2012 Q4 Form 10-Q Financial Statement
#000114420412062744 Filed on November 14, 2012
Income Statement
Concept | 2012 Q4 | 2012 Q3 | 2011 Q4 |
---|---|---|---|
Revenue | $1.160M | $170.7K | $0.00 |
YoY Change | -5.17% | ||
Cost Of Revenue | $770.0K | $26.77K | |
YoY Change | |||
Gross Profit | $400.0K | $143.9K | |
YoY Change | |||
Gross Profit Margin | 34.48% | 84.32% | |
Selling, General & Admin | $6.720M | $1.600M | -$960.0K |
YoY Change | -800.0% | -93.51% | |
% of Gross Profit | 1680.0% | 1111.7% | |
Research & Development | $10.00K | ||
YoY Change | |||
% of Gross Profit | 6.95% | ||
Depreciation & Amortization | $140.0K | $53.94K | $310.0K |
YoY Change | -54.84% | ||
% of Gross Profit | 35.0% | 37.48% | |
Operating Expenses | $6.850M | $1.698M | $450.0K |
YoY Change | 1422.22% | -93.11% | |
Operating Profit | -$6.450M | -$1.527M | |
YoY Change | 1166.18% | ||
Interest Expense | $60.00K | -$412.3K | $0.00 |
YoY Change | 106.13% | ||
% of Operating Profit | |||
Other Income/Expense, Net | $460.0K | -$50.00K | $0.00 |
YoY Change | |||
Pretax Income | -$5.940M | -$1.170M | -$450.0K |
YoY Change | 1220.0% | -95.26% | |
Income Tax | $160.0K | $0.00 | $0.00 |
% Of Pretax Income | |||
Net Earnings | -$7.480M | -$1.814M | -$450.0K |
YoY Change | 1562.22% | 1576.42% | |
Net Earnings / Revenue | -644.83% | -1062.92% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$4.850K | -$1.305K | $15.16K |
COMMON SHARES | |||
Basic Shares Outstanding | 28.34M | 5.750M | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2012 Q4 | 2012 Q3 | 2011 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.500M | $0.00 | $100.0K |
YoY Change | 3400.0% | -50.0% | |
Cash & Equivalents | $3.547M | $2.653M | $59.39K |
Short-Term Investments | |||
Other Short-Term Assets | $7.500M | $46.20M | $300.0K |
YoY Change | 2400.0% | -99.35% | |
Inventory | |||
Prepaid Expenses | $3.537K | $17.89K | |
Receivables | $10.86M | $6.285K | |
Other Receivables | $4.800M | $0.00 | |
Total Short-Term Assets | $28.01M | $46.20M | $408.2K |
YoY Change | 6761.16% | -99.12% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $261.8K | $229.0K | |
YoY Change | 14.3% | ||
Goodwill | $0.00 | $422.2K | |
YoY Change | -100.0% | ||
Intangibles | $111.7K | $608.8K | |
YoY Change | -81.66% | ||
Long-Term Investments | $0.00 | ||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $373.4K | -$18.41K | $1.260M |
YoY Change | -70.36% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $28.01M | $46.20M | $408.2K |
Total Long-Term Assets | $373.4K | -$18.41K | $1.260M |
Total Assets | $28.38M | $46.18M | $1.668M |
YoY Change | 1601.13% | -96.41% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $498.4K | $1.313M | $239.0K |
YoY Change | 108.58% | 138.96% | |
Accrued Expenses | $910.0K | $884.5K | |
YoY Change | 2.89% | ||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $9.400M | $0.00 | |
YoY Change | |||
Long-Term Debt Due | $0.00 | ||
YoY Change | |||
Total Short-Term Liabilities | $11.23M | $2.200M | $2.892M |
YoY Change | 288.45% | 2792.09% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $100.0K | $4.000M | |
YoY Change | -97.5% | ||
Total Long-Term Liabilities | $100.0K | $0.00 | $4.000M |
YoY Change | -97.5% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $11.23M | $2.200M | $2.892M |
Total Long-Term Liabilities | $100.0K | $0.00 | $4.000M |
Total Liabilities | $11.37M | $2.164M | $6.892M |
YoY Change | 64.98% | 6791.84% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$70.62M | -$51.27M | |
YoY Change | 37.73% | ||
Common Stock | $87.45M | $345.00 | $49.20M |
YoY Change | 77.75% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $2.642M | ||
YoY Change | |||
Treasury Stock Shares | 6.250M shares | ||
Shareholders Equity | $17.10M | $20.98M | $22.70M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $28.38M | $46.18M | $1.668M |
YoY Change | 1601.13% | -96.41% |
Cashflow Statement
Concept | 2012 Q4 | 2012 Q3 | 2011 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$7.480M | -$1.814M | -$450.0K |
YoY Change | 1562.22% | 1576.42% | |
Depreciation, Depletion And Amortization | $140.0K | $53.94K | $310.0K |
YoY Change | -54.84% | ||
Cash From Operating Activities | -$16.05M | -$6.270M | -$5.000M |
YoY Change | 221.0% | 31250.0% | 2677.78% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $170.0K | -$30.00K | $780.0K |
YoY Change | -78.21% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$6.980M | $0.00 | -$80.00K |
YoY Change | 8625.0% | -99.83% | |
Cash From Investing Activities | -$7.150M | $30.00K | -$870.0K |
YoY Change | 721.84% | -98.12% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 23.81M | 7.380M | 3.520M |
YoY Change | 576.42% | -92.44% | |
NET CHANGE | |||
Cash From Operating Activities | -16.05M | -6.270M | -5.000M |
Cash From Investing Activities | -7.150M | 30.00K | -870.0K |
Cash From Financing Activities | 23.81M | 7.380M | 3.520M |
Net Change In Cash | 610.0K | 1.140M | -2.350M |
YoY Change | -125.96% | -5800.0% | -1405.56% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$16.05M | -$6.270M | -$5.000M |
