2016 Q2 Form 10-Q Financial Statement
#000136836516000046 Filed on May 11, 2016
Income Statement
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
Revenue | $14.98M | $14.25M | $803.0K |
YoY Change | 1724.0% | 1675.09% | 21.67% |
Cost Of Revenue | $2.624M | $2.349M | $38.00K |
YoY Change | 3100.0% | 6081.58% | |
Gross Profit | $12.35M | $11.91M | $765.0K |
YoY Change | 1571.31% | 1456.21% | |
Gross Profit Margin | 82.48% | 83.52% | 95.27% |
Selling, General & Admin | $12.84M | $13.95M | $3.361M |
YoY Change | 264.89% | 315.0% | -15.85% |
% of Gross Profit | 103.99% | 117.16% | 439.35% |
Research & Development | $434.0K | $404.0K | $104.0K |
YoY Change | 538.24% | 288.46% | |
% of Gross Profit | 3.51% | 3.39% | 13.59% |
Depreciation & Amortization | $2.479M | $2.397M | $230.0K |
YoY Change | 1026.82% | 942.17% | 130.0% |
% of Gross Profit | 20.07% | 20.13% | 30.07% |
Operating Expenses | $18.48M | $19.43M | $3.717M |
YoY Change | 382.08% | 422.73% | -11.5% |
Operating Profit | -$3.503M | -$5.176M | -$2.952M |
YoY Change | 13.22% | 75.34% | -16.61% |
Interest Expense | $1.215M | $1.210M | $194.0K |
YoY Change | 475.83% | 523.71% | 108.6% |
% of Operating Profit | |||
Other Income/Expense, Net | -$1.929M | $2.801M | -$127.0K |
YoY Change | 3344.64% | -2305.51% | -42.79% |
Pretax Income | -$5.432M | -$2.375M | -$3.079M |
YoY Change | 72.44% | -22.86% | -18.16% |
Income Tax | $0.00 | $0.00 | $0.00 |
% Of Pretax Income | |||
Net Earnings | -$5.432M | -$2.375M | -$3.079M |
YoY Change | 72.44% | -22.86% | -18.16% |
Net Earnings / Revenue | -36.27% | -16.66% | -383.44% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$270.6K | -$120.6K | -$239.3K |
COMMON SHARES | |||
Basic Shares Outstanding | 20.21M shares | 19.85M shares | 13.00M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $8.000M | $10.30M | $2.600M |
YoY Change | 900.0% | 296.15% | 85.71% |
Cash & Equivalents | $8.038M | $10.26M | $2.564M |
Short-Term Investments | |||
Other Short-Term Assets | $255.0K | $278.0K | $83.00K |
YoY Change | 157.58% | 234.94% | -79.25% |
Inventory | $570.0K | $600.0K | $481.0K |
Prepaid Expenses | $1.908M | $2.136M | $105.0K |
Receivables | $930.0K | $928.0K | $137.0K |
Other Receivables | $200.0K | $200.0K | $0.00 |
Total Short-Term Assets | $21.45M | $23.93M | $4.332M |
YoY Change | 1106.64% | 452.42% | 39.74% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $16.53M | $7.563M | $1.840M |
YoY Change | 653.53% | 311.03% | 513.33% |
Goodwill | $20.34M | $20.34M | $5.293M |
YoY Change | 284.22% | 284.22% | |
Intangibles | $32.27M | $42.96M | $6.319M |
YoY Change | 426.99% | 579.85% | |
Long-Term Investments | $1.000M | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% | 400.0% |
Other Assets | $3.600M | $3.600M | $100.0K |
YoY Change | 3500.0% | 3500.0% | 0.0% |
Total Long-Term Assets | $74.00M | $75.66M | $15.93M |
YoY Change | 360.47% | 375.05% | 148.84% |
TOTAL ASSETS | |||
Total Short-Term Assets | $21.45M | $23.93M | $4.332M |
Total Long-Term Assets | $74.00M | $75.66M | $15.93M |
Total Assets | $95.45M | $99.59M | $20.26M |
YoY Change | 434.81% | 391.59% | 113.24% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $12.30M | $12.96M | $2.127M |
YoY Change | 727.03% | 509.31% | 254.5% |
Accrued Expenses | $16.26M | $15.16M | $986.0K |
YoY Change | 1124.4% | 1437.63% | 23.25% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $400.0K |
YoY Change | -100.0% | -100.0% | |
Long-Term Debt Due | $100.0K | $100.0K | $6.100M |
YoY Change | -98.36% | -98.36% | 6000.0% |
Total Short-Term Liabilities | $44.36M | $45.55M | $10.10M |
YoY Change | 361.36% | 350.93% | 320.88% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $24.47M | $24.03M | $3.400M |
YoY Change | 619.59% | 606.79% | -44.26% |
Other Long-Term Liabilities | $1.825M | $2.904M | $25.00K |
YoY Change | 7200.0% | 11516.0% | |
Total Long-Term Liabilities | $26.29M | $26.94M | $25.00K |
YoY Change | 105064.0% | 107640.0% | -99.59% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $44.36M | $45.55M | $10.10M |
Total Long-Term Liabilities | $26.29M | $26.94M | $25.00K |
Total Liabilities | $86.50M | $87.69M | $13.53M |
YoY Change | 563.42% | 548.33% | 57.28% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$169.2M | -$163.8M | -$133.1M |
YoY Change | 24.25% | 23.1% | |
Common Stock | $20.00K | $20.00K | $14.00K |
YoY Change | 42.86% | 42.86% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $8.949M | $11.89M | $6.732M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $95.45M | $99.59M | $20.26M |
YoY Change | 434.81% | 391.59% | 113.24% |
Cashflow Statement
Concept | 2016 Q2 | 2016 Q1 | 2015 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$5.432M | -$2.375M | -$3.079M |
YoY Change | 72.44% | -22.86% | -18.16% |
Depreciation, Depletion And Amortization | $2.479M | $2.397M | $230.0K |
YoY Change | 1026.82% | 942.17% | 130.0% |
Cash From Operating Activities | -$2.730M | $4.690M | -$1.750M |
YoY Change | -0.36% | -368.0% | 2.34% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$750.0K | $715.0K | $470.0K |
YoY Change | 97.37% | 52.13% | 205.19% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | ||
YoY Change | -100.0% | ||
Cash From Investing Activities | -$750.0K | -$720.0K | -$470.0K |
YoY Change | 97.37% | 53.19% | -70.63% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $801.0K | $2.997M | |
YoY Change | -73.27% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.320M | 800.0K | 3.260M |
YoY Change | -7.04% | -75.46% | -6.05% |
