Value Of Restricted Stock
WeightedAverageEstimatedFairValueOfRestrictedStock
|
3.61 | |
CY2016Q1 | clbs |
Weighted Average Estimated Fair Value Of Restricted Stock
WeightedAverageEstimatedFairValueOfRestrictedStock
|
0.57 | |
CY2016Q1 | clbs |
Weighted Average Exercise Price Warrants Canceled
WeightedAverageExercisePriceWarrantsCanceled
|
14.50 | |
CY2016Q1 | clbs |
Weighted Average Exercise Price Warrants Exercisable
WeightedAverageExercisePriceWarrantsExercisable
|
9.80 | |
CY2016Q1 | clbs |
Weighted Average Exercise Price Warrants Exercised
WeightedAverageExercisePriceWarrantsExercised
|
0.00 | |
CY2016Q1 | clbs |
Weighted Average Exercise Price Warrants Expired
WeightedAverageExercisePriceWarrantsExpired
|
0.00 | |
CY2016Q1 | clbs |
Weighted Average Exercise Price Warrants Granted
WeightedAverageExercisePriceWarrantsGranted
|
1.00 | |
CY2015 | clbs |
Weighted Average Remaining Contractual Termwarrantoutstanding
WeightedAverageRemainingContractualTermwarrantoutstanding
|
P1Y3M4D | |
CY2016Q1 | clbs |
Weighted Average Remaining Contractual Termwarrantoutstanding
WeightedAverageRemainingContractualTermwarrantoutstanding
|
P1Y3M22D | |
CY2016Q1 | clbs |
Weighted Average Remaining Contractual Termwarrantsvested
WeightedAverageRemainingContractualTermwarrantsvested
|
P1Y3M22D | |
CY2016Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2016Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--03-31 | |
CY2016Q1 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
6323000 | USD |
CY2015Q4 | us-gaap |
Accrued Professional Fees Current And Noncurrent
AccruedProfessionalFeesCurrentAndNoncurrent
|
480700 | USD |
CY2016Q1 | us-gaap |
Accrued Professional Fees Current And Noncurrent
AccruedProfessionalFeesCurrentAndNoncurrent
|
264200 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
486 | USD |
CY2016Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
0 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
396496341 | USD |
CY2015Q4 | clbs |
Weighted Average Exercise Price Warrants Outstanding
WeightedAverageExercisePriceWarrantsOutstanding
|
13.72 | |
CY2016Q1 | clbs |
Weighted Average Exercise Price Warrants Outstanding
WeightedAverageExercisePriceWarrantsOutstanding
|
9.80 | |
CY2016Q1 | clbs |
Weighted Average Exercise Price Warrantsvestedexpectedtovest
WeightedAverageExercisePriceWarrantsvestedexpectedtovest
|
9.80 | |
CY2016Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2016Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | |
CY2016Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-03-31 | |
CY2016Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2016Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000320017 | |
CY2016Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
59033464 | shares |
CY2016Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | |
CY2016Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Caladrius Biosciences, Inc. | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
4107388 | USD |
CY2016Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3984710 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2566101 | USD |
CY2016Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2612832 | USD |
CY2015Q1 | us-gaap |
Accretion Expense
AccretionExpense
|
29724 | USD |
CY2016Q1 | us-gaap |
Accretion Expense
AccretionExpense
|
0 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
6198488 | USD |
CY2016Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
6322955 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
6198400 | USD |
CY2016Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
398423589 | USD |
CY2015Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3715700 | USD |
CY2016Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
851200 | USD |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | USD |
CY2016Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | USD |
CY2015Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
151300 | USD |
CY2016Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
142500 | USD |
CY2015Q4 | us-gaap |
Assets
Assets
|
57205295 | USD |
CY2016Q1 | us-gaap |
Assets
Assets
|
63184946 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
29272432 | USD |
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
35617964 | USD |
CY2016Q1 | us-gaap |
Available For Sale Debt Securities Amortized Cost Basis
AvailableForSaleDebtSecuritiesAmortizedCostBasis
|
1409000 | USD |
CY2015Q4 | us-gaap |
Available For Sale Securities Amortized Cost
AvailableForSaleSecuritiesAmortizedCost
|
6874800 | USD |
CY2016Q1 | us-gaap |
Available For Sale Securities Amortized Cost
AvailableForSaleSecuritiesAmortizedCost
|
1409000 | USD |
CY2015Q4 | us-gaap |
Available For Sale Securities Continuous Unrealized Loss Position Fair Value
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionFairValue
|
0 | USD |
CY2016Q1 | us-gaap |
Available For Sale Securities Continuous Unrealized Loss Position Fair Value
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionFairValue
|
0 | USD |
CY2015Q4 | us-gaap |
Available For Sale Securities Current
AvailableForSaleSecuritiesCurrent
|
0 | USD |
CY2016Q1 | us-gaap |
Available For Sale Securities Current
AvailableForSaleSecuritiesCurrent
|
0 | USD |
CY2016Q1 | us-gaap |
Available For Sale Securities Debt Maturities After One Through Five Years Amortized Cost
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsAmortizedCost
|
0 | USD |
CY2016Q1 | us-gaap |
Available For Sale Securities Debt Maturities Remainder Of Fiscal Year Amortized Cost Basis
AvailableForSaleSecuritiesDebtMaturitiesRemainderOfFiscalYearAmortizedCostBasis
|
1409000 | USD |
CY2016Q1 | us-gaap |
Available For Sale Securities Debt Securities
AvailableForSaleSecuritiesDebtSecurities
|
1409000 | USD |
CY2016Q1 | us-gaap |
Available For Sale Securities Noncurrent
AvailableForSaleSecuritiesNoncurrent
|
0 | USD |
CY2015Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
550000 | USD |
CY2016Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
0 | USD |
CY2015Q4 | us-gaap |
Cash
Cash
|
6875600 | USD |
CY2016Q1 | us-gaap |
Cash
Cash
|
1409000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
19174061 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
19131285 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
20318411 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
25426166 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-42776 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
5107755 | USD |
CY2016Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1.00 | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
56733012 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
59123260 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
56733012 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
59123260 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
56733 | USD |
CY2016Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
59123 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-19188225 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-11981403 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-44592 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-66879 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-19232817 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-12048282 | USD |
CY2015Q4 | us-gaap |
