2016 Q4 Form 10-Q Financial Statement

#000114420416133640 Filed on November 14, 2016

View on sec.gov

Income Statement

Concept 2016 Q4 2016 Q3 2015 Q4
Revenue $15.32M $14.01M $15.11M
YoY Change 1.39% 10.53% 177.25%
Cost Of Revenue $13.14M $11.70M $13.19M
YoY Change -0.38% 9.25% 207.46%
Gross Profit $2.180M $2.314M $1.920M
YoY Change 13.54% 17.5% 65.52%
Gross Profit Margin 14.23% 16.52% 12.71%
Selling, General & Admin $3.790M $3.320M $5.260M
YoY Change -27.95% 9.21% 55.62%
% of Gross Profit 173.85% 143.44% 273.96%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $970.0K $764.9K $590.0K
YoY Change 64.41% -10.19% 28.26%
% of Gross Profit 44.5% 33.05% 30.73%
Operating Expenses $4.760M $15.78M $5.850M
YoY Change -18.63% 8.06% 50.77%
Operating Profit -$2.580M -$1.769M -$3.930M
YoY Change -34.35% -8.19% 44.49%
Interest Expense -$280.0K -$610.0K -$28.44M
YoY Change -99.02% -77.32% 35450.0%
% of Operating Profit
Other Income/Expense, Net $20.00K $433.8K -$30.00K
YoY Change -166.67% -1038.85% -40.0%
Pretax Income -$2.840M -$3.503M -$4.770M
YoY Change -40.46% -22.78% 61.15%
Income Tax $0.00 $0.00 $0.00
% Of Pretax Income
Net Earnings -$2.820M -$3.470M -$5.180M
YoY Change -45.56% -23.12% 73.83%
Net Earnings / Revenue -18.41% -24.77% -34.28%
Basic Earnings Per Share
Diluted Earnings Per Share -$282.00 -$347.00 -$1.242K
COMMON SHARES
Basic Shares Outstanding 15.29M shares 80.00M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2016 Q4 2016 Q3 2015 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $600.0K $1.400M $1.000M
YoY Change -40.0% 366.67% 100.0%
Cash & Equivalents $621.6K $1.385M $1.026M
Short-Term Investments
Other Short-Term Assets $1.500M $1.400M $1.100M
YoY Change 36.36% -76.67% 10.0%
Inventory
Prepaid Expenses
Receivables $7.126M $5.867M $5.199M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $9.216M $8.678M $7.331M
YoY Change 25.72% -20.04% 50.12%
LONG-TERM ASSETS
Property, Plant & Equipment $117.3K $128.5K $162.1K
YoY Change -27.65% -36.06% 128.61%
Goodwill $9.644M $9.644M $9.644M
YoY Change 0.0% 44.55% 44.55%
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $603.2K $792.8K $353.1K
YoY Change 70.86% 136.48% 72.44%
Total Long-Term Assets $13.98M $14.72M $15.58M
YoY Change -10.26% -3.96% 65.08%
TOTAL ASSETS
Total Short-Term Assets $9.216M $8.678M $7.331M
Total Long-Term Assets $13.98M $14.72M $15.58M
Total Assets $23.20M $23.40M $22.91M
YoY Change 1.25% -10.63% 59.98%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $7.510M $5.700M $5.859M
YoY Change 28.18% 29.88% 117.13%
Accrued Expenses $5.519M $5.655M $2.975M
YoY Change 85.5% 119.12% 26.5%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change -100.0%
Long-Term Debt Due $809.0K $147.6K $518.4K
YoY Change 56.04% -91.03% 426.37%
Total Short-Term Liabilities $15.49M $12.78M $10.43M
YoY Change 48.6% -8.84% 85.48%
LONG-TERM LIABILITIES
Long-Term Debt $3.616M $4.047M $3.447M
YoY Change 4.91% 34.27% 7.15%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $3.616M $4.047M $3.447M
YoY Change 4.91% 34.27% 7.15%
TOTAL LIABILITIES
Total Short-Term Liabilities $15.49M $12.78M $10.43M
Total Long-Term Liabilities $3.616M $4.047M $3.447M
Total Liabilities $19.25M $16.83M $13.87M
YoY Change 38.75% -1.22% 56.97%
SHAREHOLDERS EQUITY
Retained Earnings -$157.4M -$154.6M -$144.0M
YoY Change 9.37% 11.41% 11.49%
Common Stock $163.9M $163.3M $154.4M
YoY Change 6.19% 9.21% 12.93%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $4.000M $6.500M $8.800M
YoY Change
Total Liabilities & Shareholders Equity $23.17M $23.40M $22.91M
YoY Change 1.12% -10.63% 59.98%

Cashflow Statement

Concept 2016 Q4 2016 Q3 2015 Q4
OPERATING ACTIVITIES
Net Income -$2.820M -$3.470M -$5.180M
YoY Change -45.56% -23.12% 73.83%
Depreciation, Depletion And Amortization $970.0K $764.9K $590.0K
YoY Change 64.41% -10.19% 28.26%
Cash From Operating Activities -$2.210M $400.0K $1.820M
YoY Change -221.43% -138.46% -356.34%
INVESTING ACTIVITIES
Capital Expenditures -$1.160M $1.140M $100.0K
YoY Change -1260.0% 178.05% -86.49%
Acquisitions
YoY Change
Other Investing Activities -$1.320M $740.0K -$420.0K
YoY Change 214.29% 393.33% -240.0%
Cash From Investing Activities -$160.0K -$390.0K -$520.0K
YoY Change -69.23% 44.44% 15.56%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $100.0K
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 1.750M 550.0K -320.0K
YoY Change -646.88% -3.51% -111.59%
NET CHANGE
Cash From Operating Activities -2.210M 400.0K 1.820M
Cash From Investing Activities -160.0K -390.0K -520.0K
Cash From Financing Activities 1.750M 550.0K -320.0K
Net Change In Cash -620.0K 560.0K 980.0K
YoY Change -163.27% -175.68% -38.75%
FREE CASH FLOW
Cash From Operating Activities -$2.210M $400.0K $1.820M
