2018 Q4 Form 10-Q Financial Statement
#000136836518000061 Filed on November 14, 2018
Income Statement
Concept | 2018 Q4 | 2018 Q3 | 2017 Q4 |
---|---|---|---|
Revenue | $2.590M | $1.755M | $18.60M |
YoY Change | -86.08% | -90.98% | 24.33% |
Cost Of Revenue | $7.130M | $1.231M | $4.640M |
YoY Change | 53.66% | -78.18% | 39.76% |
Gross Profit | -$4.540M | $524.0K | $13.96M |
YoY Change | -132.52% | -96.21% | 19.93% |
Gross Profit Margin | -175.29% | 29.86% | 75.05% |
Selling, General & Admin | $4.250M | $4.868M | $16.66M |
YoY Change | -74.49% | -70.13% | 1.59% |
% of Gross Profit | 929.01% | 119.34% | |
Research & Development | $840.0K | $1.459M | $890.0K |
YoY Change | -5.62% | 68.67% | 0.0% |
% of Gross Profit | 278.44% | 6.38% | |
Depreciation & Amortization | $430.0K | $520.0K | $2.810M |
YoY Change | -84.7% | -79.05% | -30.79% |
% of Gross Profit | 99.24% | 20.13% | |
Operating Expenses | $5.560M | $8.125M | $20.70M |
YoY Change | -73.14% | -67.99% | -3.09% |
Operating Profit | -$10.10M | -$6.370M | -$6.740M |
YoY Change | 49.85% | 7.42% | -30.66% |
Interest Expense | -$2.220M | $345.0K | -$1.370M |
YoY Change | 62.04% | -68.06% | 31.73% |
% of Operating Profit | |||
Other Income/Expense, Net | $5.910M | $3.164M | -$66.72M |
YoY Change | -108.86% | -144.62% | -2408.65% |
Pretax Income | -$8.240M | -$3.206M | -$89.48M |
YoY Change | -90.79% | -75.38% | 1036.98% |
Income Tax | $1.300M | -$442.0K | -$22.82M |
% Of Pretax Income | |||
Net Earnings | -$7.120M | -$3.765M | -$89.15M |
YoY Change | -92.01% | -71.58% | 935.42% |
Net Earnings / Revenue | -274.9% | -214.53% | -479.3% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$128.5K | -$106.3K | -$3.324M |
COMMON SHARES | |||
Basic Shares Outstanding | 36.67M shares | 26.94M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2018 Q4 | 2018 Q3 | 2017 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $14.40M | $9.900M | $22.60M |
YoY Change | -36.28% | -38.13% | 227.54% |
Cash & Equivalents | $1.410M | $9.902M | $22.63M |
Short-Term Investments | |||
Other Short-Term Assets | $242.0K | $1.561M | $7.000K |
YoY Change | 3357.14% | 83.43% | -99.02% |
Inventory | $587.0K | $744.0K | $234.0K |
Prepaid Expenses | $1.076M | $2.918M | $2.036M |
Receivables | $5.762M | $4.753M | $3.673M |
Other Receivables | $5.200M | $100.0K | $300.0K |
Total Short-Term Assets | $44.15M | $35.12M | $43.78M |
YoY Change | 0.83% | 2.95% | 106.78% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.075M | $11.63M | $13.39M |
YoY Change | -84.5% | -17.14% | -13.8% |
Goodwill | $0.00 | $20.10M | $1.585M |
YoY Change | -100.0% | -30.43% | -94.08% |
Intangibles | $1.010M | $19.95M | $23.95M |
YoY Change | -95.78% | -35.92% | -35.98% |
Long-Term Investments | $2.000M | $2.000M | $1.000M |
YoY Change | 100.0% | 100.0% | 0.0% |
Other Assets | $450.0K | $1.620M | $1.192M |
YoY Change | -62.25% | 224.0% | -66.89% |
Total Long-Term Assets | $49.66M | $55.33M | $59.75M |
YoY Change | -16.89% | -26.85% | -29.31% |
TOTAL ASSETS | |||
Total Short-Term Assets | $44.15M | $35.12M | $43.78M |
Total Long-Term Assets | $49.66M | $55.33M | $59.75M |
Total Assets | $93.81M | $90.45M | $103.5M |
YoY Change | -9.4% | -17.58% | -2.05% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $5.675M | $23.96M | $17.86M |
YoY Change | -68.22% | 19.21% | 7.92% |
Accrued Expenses | $16.81M | $12.03M | $18.80M |
YoY Change | -10.55% | -18.74% | 34.59% |
Deferred Revenue | $132.0K | $5.049M | $3.691M |
YoY Change | -96.42% | ||
Short-Term Debt | $3.000M | $3.000M | $3.000M |
YoY Change | 0.0% | 0.0% | |
Long-Term Debt Due | $35.31M | $37.32M | $38.09M |
YoY Change | -7.28% | -1.52% | 37985.0% |
Total Short-Term Liabilities | $102.6M | $90.09M | $90.46M |
YoY Change | 13.41% | -2.42% | 116.13% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | $2.934M | $3.296M | $3.501M |
YoY Change | -16.2% | -20.88% | -2.51% |
Total Long-Term Liabilities | $2.934M | $3.296M | $3.501M |
YoY Change | -16.2% | -20.88% | -91.55% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $102.6M | $90.09M | $90.46M |
Total Long-Term Liabilities | $2.934M | $3.296M | $3.501M |
Total Liabilities | $106.9M | $100.5M | $183.1M |
YoY Change | -41.61% | -15.7% | 69.09% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$321.2M | -$314.1M | -$299.8M |
YoY Change | 7.13% | 49.08% | 55.27% |
Common Stock | $39.00K | $36.00K | $28.00K |
YoY Change | 39.29% | 44.0% | 27.27% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$13.12M | -$10.00M | -$79.59M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $93.81M | $90.45M | $103.5M |
YoY Change | -9.4% | -17.58% | -2.05% |
Cashflow Statement
Concept | 2018 Q4 | 2018 Q3 | 2017 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$7.120M | -$3.765M | -$89.15M |
YoY Change | -92.01% | -71.58% | 935.42% |
Depreciation, Depletion And Amortization | $430.0K | $520.0K | $2.810M |
YoY Change | -84.7% | -79.05% | -30.79% |
Cash From Operating Activities | $2.480M | -$4.440M | -$9.140M |
YoY Change | -127.13% | -267.55% | 184.74% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$360.0K | -$440.0K | -$940.0K |
YoY Change | -61.7% | -49.43% | 36.23% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $510.0K | -$320.0K | $90.00K |
YoY Change | 466.67% | -1000.0% | |
Cash From Investing Activities | $150.0K | -$760.0K | -$840.0K |
YoY Change | -117.86% | -12.64% | 20.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.350M | 8.100M | 16.63M |
YoY Change | -91.88% | 15.71% | 202.36% |
NET CHANGE | |||
Cash From Operating Activities | 2.480M | -4.440M | -9.140M |
Cash From Investing Activities | 150.0K | -760.0K | -840.0K |
Cash From Financing Activities | 1.350M | 8.100M | 16.63M |
Net Change In Cash | 3.980M | 2.900M | 6.650M |
YoY Change | -40.15% | -66.97% | 318.24% |
FREE CASH FLOW | |||
Cash From Operating Activities | $2.480M | -$4.440M | -$9.140M |
Capital Expenditures | -$360.0K | -$440.0K | -$940.0K |
Free Cash Flow | $2.840M | -$4.000M | -$8.200M |
YoY Change | -134.63% | -213.64% | 225.4% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
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
|
2018 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2018-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001368365 | ||
CY2018Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
36668696 | shares |
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Remark Holdings, Inc. | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
