2015 Q2 Form 10-Q Financial Statement

#000114420415030750 Filed on May 14, 2015

View on sec.gov

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">&#160;</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">&#160;</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)&#160;the valuation of acquired merchant portfolios (ii)&#160;the recoverability of indeterminate-lived assets, (iii)&#160;the remaining useful lives of long-lived assets, and (iv)&#160;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.&#160;</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

Files In Submission

Name View Source Status
0001144204-15-030750-index-headers.html Edgar Link pending
0001144204-15-030750-index.html Edgar Link pending
0001144204-15-030750.txt Edgar Link pending
0001144204-15-030750-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
nete-20150331.xml Edgar Link completed
nete-20150331.xsd Edgar Link pending
nete-20150331_cal.xml Edgar Link unprocessable
nete-20150331_def.xml Edgar Link unprocessable
nete-20150331_lab.xml Edgar Link unprocessable
nete-20150331_pre.xml Edgar Link unprocessable
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
tlogo.jpg Edgar Link pending
v409932_10q.htm Edgar Link pending
v409932_ex31-1.htm Edgar Link pending
v409932_ex31-2.htm Edgar Link pending
v409932_ex32-1.htm Edgar Link pending