2015 Q2 Form 10-Q Financial Statement
#000114420415030750 Filed on May 14, 2015
Income Statement
Concept | 2015 Q2 | 2015 Q1 | 2014 Q4 |
---|---|---|---|
Revenue | $6.907M | $5.540M | $5.450M |
YoY Change | 40.61% | 14.38% | -5.22% |
Cost Of Revenue | $5.468M | $4.614M | $4.290M |
YoY Change | 63.46% | 30.77% | -1.15% |
Gross Profit | $1.439M | $926.1K | $1.160M |
YoY Change | -8.16% | -29.57% | -18.31% |
Gross Profit Margin | 20.84% | 16.72% | 21.28% |
Selling, General & Admin | $3.320M | $2.650M | $3.380M |
YoY Change | -1244.83% | -18.21% | -82.44% |
% of Gross Profit | 230.7% | 286.14% | 291.38% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $626.5K | $438.8K | $460.0K |
YoY Change | 0.27% | -25.85% | -41.77% |
% of Gross Profit | 43.53% | 47.38% | 39.66% |
Operating Expenses | $9.411M | $7.700M | $3.880M |
YoY Change | 89.16% | 4.56% | -80.67% |
Operating Profit | -$2.504M | -$2.159M | -$2.720M |
YoY Change | 3875.54% | -14.32% | -85.42% |
Interest Expense | $740.0K | -$120.0K | -$80.00K |
YoY Change | -80.53% | -88.68% | -91.49% |
% of Operating Profit | |||
Other Income/Expense, Net | -$8.501K | $29.07K | -$50.00K |
YoY Change | 32.95% | -12471.49% | -600.0% |
Pretax Income | -$1.775M | -$2.248M | -$2.960M |
YoY Change | -232.96% | -37.24% | -85.94% |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$1.764M | -$2.239M | -$2.980M |
YoY Change | -230.9% | -37.68% | -85.79% |
Net Earnings / Revenue | -25.54% | -40.42% | -54.68% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$1.036K | -$1.094K | -$1.491K |
COMMON SHARES | |||
Basic Shares Outstanding | 46.19M shares | 47.46M shares | 45.62M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2015 Q2 | 2015 Q1 | 2014 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $700.0K | $800.0K | $500.0K |
YoY Change | -46.15% | 0.0% | 400.0% |
Cash & Equivalents | $675.2K | $766.3K | $503.3K |
Short-Term Investments | |||
Other Short-Term Assets | $5.900M | $800.0K | $1.000M |
YoY Change | 637.5% | -55.56% | -47.37% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $3.494M | $3.276M | $3.417M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $10.10M | $4.798M | $4.883M |
YoY Change | 55.83% | -46.87% | -61.52% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $100.0K | $60.85K | $70.92K |
YoY Change | 58.14% | -47.09% | -48.34% |
Goodwill | $6.672M | $6.672M | |
YoY Change | 0.0% | 0.0% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $0.00 | ||
YoY Change | |||
Other Assets | $300.0K | $225.2K | $204.7K |
YoY Change | -2.69% | ||
Total Long-Term Assets | $15.70M | $9.231M | $9.439M |
YoY Change | 55.51% | -0.47% | -3.87% |
TOTAL ASSETS | |||
Total Short-Term Assets | $10.10M | $4.798M | $4.883M |
Total Long-Term Assets | $15.70M | $9.231M | $9.439M |
Total Assets | $25.80M | $14.03M | $14.32M |
YoY Change | 55.64% | -23.36% | -36.37% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $3.200M | $3.399M | $2.698M |
YoY Change | 22.63% | 17.71% | -15.42% |
Accrued Expenses | $2.700M | $2.372M | $2.352M |
YoY Change | -0.51% | -15.78% | -32.51% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $277.8K | $0.00 | $0.00 |
YoY Change | 8.34% | -100.0% | -100.0% |
Long-Term Debt Due | $596.2K | -$318.4K | $98.49K |
YoY Change | -705.3% | -79.67% | -97.42% |
Total Short-Term Liabilities | $10.90M | $6.652M | $5.621M |
YoY Change | 77.1% | -56.46% | -72.79% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $3.647M | $3.647M | $3.217M |
YoY Change | -78.08% | -81.43% | -81.36% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $3.647M | $3.647M | $3.217M |
YoY Change | -78.08% | -81.43% | -81.36% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $10.90M | $6.652M | $5.621M |
Total Long-Term Liabilities | $3.647M | $3.647M | $3.217M |
Total Liabilities | $14.80M | $10.30M | $8.838M |
YoY Change | -35.06% | -70.5% | -76.69% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$129.1M | ||
YoY Change | 8.56% | ||
Common Stock | $137.3M | $136.7M | |
YoY Change | 31.0% | 32.09% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $11.00M | $3.500M | $5.200M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $25.80M | $14.03M | $14.32M |
YoY Change | 55.63% | -23.36% | -36.37% |
Cashflow Statement
Concept | 2015 Q2 | 2015 Q1 | 2014 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.764M | -$2.239M | -$2.980M |
YoY Change | -230.9% | -37.68% | -85.79% |
Depreciation, Depletion And Amortization | $626.5K | $438.8K | $460.0K |
YoY Change | 0.27% | -25.85% | -41.77% |
Cash From Operating Activities | -$2.300M | -$170.0K | -$710.0K |
YoY Change | -187.12% | -123.01% | -84.01% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $60.00K | $6.849K | $740.0K |
YoY Change | -160.0% | -92.95% | 94.74% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$3.500M | -$503.00 | $300.0K |
YoY Change | 167.18% | -98.91% | -1100.0% |
Cash From Investing Activities | -$3.550M | -$10.00K | -$450.0K |
YoY Change | 193.39% | -80.39% | 9.76% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 5.460M | 770.0K | 2.760M |
YoY Change | -244.06% | 727.97% | 220.93% |
NET CHANGE | |||
Cash From Operating Activities | -2.300M | -170.0K | -710.0K |
Cash From Investing Activities | -3.550M | -10.00K | -450.0K |
Cash From Financing Activities | 5.460M | 770.0K | 2.760M |
Net Change In Cash | -390.0K | 590.0K | 1.600M |
YoY Change | -83.47% | -24.45% | -140.1% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$2.300M | -$170.0K | -$710.0K |
Capital Expenditures | $60.00K | $6.849K | $740.0K |
Free Cash Flow | -$2.360M | -$176.8K | -$1.450M |