mark |
Contract With Customer Term Of Contract
ContractWithCustomerTermOfContract
|
P1Y | ||
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2018Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2018Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
28406026 | shares |
CY2018Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
36468696 | shares |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
28406026 | shares |
CY2018Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
36468696 | shares |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | segment | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2018Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2018Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2018Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9902000 | USD |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
22632000 | USD |
CY2018Q3 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
11655000 | USD |
CY2017Q4 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
11670000 | USD |
CY2018Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4753000 | USD |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3673000 | USD |
CY2018Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
8710000 | USD |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
5518000 | USD |
CY2018Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
100000 | USD |
CY2017Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
290000 | USD |
CY2018Q3 | us-gaap |
Assets Current
AssetsCurrent
|
35120000 | USD |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
43783000 | USD |
CY2018Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
0 | USD |
CY2017Q4 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
100000 | USD |
CY2018Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
11630000 | USD |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13387000 | USD |
CY2018Q3 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
2030000 | USD |
CY2017Q4 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
1030000 | USD |
CY2018Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
19950000 | USD |
CY2017Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
23946000 | USD |
CY2018Q3 | us-gaap |
Goodwill
Goodwill
|
20099000 | USD |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
20099000 | USD |
CY2018Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1620000 | USD |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1192000 | USD |
CY2018Q3 | us-gaap |
Assets
Assets
|
90449000 | USD |
CY2017Q4 | us-gaap |
Assets
Assets
|
103537000 | USD |
CY2018Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
23956000 | USD |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
17857000 | USD |
CY2018Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
12034000 | USD |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
18795000 | USD |
CY2018Q3 | mark |
Contract With Customer Liability Deferred Merchant Booking
ContractWithCustomerLiabilityDeferredMerchantBooking
|
8727000 | USD |
CY2017Q4 | mark |
Contract With Customer Liability Deferred Merchant Booking
ContractWithCustomerLiabilityDeferredMerchantBooking
|
9027000 | USD |
CY2018Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
5049000 | USD |
CY2017Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
3691000 | USD |
CY2018Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
3000000 | USD |
CY2017Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
3000000 | USD |
CY2018Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
37319000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
38085000 | USD |
CY2018Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
90085000 | USD |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
90455000 | USD |
CY2018Q3 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
7072000 | USD |
CY2017Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
89169000 | USD |
CY2018Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
3296000 | USD |
CY2017Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
3501000 | USD |
CY2018Q3 | us-gaap |
Liabilities
Liabilities
|
100453000 | USD |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
183125000 | USD |
CY2018Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2018Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2018Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
36000 | USD |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
28000 | USD |
CY2018Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
304006000 | USD |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
220117000 | USD |
CY2018Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
48000 | USD |
CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
115000 | USD |
CY2018Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-314094000 | USD |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-299848000 | USD |
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-10004000 | USD |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-79588000 | USD |
CY2018Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
90449000 | USD |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
56788000 | USD | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
103537000 | USD |
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
19351000 | USD |
CY2017Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
19449000 | USD |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
52004000 | USD | |
CY2018Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
4393000 | USD |
CY2017Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
5641000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
14557000 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
12270000 | USD | |
CY2018Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
7213000 | USD |
CY2017Q3 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
6326000 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
20884000 | USD | |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
17975000 | USD | |
CY2018Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
842000 | USD |
CY2017Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
865000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2587000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2657000 | USD | |