Convertible Preferred Stock Shares Issued Upon Conversion
ConvertiblePreferredStockSharesIssuedUponConversion
|
0.01 | shares |
CY2016Q1 | us-gaap |
Convertible Preferred Stock Shares Issued Upon Conversion
ConvertiblePreferredStockSharesIssuedUponConversion
|
0.01 | shares |
CY2015Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
3368612 | USD |
CY2016Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
6228256 | USD |
CY2015Q4 | us-gaap |
Deferred Costs Current
DeferredCostsCurrent
|
2911743 | USD |
CY2016Q1 | us-gaap |
Deferred Costs Current
DeferredCostsCurrent
|
3986178 | USD |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
5345225 | USD |
CY2016Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
5638649 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
932662 | USD |
CY2015Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
604440 | USD |
CY2016Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
737158 | USD |
CY2015Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.51 | |
CY2016Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
986040 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Unrealized Gains On Trading Securities
DeferredTaxLiabilitiesUnrealizedGainsOnTradingSecurities
|
800 | USD |
CY2016Q1 | us-gaap |
Deferred Tax Liabilities Unrealized Gains On Trading Securities
DeferredTaxLiabilitiesUnrealizedGainsOnTradingSecurities
|
0 | USD |
CY2016Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.21 | |
CY2015Q4 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
2771200 | USD |
CY2016Q1 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
3148800 | USD |
CY2016Q1 | us-gaap |
Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
|
0.199 | |
CY2015Q4 | us-gaap |
Fair Value Estimate Not Practicable Investments
FairValueEstimateNotPracticableInvestments
|
6875600 | USD |
CY2016Q1 | us-gaap |
Fair Value Estimate Not Practicable Investments
FairValueEstimateNotPracticableInvestments
|
1409000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2822100 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
2964600 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
27900 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
427500 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
570000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
570000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
570000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
570000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
5700000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
5700000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2877900 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2735400 | USD |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
7013315 | USD |
CY2016Q1 | us-gaap |
Goodwill
Goodwill
|
7013315 | USD |
CY2015Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
7000000 | USD |
CY2016Q1 | us-gaap |
Goodwill Gross
GoodwillGross
|
7000000 | USD |
CY2015Q1 | us-gaap |
Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
|
0 | USD |
CY2016Q1 | us-gaap |
Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
|
591307 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
-44592 | USD |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
|
-66879 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-19184855 | USD |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-11994418 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
46633 | USD |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
53378 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1144356 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
46730 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-46633 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-53378 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
1171699 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
3069840 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1054362 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1074435 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
61711 | USD |
CY2016Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
18463711 | USD |
CY2016Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
10600000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
4171456 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-81754 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-52331 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
116610 | USD |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
2877880 | USD |
CY2016Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
2735380 | USD |
CY2015Q1 | us-gaap |
Interest Expense
InterestExpense
|
550964 | USD |
CY2016Q1 | us-gaap |
Interest Expense
InterestExpense
|
926817 | USD |
CY2016Q1 | us-gaap |
Interest Expense Long Term Debt
InterestExpenseLongTermDebt
|
300000 | USD |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
372550 | USD |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
973729 | USD |
CY2015Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
3715759 | USD |
CY2016Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
851246 | USD |
CY2015Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
400000 | USD |
CY2016Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
500000 | USD |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
33921471 | USD |
CY2016Q1 | us-gaap |
Liabilities
Liabilities
|
30601951 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
57205295 | USD |
CY2016Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
63184946 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
21015223 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1158799 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
4700000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
5300000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
600000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
10828544 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
7492555 | USD |
CY2015Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
583041 | USD |
CY2016Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
450427 | USD |
CY2015Q4 | us-gaap |
Marketable Securities Restricted Current
MarketableSecuritiesRestrictedCurrent
|
6875600 | USD |
CY2016Q1 | us-gaap |
Marketable Securities Restricted Current
MarketableSecuritiesRestrictedCurrent
|
1409000 | USD |
CY2015Q4 | us-gaap |
Minority Interest
MinorityInterest
|
-429709 | USD |
CY2016Q1 | us-gaap |
Minority Interest
MinorityInterest
|
-478773 | USD |
CY2016Q1 | us-gaap |
Mortgage Loans On Real Estate Carrying Amount Of Mortgages
MortgageLoansOnRealEstateCarryingAmountOfMortgages
|
3100000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
7493021 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
14180880 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
6704470 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1044827 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-14240267 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-8028298 | USD |
CY2015Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-19186896 | USD |
CY2016Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-11980917 | USD |
CY2015Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1096991 | USD |
CY2016Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