NET CHANGE | |||
Cash From Operating Activities | -2.730M | 4.690M | -1.750M |
Cash From Investing Activities | -750.0K | -720.0K | -470.0K |
Cash From Financing Activities | 1.320M | 800.0K | 3.260M |
Net Change In Cash | -2.160M | 4.770M | 1.040M |
YoY Change | 27.06% | 358.65% | 550.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$2.730M | $4.690M | -$1.750M |
Capital Expenditures | -$750.0K | $715.0K | $470.0K |
Free Cash Flow | -$1.980M | $3.975M | -$2.220M |
YoY Change | -16.1% | -279.05% | 19.1% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2016Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
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
|
0001368365 | |
CY2016Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
20210988 | shares |
CY2016Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2016Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Remark Media, Inc. | |
CY2016Q1 | mark |
Classof Warrantor Right Contingent Liability Fair Valueper Share
ClassofWarrantorRightContingentLiabilityFairValueperShare
|
4.73 | |
CY2016Q1 | mark |
Classof Warrantor Right Contingent Liability Shares
ClassofWarrantorRightContingentLiabilityShares
|
2288330 | shares |
CY2016Q1 | mark |
Debt Instrument Covenant Compliance Consolidated Ebitda Loss
DebtInstrumentCovenantComplianceConsolidatedEBITDALoss
|
-1670000 | USD |
CY2016Q1 | mark |
Debt Instrument Covenant Description Minimum Consolidated Ebitda Loss
DebtInstrumentCovenantDescriptionMinimumConsolidatedEBITDALoss
|
-1227000.000 | USD |
CY2016Q1 | mark |
Depreciationand Amortization Expense Excluding Amortizationof Intangible Assets
DepreciationandAmortizationExpenseExcludingAmortizationofIntangibleAssets
|
600000 | USD |
CY2015 | mark |
Fair Value Net Derivative Asset Liability Measuredon Recurring Basis Unobservable Inputs Reconciliation Period Decrease
FairValueNetDerivativeAssetLiabilityMeasuredonRecurringBasisUnobservableInputsReconciliationPeriodDecrease
|
-13252000 | USD |
CY2016Q1 | mark |
Fair Value Net Derivative Asset Liability Measuredon Recurring Basis Unobservable Inputs Reconciliation Period Decrease
FairValueNetDerivativeAssetLiabilityMeasuredonRecurringBasisUnobservableInputsReconciliationPeriodDecrease
|
0 | USD |
CY2016Q1 | mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-1343000 | USD |
CY2015Q4 | mark |
Longterm Debt Related Parties Current Maturities
LongtermDebtRelatedPartiesCurrentMaturities
|
100000 | USD |
CY2016Q1 | mark |
Longterm Debt Related Parties Current Maturities
LongtermDebtRelatedPartiesCurrentMaturities
|
100000 | USD |
CY2015Q1 | mark |
Noncashor Part Noncash Issuanceof Common Stock
NoncashorPartNoncashIssuanceofCommonStock
|
962000 | USD |
CY2016Q1 | mark |
Noncashor Part Noncash Issuanceof Common Stock
NoncashorPartNoncashIssuanceofCommonStock
|
0 | USD |
CY2015Q4 | mark |
Other Liabilities Other
OtherLiabilitiesOther
|
25000 | USD |
CY2016Q1 | mark |
Other Liabilities Other
OtherLiabilitiesOther
|
25000 | USD |
CY2015Q4 | mark |
Other Long Term Assets
OtherLongTermAssets
|
0 | USD |
CY2016Q1 | mark |
Other Long Term Assets
OtherLongTermAssets
|
1326000 | USD |
CY2015Q1 | mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
0 | USD |
CY2016Q1 | mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
-3000 | USD |
CY2016Q1 | mark |
Other Operating Gain Loss
OtherOperatingGainLoss
|
3000 | USD |
CY2016Q1 | mark |
Working Capital
WorkingCapital
|
-21600000 | USD |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
14422000 | USD |
CY2016Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
12960000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
746000 | USD |
CY2016Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
928000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
11827000 | USD |
CY2016Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
15161000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1330000 | USD |
CY2016Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1907000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-5000 | USD |
CY2016Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-5000 | USD |
CY2016Q1 | us-gaap |
Acquired Finite Lived Intangible Assets Weighted Average Useful Life
AcquiredFiniteLivedIntangibleAssetsWeightedAverageUsefulLife
|
P74M | |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
173477000 | USD |
CY2016Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
175688000 | USD |
CY2015Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
700000 | USD |
CY2016Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1400000 | USD |
CY2016Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1410000 | USD |
CY2015Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
200000 | USD |
CY2016Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1800000 | USD |
CY2015Q4 | us-gaap |
Assets
Assets
|
94586000 | USD |
CY2016Q1 | us-gaap |
Assets
Assets
|
99587000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
18393000 | USD |
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
23931000 | USD |
CY2016Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
0 | USD |
CY2015Q4 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
2700000 | USD |
CY2016Q1 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
2700000 | USD |
CY2015Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
205000 | USD |
CY2016Q1 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
205000 | USD |
CY2015Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
179000 | USD |