CY2018Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
10444000 | USD |
CY2017Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
9971000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
44941000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
26656000 | USD | |
CY2018Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2756000 | USD |
CY2017Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2482000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
8220000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
8237000 | USD | |
CY2018Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD |
CY2017Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
28000 | USD |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
28000 | USD | |
CY2018Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
117000 | USD |
CY2017Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
66000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
264000 | USD | |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
168000 | USD | |
CY2018Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
25765000 | USD |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
25379000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
91453000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
67991000 | USD | |
CY2018Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6414000 | USD |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5930000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-34665000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-15987000 | USD | |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
1080000 | USD |
CY2018Q3 | us-gaap |
Interest Expense
InterestExpense
|
1307000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
3968000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
3279000 | USD | |
CY2018Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000 | USD |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
56000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
20000 | USD | |
CY2018Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
3525000 | USD |
CY2017Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-5978000 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
22190000 | USD | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2351000 | USD | |
CY2018Q3 | mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
-12000 | USD |
CY2017Q3 | mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
-33000 | USD |
mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
511000 | USD | |
mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
-85000 | USD | |
CY2018Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
2207000 | USD |
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-7091000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
18789000 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-993000 | USD | |
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-4207000 | USD |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-13021000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-15876000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-16980000 | USD | |
CY2018Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-442000 | USD |
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
229000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-1437000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
603000 | USD | |
CY2018Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3765000 | USD |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-13250000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-14439000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-17583000 | USD | |
CY2018Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-82000 | USD |
CY2017Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
48000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-67000 | USD | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
20000 | USD | |
CY2018Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-3847000 | USD |
CY2017Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-13202000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-14506000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-17563000 | USD | |
CY2018Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
35463000 | shares |
CY2017Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
22811000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
33608000 | shares | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
22744000 | shares | |
CY2018Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.11 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.58 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.43 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.77 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-18691000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
616000 | USD | |
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
629000 | USD | |
us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2728000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2631000 | USD | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
480000 | USD | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
29000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2579000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2660000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
10951000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
8315000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
3000000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
1526000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD | |
us-gaap |
Payment For Contingent Consideration Liability Financing Activities
PaymentForContingentConsiderationLiabilityFinancingActivities
|
900000 | USD | |
us-gaap |
Payment For Contingent Consideration Liability Financing Activities
PaymentForContingentConsiderationLiabilityFinancingActivities
|
0 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
0 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
179000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
8525000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
11136000 | USD | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-12745000 | USD | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
9092000 | USD | |