Capital Expenditures | $170.0K | -$30.00K | $780.0K |
Free Cash Flow | -$16.22M | -$6.240M | -$5.780M |
YoY Change | 180.62% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
551361 | USD |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001499961 | ||
CY2012Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
28338306 | |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Net Element International, Inc. | ||
CY2012Q3 | nete |
Business Combination Fair Value Minimum Target Percentage Of Trust Value
BusinessCombinationFairValueMinimumTargetPercentageOfTrustValue
|
0.8 | |
CY2012Q3 | nete |
Business Combination Minimum Voting Interest
BusinessCombinationMinimumVotingInterest
|
0.5 | |
nete |
Concentration Risk Credit Risk Federal Depository Insurance Coverage Amount
ConcentrationRiskCreditRiskFederalDepositoryInsuranceCoverageAmount
|
250000 | USD | |
nete |
Proceeds From Sale Of Underwriters Option
ProceedsFromSaleOfUnderwritersOption
|
100 | USD | |
nete |
Proceeds From Sale Of Underwriters Option
ProceedsFromSaleOfUnderwritersOption
|
USD | ||
nete |
Formation Costs Paid By Related Party
FormationCostsPaidByRelatedParty
|
111865 | USD | |
nete |
Formation Costs Paid By Related Party
FormationCostsPaidByRelatedParty
|
30059 | USD | |
nete |
Formation Costs Paid By Related Party
FormationCostsPaidByRelatedParty
|
261714 | USD | |
nete |
Number Of Shares Required To Vote Against Business Combination
NumberOfSharesRequiredToVoteAgainstBusinessCombination
|
2295400 | ||
CY2010Q4 | nete |
Number Of Warrants Issued
NumberOfWarrantsIssued
|
4340000 | |
nete |
Offering Costs Paid By Related Party
OfferingCostsPaidByRelatedParty
|
USD | ||
nete |
Offering Costs Paid By Related Party
OfferingCostsPaidByRelatedParty
|
USD | ||
nete |
Offering Costs Paid By Related Party
OfferingCostsPaidByRelatedParty
|
133303 | USD | |
nete |
Option Indexed To Issuers Equity Shares Issuable Upon Exercise Of Warrants
OptionIndexedToIssuersEquitySharesIssuableUponExerciseOfWarrants
|
200000 | ||
nete |
Option Indexed To Issuers Equity Units
OptionIndexedToIssuersEquityUnits
|
200000 | ||
CY2010Q4 | nete |
Option Indexed To Issuers Equity Units
OptionIndexedToIssuersEquityUnits
|
200000 | |
nete |
Option Indexed To Issuers Equity Warrants
OptionIndexedToIssuersEquityWarrants
|
200000 | ||
CY2010Q4 | nete |
Payment Of Stock Issuance Costs Related To Underwriters Option
PaymentOfStockIssuanceCostsRelatedToUnderwritersOption
|
135000 | USD |
nete |
Percentage Shareholders Required To Vote Against Business Combination
PercentageShareholdersRequiredToVoteAgainstBusinessCombination
|
0.499 | ||
nete |
Proceeds From Sale Of Underwriters Option
ProceedsFromSaleOfUnderwritersOption
|
USD | ||
CY2010Q4 | nete |
Proceeds From Sale Of Underwriters Option
ProceedsFromSaleOfUnderwritersOption
|
100 | USD |
nete |
Restricted Cash And Investments Agreement Minimum Aggregate Value
RestrictedCashAndInvestmentsAgreementMinimumAggregateValue
|
46000000 | USD | |
nete |
Restricted Cash And Investments Agreement Minimum Per Share Value
RestrictedCashAndInvestmentsAgreementMinimumPerShareValue
|
10.0 | ||
nete |
Shares Agreement Percentage Of Shares Defining Permitted Transferee
SharesAgreementPercentageOfSharesDefiningPermittedTransferee
|
0.33 | ||
nete |
Shares Agreement Recalculated Purchase Price
SharesAgreementRecalculatedPurchasePrice
|
0.01739 | ||
CY2010Q4 | nete |
Stock Issued During Period Shares Units Issued Pursuant To Over Allotment Option
StockIssuedDuringPeriodSharesUnitsIssuedPursuantToOverAllotmentOption
|
600000 | |
nete |
Underwriter Fee Percent Of Gross Proceeds
UnderwriterFeePercentOfGrossProceeds
|
0.0225 | ||
CY2010Q4 | nete |
Warrants Issued Price Per Warrant
WarrantsIssuedPricePerWarrant
|
0.5 | |
CY2012Q3 | nete |
Weighted Average Number Of Shares Outstanding Basic And Diluted Duration
WeightedAverageNumberOfSharesOutstandingBasicAndDilutedDuration
|
5750000 | |
CY2011Q3 | nete |
Weighted Average Number Of Shares Outstanding Basic And Diluted Duration
WeightedAverageNumberOfSharesOutstandingBasicAndDilutedDuration
|
5750000 | |
nete |
Weighted Average Number Of Shares Outstanding Basic And Diluted Duration
WeightedAverageNumberOfSharesOutstandingBasicAndDilutedDuration
|
5750000 | ||
nete |
Weighted Average Number Of Shares Outstanding Basic And Diluted Duration
WeightedAverageNumberOfSharesOutstandingBasicAndDilutedDuration
|
5750000 | ||
nete |
Weighted Average Number Of Shares Outstanding Basic And Diluted Duration
WeightedAverageNumberOfSharesOutstandingBasicAndDilutedDuration
|
4894888 | ||
CY2012Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1313275 | USD |
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
331016 | USD |
CY2012Q3 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
498441 | USD |
CY2011Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
220345 | USD |
CY2012Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
23532626 | USD |
CY2011Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
23532626 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
1100000 | USD | |
CY2012Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