YoY Change | -186.13% | -127.55% | -69.92% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
46186962 | shares |
CY2015Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2015Q1 | dei |
Trading Symbol
TradingSymbol
|
NETE | |
CY2014Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
3417173 | USD |
CY2015Q1 | us-gaap |
Goodwill
Goodwill
|
6671750 | USD |
CY2015Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
766279 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
503343 | USD |
CY2015Q1 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
3275720 | USD |
CY2015Q1 | us-gaap |
Due From Other Related Parties Current
DueFromOtherRelatedPartiesCurrent
|
0 | USD |
CY2014Q4 | us-gaap |
Due From Other Related Parties Current
DueFromOtherRelatedPartiesCurrent
|
18455 | USD |
CY2015Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Net Element, Inc. | |
CY2015Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001499961 | |
CY2015Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
755674 | USD |
CY2015Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
225189 | USD |
CY2015Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
3646595 | USD |
CY2015Q1 | us-gaap |
Liabilities
Liabilities
|
10298864 | USD |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
944243 | USD |
CY2015Q1 | us-gaap |
Assets Current
AssetsCurrent
|
4797673 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
4883214 | USD |
CY2015Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
60850 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
70918 | USD |
CY2015Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
4618 | USD |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
4589 | USD |
CY2015Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
137290970 | USD |
CY2014Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
136689629 | USD |
CY2015Q1 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
1111130 | USD |
CY2014Q4 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
1111130 | USD |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
204737 | USD |
CY2015Q1 | us-gaap |
Assets
Assets
|
14029157 | USD |
CY2014Q4 | us-gaap |
Assets
Assets
|
14322669 | USD |
CY2015Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3398814 | USD |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2698257 | USD |
CY2015Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
437625 | USD |
CY2014Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
472482 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2273695 | USD |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2492050 | USD |
CY2015Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2372425 | USD |
CY2014Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2351885 | USD |
CY2015Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
318405 | USD |
CY2014Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
98493 | USD |
CY2015Q1 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
125000 | USD |
CY2015Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6652269 | USD |
CY2014Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
3216507 | USD |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
8837624 | USD |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
6671750 | USD |
CY2015Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3730293 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
5485045 | USD |
CY2015Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
14029157 | USD |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
14322669 | USD |
CY2014Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
-98493 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
3646595 | USD |
CY2015Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif; font-size-adjust: none; font-stretch: normal" align="justify"></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif; font-size-adjust: none; font-stretch: normal" align="justify"><b>Use of Estimates</b></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif; font-size-adjust: none; font-stretch: normal" align="justify"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif; font-size-adjust: none; font-stretch: normal" align="justify">The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the balance sheet date and the reported amounts of expenses for the period presented. Actual results could differ from those estimates.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif; font-size-adjust: none; font-stretch: normal" align="justify"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif; font-size-adjust: none; font-stretch: normal" align="justify">Significant estimates include (i) the valuation of acquired merchant portfolios (ii) the recoverability of indeterminate-lived assets, (iii) the remaining useful lives of long-lived assets, and (iv) the sufficiency of merchant, aggregator, legal, and other reserves. On an ongoing basis, we evaluate the sufficiency and accuracy of our estimates. Actual results could differ from those estimates. </div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | |
CY2014Q4 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
514252 | USD |
CY2015Q1 | us-gaap |
Deferred Sales Commission
DeferredSalesCommission
|
139797 | USD |
CY2014Q4 | us-gaap |
Deferred Sales Commission
DeferredSalesCommission
|
272000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
3965000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
3315000 | USD |
CY2015Q1 | nete |
Cash Fdic Insured Amount Cash Noninterest Bearing Transaction Accounts