CY2017Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
34302000 | USD |
CY2016Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
18548000 | USD |
CY2018Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
21557000 | USD |
CY2017Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
27640000 | USD |
us-gaap |
Interest Paid Net
InterestPaidNet
|
3426000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
3031000 | USD | |
mark |
Noncashor Part Noncash Issuanceof Common Stock
NoncashorPartNoncashIssuanceofCommonStock
|
59907000 | USD | |
mark |
Noncashor Part Noncash Issuanceof Common Stock
NoncashorPartNoncashIssuanceofCommonStock
|
0 | USD | |
us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
0 | USD | |
us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
121000 | USD | |
mark |
Common Stock Subscriptions Payable
CommonStockSubscriptionsPayable
|
520000 | USD | |
mark |
Common Stock Subscriptions Payable
CommonStockSubscriptionsPayable
|
0 | USD | |
CY2018Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-314100000 | USD |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9900000 | USD |
CY2018Q3 | mark |
Working Capital
WorkingCapital
|
55000000.0 | USD |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
56800000 | USD | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
Use of Estimates<div style="line-height:120%;text-indent:24px;font-size:10pt;"><span style="font-family:inherit;font-size:10pt;"> </span></div>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, the fair value of the warrant liability, income taxes, inventory reserve and purchase price allocation, among other items. | ||
mark |
Revenue Recognition Shortterm Credit Policies To Customer Maximum Typical Term
RevenueRecognitionShorttermCreditPoliciesToCustomerMaximumTypicalTerm
|
P90D | ||
mark |
Contract With Customer Reimbursement Percentage Of Commissions Paid
ContractWithCustomerReimbursementPercentageOfCommissionsPaid
|
0.10 | ||
CY2018Q3 | us-gaap |
Contract With Customer Refund Liability
ContractWithCustomerRefundLiability
|
500000 | USD |
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
19351000 | USD |
CY2018Q3 | mark |
Estimated Future Equity Financing Events Next Twelve Months
EstimatedFutureEquityFinancingEventsNextTwelveMonths
|
1 | future_event |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
56788000 | USD | |
us-gaap |
Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
|
3100000 | USD | |
CY2018Q1 | mark |
Classof Stockor Warrants Stock Price Trigger
ClassofStockorWarrantsStockPriceTrigger
|
14.00 | |
CY2018Q3 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
2250000 | USD |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9902000 | USD |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
22632000 | USD |
CY2018Q3 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
11655000 | USD |
CY2017Q4 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
11670000 | USD |
CY2018Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
21557000 | USD |
CY2017Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
34302000 | USD |
CY2018Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2918000 | USD |
CY2017Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2036000 | USD |
CY2018Q3 | us-gaap |
Deposit Assets
DepositAssets
|
3487000 | USD |
CY2017Q4 | us-gaap |
Deposit Assets
DepositAssets
|
1960000 | USD |
CY2018Q3 | us-gaap |
Inventory Net
InventoryNet
|
744000 | USD |
CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
234000 | USD |
CY2018Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1561000 | USD |
CY2017Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1288000 | USD |
CY2018Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
8710000 | USD |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
5518000 | USD |
CY2018Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
27847000 | USD |
CY2017Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
25338000 | USD |
CY2018Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
16217000 | USD |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
11951000 | USD |
CY2018Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
11630000 | USD |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13387000 | USD |
mark |
Depreciationand Amortization Expense Excluding Amortizationof Intangible Assets
DepreciationandAmortizationExpenseExcludingAmortizationofIntangibleAssets
|
4400000 | USD | |
mark |
Depreciationand Amortization Expense Excluding Amortizationof Intangible Assets
DepreciationandAmortizationExpenseExcludingAmortizationofIntangibleAssets
|
4100000 | USD | |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
28317000 | USD |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
16771000 | USD |
CY2018Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
11546000 | USD |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
29208000 | USD |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
13667000 | USD |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
15541000 | USD |
CY2018Q3 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
36721000 | USD |
CY2018Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
19950000 | USD |
CY2017Q4 | us-gaap |
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
|
37613000 | USD |
CY2017Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
23946000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3800000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
4100000 | USD | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
20099000 | USD |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
26763000 | USD |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
0 | USD | |
CY2017 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
2116000 | USD |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | USD | |
CY2017 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
8796000 | USD |
us-gaap |
Goodwill Other Increase Decrease
GoodwillOtherIncreaseDecrease
|
0 | USD | |
CY2017 | us-gaap |
Goodwill Other Increase Decrease
GoodwillOtherIncreaseDecrease
|
16000 | USD |
CY2018Q3 | us-gaap |
Goodwill
Goodwill
|
20099000 | USD |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
20099000 | USD |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.091 | ||
CY2016Q3 | mark |
Loans Payable Increase Decreaseto Principal
LoansPayableIncreaseDecreasetoPrincipal
|
8000000.0 | USD |