Capital Expenditures -$1.160M $1.140M $100.0K
Free Cash Flow -$1.050M -$740.0K $1.720M
YoY Change -161.05% -48.97% -218.62%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
1916901 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-6257966 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-6589956 USD
us-gaap Operating Expenses
OperatingExpenses
31712206 USD
us-gaap Operating Expenses
OperatingExpenses
45221525 USD
us-gaap Financing Receivable Allowance For Credit Losses Period Increase Decrease
FinancingReceivableAllowanceForCreditLossesPeriodIncreaseDecrease
425225 USD
us-gaap Financing Receivable Allowance For Credit Losses Period Increase Decrease
FinancingReceivableAllowanceForCreditLossesPeriodIncreaseDecrease
678150 USD
us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-3007216 USD
us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-1186207 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-11286276 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-49492 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
392257 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-414168 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-622568 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-10077333 USD
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
5396960 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
12325926 shares
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-10774058 USD
CY2015Q2 us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
3600000 USD
CY2015Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
162123 USD
CY2016Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
128470 USD
CY2015Q4 us-gaap Assets Current
AssetsCurrent
7330756 USD
CY2016Q3 us-gaap Assets Current
AssetsCurrent
8677685 USD
CY2015Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1106016 USD
CY2016Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1425685 USD
CY2015Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
5198993 USD
CY2016Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
5866714 USD
CY2015Q4 us-gaap Assets
Assets
22913561 USD
CY2016Q3 us-gaap Assets
Assets
23395806 USD
CY2015Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
353050 USD
CY2016Q3 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
792834 USD
CY2015Q4 us-gaap Goodwill
Goodwill
9643752 USD
CY2016Q3 us-gaap Goodwill
Goodwill
9643752 USD
CY2015Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
5423880 USD
CY2016Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
4047140 USD
CY2016Q3 us-gaap Notes Payable Current
NotesPayableCurrent
147577 USD
us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-110350 USD
us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-42850 USD
us-gaap Net Income Loss
NetIncomeLoss
-10663708 USD
us-gaap Net Income Loss
NetIncomeLoss
-8516695 USD
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.87
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-1.79
CY2015Q4 us-gaap Notes Payable Current
NotesPayableCurrent
518437 USD
CY2016Q3 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
447660 USD
CY2015Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
329881 USD
CY2016Q3 us-gaap Liabilities Current
LiabilitiesCurrent
12780076 USD
CY2015Q4 us-gaap Liabilities Current
LiabilitiesCurrent
10426131 USD
CY2016Q3 us-gaap Common Stock Value
CommonStockValue
1510 USD
CY2015Q4 us-gaap Common Stock Value
CommonStockValue
1126 USD
CY2016Q3 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
163285658 USD
CY2015Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
154361694 USD
CY2016Q3 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
6568590 USD
CY2015Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
9040867 USD
CY2016Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
23395806 USD
CY2015Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
22913561 USD
CY2015Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
3446563 USD
CY2016Q3 us-gaap Liabilities
Liabilities
16827216 USD
CY2015Q4 us-gaap Liabilities
Liabilities
13872694 USD
CY2016Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-2188390 USD
CY2015Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-1565822 USD
CY2016Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-154618755 USD
CY2015Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-143955048 USD
CY2016Q3 us-gaap Minority Interest
MinorityInterest
88567 USD
CY2015Q4 us-gaap Minority Interest
MinorityInterest
198917 USD
CY2016Q3 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
6778751 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
6372361 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-8559545 USD