CashFdicInsuredAmountCashNoninterestBearingTransactionAccounts
|
250000 | USD |
CY2014Q4 | nete |
Cash Fdic Insured Amount Cash Noninterest Bearing Transaction Accounts
CashFdicInsuredAmountCashNoninterestBearingTransactionAccounts
|
250000 | USD |
CY2015Q1 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
606223 | USD |
CY2014Q4 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
318416 | USD |
CY2014 | nete |
Terminals Acquired Amount Net
TerminalsAcquiredAmountNet
|
532315 | USD |
CY2015Q1 | nete |
Terminals Acquired Amount Net
TerminalsAcquiredAmountNet
|
465431 | USD |
CY2014 | nete |
Terminals Acquired Amount Net Held With Merchants
TerminalsAcquiredAmountNetHeldWithMerchants
|
292718 | USD |
CY2015Q1 | nete |
Terminals Acquired Amount Net Held With Merchants
TerminalsAcquiredAmountNetHeldWithMerchants
|
229294 | USD |
CY2014 | nete |
Terminals Amortization Amount Net
TerminalsAmortizationAmountNet
|
24029 | USD |
CY2015Q1 | nete |
Terminals Amortization Amount Net
TerminalsAmortizationAmountNet
|
30735 | USD |
CY2015Q1 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
479161 | USD |
CY2014 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
119194 | shares |
CY2015Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
8938900 | shares |
CY2014 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-10200000 | USD |
CY2015Q1 | nete |
Working Capital Deficit
WorkingCapitalDeficit
|
1900000 | USD |
CY2014Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
3528494 | USD |
CY2015Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4614072 | USD |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3141945 | USD |
CY2015Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2637469 | USD |
CY2014Q1 | us-gaap |
Provision For Loan Losses Expensed
ProvisionForLoanLossesExpensed
|
101711 | USD |
CY2015Q1 | us-gaap |
Provision For Loan Losses Expensed
ProvisionForLoanLossesExpensed
|
9331 | USD |
CY2014Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
591699 | USD |
CY2015Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
438769 | USD |
CY2014Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
7363849 | USD |
CY2015Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
7699641 | USD |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2520370 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2159434 | USD |
CY2014Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-1061480 | USD |
CY2015Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-117594 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-235 | USD |
CY2015Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
29073 | USD |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
39933 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2014Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-3622018 | USD |
CY2015Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2247955 | USD |
CY2014Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
1283298 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-108167 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2347375 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.11 | |
CY2015Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | |
CY2015Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
46057972 | shares |
CY2015Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3275720 | USD |
CY2014Q4 | nete |
Accrued Foreign Taxes
AccruedForeignTaxes
|
189690 | USD |
CY2015Q1 | nete |
Number Of Shares Registered Under Registration Statement On Form S3
NumberOfSharesRegisteredUnderRegistrationStatementOnFormS3
|
6538544 | shares |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3582085 | USD |
CY2015Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-331346 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
650712 | USD |
CY2015Q1 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
1451179 | USD |
CY2014Q4 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
1409131 | USD |
CY2015Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
286137 | USD |
CY2014Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
312111 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
-318405 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3417173 | USD |
CY2015Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
198524 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
193597 | USD |
CY2015Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
137674 | USD |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
122679 | USD |
CY2014Q1 | us-gaap |
Depreciation
Depreciation
|
28721 | USD |
CY2015Q1 | us-gaap |
Depreciation
Depreciation
|
14995 | USD |
CY2015Q1 | us-gaap |
Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
|
172687 | USD |
CY2015Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
391042 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo
|
813814 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree
|
505803 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour
|
98168 | USD |
CY2014Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
52050 | USD |
CY2015Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
601371 | USD |
CY2015Q1 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
295144 | USD |
CY2014Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
295144 | USD |
CY2015Q1 | us-gaap |
Accrued Advertising Current
AccruedAdvertisingCurrent
|
94142 | USD |
CY2014Q4 | us-gaap |
Accrued Advertising Current
AccruedAdvertisingCurrent
|
75346 | USD |
CY2015Q1 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