960200 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-486 | USD |
CY2016Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-921132 | USD |
CY2015Q4 | us-gaap |
Notes Payable
NotesPayable
|
1800000 | USD |
CY2016Q1 | us-gaap |
Notes Payable
NotesPayable
|
1800000 | USD |
CY2015Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1192666 | USD |
CY2016Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1358598 | USD |
CY2015Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
21260143 | USD |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
18562765 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-18087864 | USD |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-11073286 | USD |
CY2016Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
6408200 | USD |
CY2016Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
989400 | USD |
CY2016Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
1035900 | USD |
CY2016Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
1865800 | USD |
CY2016Q1 | us-gaap |
Operating Leases Future Minimum Payments Remainder Of Fiscal Year
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear
|
1556900 | USD |
CY2015Q4 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
221500000 | USD |
CY2015Q4 | us-gaap |
Other Accrued Liabilities Current And Noncurrent
OtherAccruedLiabilitiesCurrentAndNoncurrent
|
2946500 | USD |
CY2016Q1 | us-gaap |
Other Accrued Liabilities Current And Noncurrent
OtherAccruedLiabilitiesCurrentAndNoncurrent
|
2910000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
976768 | USD |
CY2016Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
894524 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-1329 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-1329 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-486 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-1329 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-486 | USD |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
562001 | USD |
CY2016Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
432802 | USD |
CY2015Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
0 | USD |
CY2016Q1 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
2776416 | USD |
CY2015Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-546027 | USD |
CY2016Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
5685 | USD |
CY2016Q1 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
100000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
344530 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1044827 | USD |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
10000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
10000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
10000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
10000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
100 | USD |
CY2016Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
100 | USD |
CY2015Q1 | us-gaap |
Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
|
818004 | shares |
CY2015Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-19231488 | USD |
CY2015Q1 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
340270 | USD |
CY2016Q1 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
368615 | USD |
CY2015Q1 | us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
7049000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
0 | USD |
CY2016Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-12047796 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
17064900 | USD |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
16923763 | USD |
CY2015Q4 | us-gaap |
Redeemable Noncontrolling Interest Equity Carrying Amount
RedeemableNoncontrollingInterestEquityCarryingAmount
|
0 | USD |
CY2016Q1 | us-gaap |
Redeemable Noncontrolling Interest Equity Carrying Amount
RedeemableNoncontrollingInterestEquityCarryingAmount
|
19400000 | USD |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3476177 | USD |
CY2016Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3592788 | USD |
CY2015Q1 | us-gaap |
Proceeds From Divestiture Of Interest In Consolidated Subsidiaries
ProceedsFromDivestitureOfInterestInConsolidatedSubsidiaries
|
0 | USD |
CY2016Q1 | us-gaap |
Proceeds From Divestiture Of Interest In Consolidated Subsidiaries
ProceedsFromDivestitureOfInterestInConsolidatedSubsidiaries
|
19400000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
11700000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
|
1000000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
7411828 | USD |
CY2016Q1 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
1096208 | USD |
CY2015Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
0 | USD |
CY2016Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
6348646 | USD |
CY2015Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
259077 | USD |
CY2016Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
335297 | USD |
CY2015Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
6803632 | USD |
CY2016Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
5876178 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-372132490 | USD |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-384113407 | USD |
CY2015Q1 | us-gaap |
Revenues
Revenues
|
3172279 | USD |
CY2016Q1 | us-gaap |
Revenues
Revenues
|
7489479 | USD |
CY2015Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
11087899 | USD |
CY2016Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6458331 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
4605473 | shares |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
100 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
202700 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
|
189300 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
|
52400 | USD |
CY2016Q1 | us-gaap |
Share Price
SharePrice
|
1.00 | |
CY2016Q1 | us-gaap |
Share Price
SharePrice
|
0.705 | |
CY2016Q1 | us-gaap |
Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
|
983828 | shares |
CY2015Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
7411828 | USD |
CY2016Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1096208 | USD |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
2955800 | USD |
CY2016Q1 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
562800 | USD |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
3715759 | USD |
CY2016Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
851245 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23713533 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13661768 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
58073789 | USD |
CY2015Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
49968559 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
23283824 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
13182995 | USD |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
109989 | shares |
CY2016Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
109989 | shares |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
707637 | USD |
CY2016Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
707637 | USD |
CY2015Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
37594894 | shares |
CY2016Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
57380438 | shares |