CY2016Q1 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
179000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1525000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2564000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5422000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10260000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
1039000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
4838000 | USD |
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
|
50000000 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19659362 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19845671 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19659362 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19845671 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
20000 | USD |
CY2016Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
20000 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-5176000 | USD |
CY2015Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
38000 | USD |
CY2016Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2349000 | USD |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
3262000 | USD |
CY2016Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
4732000 | USD |
CY2015Q4 | us-gaap |
Deposit Assets
DepositAssets
|
189000 | USD |
CY2016Q1 | us-gaap |
Deposit Assets
DepositAssets
|
198000 | USD |
CY2015Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
227000 | USD |
CY2016Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2397000 | USD |
CY2016Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2397000 | USD |
CY2015Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
66000 | USD |
CY2016Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
3985000 | USD |
CY2014Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
512000 | USD |
CY2015Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
19195000 | USD |
CY2016Q1 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
15210000 | USD |
CY2015Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
19195000 | USD |
CY2016Q1 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
15210000 | USD |
CY2015Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.24 | |
CY2016Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.12 | |
CY2015 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Settlements
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationSettlements
|
5431000 | USD |
CY2016Q1 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Settlements
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationSettlements
|
-3985000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
3991000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
5811000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
40395000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
40395000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
36404000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
34584000 | USD |
CY2015Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3163000 | USD |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
8420000 | USD |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
5293000 | USD |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
20337000 | USD |
CY2016Q1 | us-gaap |
Goodwill
Goodwill
|
20337000 | USD |
CY2015 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
15044000 | USD |
CY2016Q1 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
0 | USD |
CY2015Q1 | us-gaap |
Gross Profit
GrossProfit
|
765000 | USD |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
11905000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3079000 | USD |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2375000 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
0 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-66000 | USD |
CY2015Q4 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
48771000 | USD |
CY2016Q1 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
48771000 | USD |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
44780000 | USD |
CY2016Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
42960000 | USD |
CY2015Q1 | us-gaap |
Interest Expense
InterestExpense
|
194000 | USD |
CY2016Q1 | us-gaap |
Interest Expense
InterestExpense
|
1210000 | USD |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
0 | USD |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
777000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
526000 | USD |
CY2016Q1 | us-gaap |
Inventory Net
InventoryNet
|
600000 | USD |
CY2015Q4 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
1030000 | USD |
CY2016Q1 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
1030000 | USD |
CY2016Q1 | us-gaap |
Lessee Leasing Arrangements Operating Leases Term Of Contract
LesseeLeasingArrangementsOperatingLeasesTermOfContract
|
P8Y | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
82528000 | USD |
CY2016Q1 | us-gaap |
Liabilities
Liabilities
|
87693000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
94586000 | USD |
CY2016Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
99587000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
36813000 | USD |
CY2016Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
45548000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
23716000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
24131000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
100000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