9340000 | |
CY2011Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
9340000 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
9340000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
9340000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
9340000 | ||
CY2012Q3 | us-gaap |
Assets
Assets
|
46181588 | USD |
CY2011Q4 | us-gaap |
Assets
Assets
|
46284557 | USD |
CY2012Q3 | us-gaap |
Cash
Cash
|
13051 | USD |
CY2011Q4 | us-gaap |
Cash
Cash
|
101667 | USD |
CY2011Q3 | us-gaap |
Cash
Cash
|
141994 | USD |
CY2010Q2 | us-gaap |
Cash
Cash
|
USD | |
CY2010Q4 | us-gaap |
Cash
Cash
|
207805 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-88616 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-65811 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
13051 | USD | |
CY2012Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
345 | USD |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
345 | USD |
CY2012Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2011Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2012Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2011Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2012Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5750000 | |
CY2011Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5750000 | |
CY2012Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5750000 | |
CY2011Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5750000 | |
CY2012Q3 | us-gaap |
Deferred Offering Costs
DeferredOfferingCosts
|
1600000 | USD |
CY2011Q4 | us-gaap |
Deferred Offering Costs
DeferredOfferingCosts
|
1600000 | USD |
CY2012Q3 | us-gaap |
Development Stage Enterprise Deficit Accumulated During Development Stage
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
2552492 | USD |
CY2011Q4 | us-gaap |
Development Stage Enterprise Deficit Accumulated During Development Stage
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
836409 | USD |
CY2012Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.22 | |
CY2011Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.3 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.04 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.52 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
70441 | USD | |
CY2012Q3 | us-gaap |
Liabilities
Liabilities
|
2164475 | USD |
CY2012Q3 | us-gaap |
Equity Issuance Dollar Amount Per Share
EquityIssuanceDollarAmountPerShare
|
0.01739 | |
CY2010Q4 | us-gaap |
Equity Issuance Dollar Amount Per Share
EquityIssuanceDollarAmountPerShare
|
10.0 | |
CY2012Q3 | us-gaap |
Equity Issuance Number Of Equity Securities Issued For Cash
EquityIssuanceNumberOfEquitySecuritiesIssuedForCash
|
1437500 | |
CY2012Q3 | us-gaap |
Equity Issuance Total Dollar Amount
EquityIssuanceTotalDollarAmount
|
25000 | USD |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
982259 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-5642 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1313275 | USD | |
us-gaap |
Increase Decrease In Due To Related Parties Current
IncreaseDecreaseInDueToRelatedPartiesCurrent
|
278096 | USD | |
us-gaap |
Increase Decrease In Due To Related Parties Current
IncreaseDecreaseInDueToRelatedPartiesCurrent
|
97559 | USD | |
us-gaap |
Increase Decrease In Due To Related Parties Current
IncreaseDecreaseInDueToRelatedPartiesCurrent
|
498441 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-14353 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-56149 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
3537 | USD | |
us-gaap |
Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
|
USD | ||
us-gaap |
Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
|
-14083 | USD | |
us-gaap |
Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
|
46165000 | USD | |
CY2012Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
6393 | USD |
CY2011Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
12379 | USD |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
18020 | USD | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
38799 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2552492 | USD | |
CY2012Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
352759 | USD |
CY2012Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
46181588 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
46284557 | USD |
CY2012Q3 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
400000 | USD |
CY2011Q3 | us-gaap |
Long Term Purchase Commitment Amount
LongTermPurchaseCommitmentAmount
|
7500 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
352759 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
USD | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
46922364 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
14083 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-46165000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-441375 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-79894 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-744313 | USD | |
CY2012Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1282033 | USD |