us-gaap Profit Loss
ProfitLoss
-10774058 USD
us-gaap Profit Loss
ProfitLoss
-8559545 USD
us-gaap Technology Services Revenue
TechnologyServicesRevenue
34355912 USD
us-gaap Technology Services Revenue
TechnologyServicesRevenue
25122250 USD
us-gaap Sales Revenue Services Gross
SalesRevenueServicesGross
4607647 USD
us-gaap Sales Revenue Services Gross
SalesRevenueServicesGross
0 USD
us-gaap Sales Revenue Net
SalesRevenueNet
38963559 USD
us-gaap Sales Revenue Net
SalesRevenueNet
25122250 USD
us-gaap Technology Services Costs
TechnologyServicesCosts
28285984 USD
us-gaap Technology Services Costs
TechnologyServicesCosts
20787216 USD
us-gaap Other Cost Of Services
OtherCostOfServices
4279218 USD
us-gaap Other Cost Of Services
OtherCostOfServices
0 USD
CY2015Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2159170 USD
CY2016Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2284737 USD
CY2015Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
851636 USD
CY2016Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-1769010 USD
CY2016Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
764886 USD
CY2015Q3 us-gaap Operating Expenses
OperatingExpenses
14601888 USD
CY2016Q3 us-gaap Operating Expenses
OperatingExpenses
15778662 USD
CY2015Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-1926765 USD
CY2015Q3 us-gaap Financing Receivable Allowance For Credit Losses Period Increase Decrease
FinancingReceivableAllowanceForCreditLossesPeriodIncreaseDecrease
284384 USD
CY2016Q3 us-gaap Financing Receivable Allowance For Credit Losses Period Increase Decrease
FinancingReceivableAllowanceForCreditLossesPeriodIncreaseDecrease
301170 USD
CY2015Q3 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-1605034 USD
CY2016Q3 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-608716 USD
CY2016Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-3566326 USD
CY2015Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-46204 USD
CY2016Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
433784 USD
CY2015Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2016Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2015Q3 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-189644 USD
CY2016Q3 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-96786 USD
CY2015Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-5324118 USD
CY2015Q3 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
6850442 shares
CY2016Q3 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
14030204 shares
CY2016Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-3503223 USD
CY2015Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-4536778 USD
CY2016Q3 us-gaap Profit Loss
ProfitLoss
-3503223 USD
CY2015Q3 us-gaap Profit Loss
ProfitLoss
-4536778 USD
CY2016Q3 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-33683 USD
CY2015Q3 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-23577 USD
CY2016Q3 us-gaap Net Income Loss
NetIncomeLoss
-3469540 USD
CY2015Q3 us-gaap Net Income Loss
NetIncomeLoss
-4513201 USD
CY2016Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.25
CY2015Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.75
CY2016Q3 us-gaap Technology Services Revenue
TechnologyServicesRevenue
12874386 USD
CY2015Q3 us-gaap Technology Services Revenue
TechnologyServicesRevenue
12675123 USD
CY2016Q3 us-gaap Sales Revenue Services Gross
SalesRevenueServicesGross
1135266 USD
CY2015Q3 us-gaap Sales Revenue Services Gross
SalesRevenueServicesGross
0 USD
CY2016Q3 us-gaap Sales Revenue Net
SalesRevenueNet
14009652 USD
CY2015Q3 us-gaap Sales Revenue Net
SalesRevenueNet
12675123 USD
CY2016Q3 us-gaap Technology Services Costs
TechnologyServicesCosts
10683897 USD
CY2015Q3 us-gaap Technology Services Costs
TechnologyServicesCosts
10705327 USD
CY2016Q3 us-gaap Other Cost Of Services
OtherCostOfServices
1011271 USD
CY2015Q3 us-gaap Other Cost Of Services
OtherCostOfServices
0 USD
CY2016Q3 us-gaap Preferred Stock Dividends And Other Adjustments
PreferredStockDividendsAndOtherAdjustments
0 USD
CY2015Q3 us-gaap Preferred Stock Dividends And Other Adjustments
PreferredStockDividendsAndOtherAdjustments
621273 USD
us-gaap Preferred Stock Dividends And Other Adjustments
PreferredStockDividendsAndOtherAdjustments
0 USD
us-gaap Preferred Stock Dividends And Other Adjustments
PreferredStockDividendsAndOtherAdjustments
1146470 USD
CY2016Q3 us-gaap Embedded Derivative Gain Loss On Embedded Derivative Net
EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
0 USD
CY2015Q3 us-gaap Embedded Derivative Gain Loss On Embedded Derivative Net
EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
-1083028 USD
us-gaap Embedded Derivative Gain Loss On Embedded Derivative Net
EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
0 USD
us-gaap Embedded Derivative Gain Loss On Embedded Derivative Net
EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet
939008 USD
CY2016Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-3469540 USD
CY2015Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-5134474 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-10663708 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-9663165 USD
CY2016Q3 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
732701 USD
CY2015Q3 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
601371 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
3108274 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
1804113 USD
CY2015Q3 us-gaap Gain Or Loss On Sale Of Stock In Subsidiary
GainOrLossOnSaleOfStockInSubsidiary
0 USD
us-gaap Gain Or Loss On Sale Of Stock In Subsidiary
GainOrLossOnSaleOfStockInSubsidiary
-3722142 USD
us-gaap Gain Or Loss On Sale Of Stock In Subsidiary
GainOrLossOnSaleOfStockInSubsidiary
0 USD
CY2016Q3 us-gaap Gain Or Loss On Sale Of Stock In Subsidiary
GainOrLossOnSaleOfStockInSubsidiary
-1559281 USD
nete Net Income Loss Attributable To Noncontrolling Interest Including Foreign Curreny Adjustment
NetIncomeLossAttributableToNoncontrollingInterestIncludingForeignCurrenyAdjustment
-42850 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
1916901 USD
us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-3505559 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
1172979 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
89835 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
1236319 USD
us-gaap Proceeds From Other Debt
ProceedsFromOtherDebt
650000 USD
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
6800000 USD
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
347578 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-187615 USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
503343 USD
CY2015Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
315728 USD
us-gaap Deferred Revenue Period Increase Decrease
DeferredRevenuePeriodIncreaseDecrease
-36764 USD
us-gaap Interest Paid
InterestPaid
397186 USD
us-gaap Income Taxes Paid
IncomeTaxesPaid
74417 USD
us-gaap Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
650000 USD
us-gaap Proceeds From Other Debt
ProceedsFromOtherDebt
2668500 USD
us-gaap Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
117779 USD
us-gaap Interest Expense
InterestExpense
0 USD
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
2610030 USD
us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
68786 USD
us-gaap Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
423250 USD
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
3195452 USD
us-gaap Proceeds From Issuance Of Convertible Preferred Stock
ProceedsFromIssuanceOfConvertiblePreferredStock
5500000 USD
nete Gain Loss Due To Change In Fair Value And Settlement Of Beneficial Conversion Derivative
GainLossDueToChangeInFairValueAndSettlementOfBeneficialConversionDerivative
939008 USD
nete Net Income Loss Attributable To Noncontrolling Interest Including Foreign Curreny Adjustment
NetIncomeLossAttributableToNoncontrollingInterestIncludingForeignCurrenyAdjustment
-110350 USD
us-gaap Deferred Revenue Period Increase Decrease
DeferredRevenuePeriodIncreaseDecrease
135003 USD
nete Gain Loss Due To Change In Fair Value And Settlement Of Beneficial Conversion Derivative
GainLossDueToChangeInFairValueAndSettlementOfBeneficialConversionDerivative
0 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
2497538 USD
us-gaap Interest Expense
InterestExpense
741857 USD
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
0 USD
us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
0 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
610384 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
331498 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
4165778 USD
us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1067490 USD
us-gaap Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
0 USD
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
0 USD
us-gaap Proceeds From Issuance Of Convertible Preferred Stock
ProceedsFromIssuanceOfConvertiblePreferredStock
0 USD
us-gaap Interest Paid
InterestPaid
461673 USD
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
2675845 USD
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
97902 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
359539 USD
us-gaap Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
1346718 USD
us-gaap Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