100000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
23616000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
24031000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
3260000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
867000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-470000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-715000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1751000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
4686000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3079000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2375000 | USD |
CY2015Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
172000 | USD |
CY2016Q1 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
181000 | USD |
CY2015Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
3717000 | USD |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
17081000 | USD |
CY2015Q4 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
371000 | USD |
CY2016Q1 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
190000 | USD |
CY2015Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-127000 | USD |
CY2016Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
2801000 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2952000 | USD |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5176000 | USD |
CY2016Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
11100000 | USD |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
247000 | USD |
CY2016Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
278000 | USD |
CY2015Q1 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
25000 | USD |
CY2016Q1 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
332000 | USD |
CY2015Q4 | us-gaap |
Other Deferred Credits Current
OtherDeferredCreditsCurrent
|
6997000 | USD |
CY2016Q1 | us-gaap |
Other Deferred Credits Current
OtherDeferredCreditsCurrent
|
12390000 | USD |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
2904000 | USD |
CY2016Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
2904000 | USD |
CY2015Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000 | USD |
CY2016Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
29000 | USD |
CY2016Q1 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-29000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
470000 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
715000 | USD |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2637000 | USD |
CY2016Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3212000 | USD |
CY2015Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1675000 | USD |
CY2016Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2136000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
2997000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
801000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
300000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
0 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
8755000 | USD |
CY2016Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
9470000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
7425000 | USD |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
7563000 | USD |
CY2015Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
37000 | USD |
CY2016Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
0 | USD |
CY2015Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
104000 | USD |
CY2016Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
404000 | USD |
CY2015Q4 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
2250000 | USD |
CY2016Q1 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
2250000 | USD |
CY2015Q4 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
9416000 | USD |
CY2016Q1 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
9350000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-161434000 | USD |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-163809000 | USD |
CY2016Q1 | us-gaap |
Revenues
Revenues
|
14254000 | USD |
CY2015Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
803000 | USD |
CY2016Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
14254000 | USD |
CY2016Q1 | us-gaap |
Security Deposit
SecurityDeposit
|
1250000 | USD |
CY2015Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
198000 | USD |
CY2016Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
5528000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12058000 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11894000 | USD |
CY2015Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
12867000 | shares |
CY2016Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
19736000 | shares |
CY2016Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Use of Estimates</font></div><div style="line-height:120%;text-indent:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"> </font></div><div style="line-height:120%;text-indent:24px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">We prepare our consolidated financial statements in conformity with GAAP. While preparing our financial statements, we make estimates and assumptions that affect amounts reported and disclosed in the consolidated financial statements and accompanying notes. Accordingly, actual results could differ from those estimates. On an ongoing basis, we evaluate our estimates, including those related to accounts receivable, intangible assets, the useful lives of property and equipment, stock-based compensation, and income taxes, among other items.</font></div></div> |