85463 | USD |
CY2014Q4 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
70463 | USD |
CY2014Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
3216507 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
318405 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
843318 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
968303 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
1111812 | USD |
CY2015Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
723162 | USD |
CY2015Q1 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
21750 | USD |
CY2015Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
18750 | USD |
CY2015Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
7.50 | |
CY2015Q1 | nete |
Warants Expiration Date
WarantsExpirationDate
|
2017-10-02 | |
CY2014Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
52050 | USD |
CY2015Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
601371 | USD |
CY2014Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
591699 | USD |
CY2015Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
438769 | USD |
CY2014Q1 | nete |
Net Income Loss Attributable To Noncontrolling Interest Including Foreign Curreny Adjustment
NetIncomeLossAttributableToNoncontrollingInterestIncludingForeignCurrenyAdjustment
|
-28690 | USD |
CY2015Q1 | nete |
Net Income Loss Attributable To Noncontrolling Interest Including Foreign Curreny Adjustment
NetIncomeLossAttributableToNoncontrollingInterestIncludingForeignCurrenyAdjustment
|
-8747 | USD |
CY2014Q1 | us-gaap |
Deferred Revenue Period Increase Decrease
DeferredRevenuePeriodIncreaseDecrease
|
0 | USD |
CY2015Q1 | us-gaap |
Deferred Revenue Period Increase Decrease
DeferredRevenuePeriodIncreaseDecrease
|
-34858 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-4487829 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-114305 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
5580 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-16715 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-87008 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-278319 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-252415 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
667819 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-599629 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
356 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
738944 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2247955 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2239208 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-165159 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-51004 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-6849 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
92999 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
766290 | USD |
CY2014Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-130227 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
262936 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
126319 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
777031 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
574233 | USD |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
118910 | USD |
CY2014Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
167610 | USD |
CY2015Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
30505 | USD |
CY2015Q1 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
19800000 | USD |
CY2014Q1 | us-gaap |
Cost Of Goods Sold Amortization
CostOfGoodsSoldAmortization
|
562978 | USD |
CY2015Q1 | us-gaap |
Cost Of Goods Sold Amortization
CostOfGoodsSoldAmortization
|
423794 | USD |
CY2015Q1 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
32752 | USD |
CY2015Q1 | nete |
Accrued Foreign Taxes
AccruedForeignTaxes
|
160360 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Rolling Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths
|
855910 | USD |
CY2014Q1 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
-754240 | USD |
CY2015Q1 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
125000 | USD |
CY2014Q1 | us-gaap |
Payments For Purchase Of Other Assets1
PaymentsForPurchaseOfOtherAssets1
|
97117 | USD |
CY2015Q1 | us-gaap |
Payments For Purchase Of Other Assets1
PaymentsForPurchaseOfOtherAssets1
|
7352 | USD |
CY2014Q1 | us-gaap |
Proceeds From Other Debt
ProceedsFromOtherDebt
|
1932266 | USD |
CY2015Q1 | us-gaap |
Proceeds From Other Debt
ProceedsFromOtherDebt
|
650000 | USD |
CY2014Q1 | us-gaap |
Repayments Of Other Debt
RepaymentsOfOtherDebt
|
1085027 | USD |
CY2015Q1 | us-gaap |
Repayments Of Other Debt
RepaymentsOfOtherDebt
|
8710 | USD |
CY2014 | us-gaap |
Costs Incurred Development Costs
CostsIncurredDevelopmentCosts
|
371992 | USD |
CY2015Q1 | us-gaap |
Costs Incurred Development Costs
CostsIncurredDevelopmentCosts
|
55038 | USD |
CY2014Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-46113 | USD |
CY2015Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-503 | USD |
CY2015Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
101711 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
4843479 | USD |
CY2015Q1 | us-gaap |
Revenues
Revenues
|
5540207 | USD |
CY2014Q1 | us-gaap |
Revenue Other Financial Services
RevenueOtherFinancialServices
|
4038333 | USD |
CY2015Q1 | us-gaap |
Revenue Other Financial Services
RevenueOtherFinancialServices
|
5177179 | USD |
CY2014Q1 | us-gaap |
Fees And Commissions
FeesAndCommissions
|
748599 | USD |
CY2015Q1 | us-gaap |
Fees And Commissions
FeesAndCommissions
|
363028 | USD |