CY2016Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
35500000 | USD |
CY2016Q3 | mark |
Debt Instrument Interest Rate Floorof Variable Rate
DebtInstrumentInterestRateFloorofVariableRate
|
0.01 | |
CY2018Q3 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
1650000 | USD |
CY2017Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
1820000 | USD |
CY2018Q3 | mark |
Early Termination Cost Accrual Balance
EarlyTerminationCostAccrualBalance
|
1242000 | USD |
CY2017Q4 | mark |
Early Termination Cost Accrual Balance
EarlyTerminationCostAccrualBalance
|
0 | USD |
CY2018Q3 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
0 | USD |
CY2017Q4 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
940000 | USD |
CY2018Q3 | us-gaap |
Deferred Tax And Other Liabilities Noncurrent
DeferredTaxAndOtherLiabilitiesNoncurrent
|
369000 | USD |
CY2017Q4 | us-gaap |
Deferred Tax And Other Liabilities Noncurrent
DeferredTaxAndOtherLiabilitiesNoncurrent
|
741000 | USD |
CY2018Q3 | mark |
Other Liabilities Miscellaneous Noncurrent
OtherLiabilitiesMiscellaneousNoncurrent
|
35000 | USD |
CY2017Q4 | mark |
Other Liabilities Miscellaneous Noncurrent
OtherLiabilitiesMiscellaneousNoncurrent
|
0 | USD |
CY2018Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
3296000 | USD |
CY2017Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
3501000 | USD |
CY2017Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
0 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
2295000 | USD | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
798000 | USD | |
mark |
Restructuring Reserve Receipt Of Sublease Payments
RestructuringReserveReceiptOfSubleasePayments
|
95000 | USD | |
us-gaap |
Restructuring Reserve Translation And Other Adjustment
RestructuringReserveTranslationAndOtherAdjustment
|
-16000 | USD | |
CY2018Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
1608000 | USD |
CY2018Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
900000 | USD |
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1600000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
12900000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2200000 | USD | |
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
19351000 | USD |
CY2018Q3 | mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-2778000 | USD |
CY2017Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
19449000 | USD |
CY2017Q3 | mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-1824000 | USD |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
56788000 | USD | |
mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-12965000 | USD | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
52004000 | USD | |
mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-5562000 | USD | |
CY2018Q3 | mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-2778000 | USD |
CY2017Q3 | mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-1824000 | USD |
mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-12965000 | USD | |
mark |
Increase Decreaseto Ebitda
IncreaseDecreasetoEBITDA
|
-5562000 | USD | |
CY2018Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2756000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
8220000 | USD | |
CY2017Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
2482000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
8237000 | USD | |
CY2018Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD |
CY2017Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
28000 | USD |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
28000 | USD | |
CY2018Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
891000 | USD |
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1629000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
12913000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2225000 | USD | |
CY2018Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-1000 | USD |
CY2017Q3 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
0 | USD |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-56000 | USD | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-20000 | USD | |
CY2018Q3 | mark |
Other Operating Gain Loss
OtherOperatingGainLoss
|
-12000 | USD |
CY2017Q3 | mark |
Other Operating Gain Loss
OtherOperatingGainLoss
|
-33000 | USD |
mark |
Other Operating Gain Loss
OtherOperatingGainLoss
|
511000 | USD | |
mark |
Other Operating Gain Loss
OtherOperatingGainLoss
|
-85000 | USD | |
CY2018Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6414000 | USD |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5930000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-34665000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-15987000 | USD | |
CY2018Q3 | us-gaap |
Interest Expense
InterestExpense
|
1307000 | USD |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
1080000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
3968000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
3279000 | USD | |
CY2018Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000 | USD |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
56000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
20000 | USD | |
CY2018Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
3525000 | USD |
CY2017Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-5978000 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
22190000 | USD | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2351000 | USD | |
CY2018Q3 | mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
-12000 | USD |
CY2017Q3 | mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
-33000 | USD |
mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
511000 | USD | |
mark |
Other Nonoperating Gain Loss
OtherNonoperatingGainLoss
|
-85000 | USD | |
CY2018Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
2207000 | USD |
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-7091000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
18789000 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-993000 | USD | |
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-4207000 | USD |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-13021000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-15876000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-16980000 | USD | |
CY2018Q3 | us-gaap |
Assets
Assets
|
90449000 | USD |
CY2017Q4 | us-gaap |
Assets
Assets
|
103537000 | USD |