CY2011Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-108225 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1716083 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-227960 | USD | |
CY2011Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
USD | |
CY2012Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
1288426 | USD |
CY2011Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
120604 | USD |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
1734103 | USD | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
266759 | USD | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
2622933 | USD | |
CY2012Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1288426 | USD |
CY2011Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-120604 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1734103 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-266759 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2622933 | USD | |
us-gaap |
Option Indexed To Issuers Equity Shares
OptionIndexedToIssuersEquityShares
|
200000 | ||
us-gaap |
Option Indexed To Issuers Equity Strike Price
OptionIndexedToIssuersEquityStrikePrice
|
12.5 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
USD | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
USD | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
1 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
USD | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
USD | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
1625494 | USD | |
CY2010Q4 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
900000 | USD |
CY2012Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2011Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2012Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2011Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | |
CY2012Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2011Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2012Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2011Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2012Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2011Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2012Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
3537 | USD |
CY2011Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
17890 | USD |
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
USD | ||
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
USD | ||
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
46000000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
25000 | USD | |
us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
USD | ||
us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
USD | ||
us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
2170000 | USD | |
CY2010Q4 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
40000000 | USD |
CY2010Q4 | us-gaap |
Proceeds From Other Equity
ProceedsFromOtherEquity
|
6000000 | USD |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
352759 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
USD | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
352759 | USD | |
CY2012Q3 | us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
22500 | USD |
CY2011Q3 | us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
22500 | USD |
us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
67500 | USD | |
us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
67500 | USD | |
us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
176250 | USD | |
CY2012Q3 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
46165000 | USD |
CY2011Q4 | us-gaap |
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
|
46165000 | USD |
CY2012Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20980479 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
22696562 | USD |
CY2010Q4 | us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
4600000 | |
CY2012Q3 | us-gaap |
Temporary Equity Carrying Amount
TemporaryEquityCarryingAmount
|
23036634 | USD |
CY2011Q4 | us-gaap |
Temporary Equity Carrying Amount
TemporaryEquityCarryingAmount
|
23036634 | USD |
CY2012Q3 | us-gaap |
Temporary Equity Redemption Price Per Share
TemporaryEquityRedemptionPricePerShare
|
10.036 | |
CY2011Q4 | us-gaap |
Temporary Equity Redemption Price Per Share
TemporaryEquityRedemptionPricePerShare
|
10.036 | |
CY2012Q3 | us-gaap |
Temporary Equity Shares Issued
TemporaryEquitySharesIssued
|
2295400 | |
CY2011Q4 | us-gaap |
Temporary Equity Shares Issued
TemporaryEquitySharesIssued
|
2295400 | |
CY2010Q4 | us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
287500 | |
CY2010Q4 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
1 | USD |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --> <div> <div><!--StartFragment--> <p style="TEXT-ALIGN: justify; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> <strong>Use of estimates</strong></p> <p style="TEXT-ALIGN: justify; TEXT-INDENT: 0.5in; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> </p> <p style="TEXT-ALIGN: justify; MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.</p> <!--EndFragment--></div> </div> |