484137 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-1346718 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-3829634 USD
us-gaap Notes Issued1
NotesIssued1
0 USD
us-gaap Notes Issued1
NotesIssued1
694445 USD
us-gaap Escrow Deposits Related To Property Sales
EscrowDepositsRelatedToPropertySales
0 USD
us-gaap Escrow Deposits Related To Property Sales
EscrowDepositsRelatedToPropertySales
5000000 USD
us-gaap Liabilities Assumed1
LiabilitiesAssumed1
0 USD
us-gaap Liabilities Assumed1
LiabilitiesAssumed1
3978495 USD
nete Temporary Equity Carrying Amount Attributable To Parent Incurred During Non Cash Or Partial Non Cash Transaction
TemporaryEquityCarryingAmountAttributableToParentIncurredDuringNonCashOrPartialNonCashTransaction
0 USD
nete Temporary Equity Carrying Amount Attributable To Parent Incurred During Non Cash Or Partial Non Cash Transaction
TemporaryEquityCarryingAmountAttributableToParentIncurredDuringNonCashOrPartialNonCashTransaction
1146470 USD
us-gaap Share Based Compensation
ShareBasedCompensation
3108274 USD
us-gaap Share Based Compensation
ShareBasedCompensation
1804113 USD
CY2016Q3 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
250000 USD
CY2016Q3 us-gaap Cash Uninsured Amount
CashUninsuredAmount
858233 USD
CY2015Q4 us-gaap Cash Uninsured Amount
CashUninsuredAmount
922062 USD
nete Terminals Acquired Amount Net Held With Merchants
TerminalsAcquiredAmountNetHeldWithMerchants
306015 USD
nete Terminals Amortization Amount Net
TerminalsAmortizationAmountNet
112722 USD
nete Terminals Amortization Amount Net
TerminalsAmortizationAmountNet
95764 USD
CY2016Q3 nete Terminals Amortization Amount Net
TerminalsAmortizationAmountNet
43605 USD
CY2015Q3 nete Terminals Amortization Amount Net
TerminalsAmortizationAmountNet
33353 USD
CY2016Q3 us-gaap Accrued Sales Commission Current
AccruedSalesCommissionCurrent
747957 USD
CY2015Q4 us-gaap Accrued Sales Commission Current
AccruedSalesCommissionCurrent
1205751 USD
CY2016Q3 us-gaap Deferred Sales Commission
DeferredSalesCommission
476151 USD
CY2015Q4 us-gaap Deferred Sales Commission
DeferredSalesCommission
483090 USD
CY2015Q4 us-gaap Long Term Debt
LongTermDebt
3965000 USD
CY2016Q3 nete Working Capital Deficit
WorkingCapitalDeficit
4100000 USD
CY2016Q3 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
301170 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
710507 USD
CY2015Q3 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
307154 USD
CY2016Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Rolling Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree
1295998 USD
CY2014Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
2492051 USD
CY2015 us-gaap Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
4325001 USD
CY2015 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
2273636 USD
CY2015 nete Finite Lived Intangible Assets Divested
FiniteLivedIntangibleAssetsDivested
160750 USD
CY2016Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
701065 USD
CY2016Q3 us-gaap Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
340308 USD
CY2016Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Next Rolling Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths
590067 USD
CY2016Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Rolling Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo
1295998 USD
CY2016Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Rolling Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour
971002 USD
CY2016Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Rolling Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFive
0 USD
CY2016Q3 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
46562 USD
CY2015Q4 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
79653 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
542764 USD
CY2016Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
193440 USD
CY2015Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
153702 USD
CY2016Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
321910 USD
CY2015Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
315825 USD
us-gaap Depreciation
Depreciation
39737 USD
CY2015Q3 us-gaap Depreciation
Depreciation
57860 USD
CY2016Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
4969863 USD
CY2016Q1 us-gaap Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
392720 USD
CY2016Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
846737 USD
CY2015 us-gaap Finite Lived Intangible Assets Period Increase Decrease
FiniteLivedIntangibleAssetsPeriodIncreaseDecrease
1041214 USD
CY2016Q3 us-gaap Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
220140 USD
CY2015Q4 us-gaap Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
220140 USD
CY2016Q3 us-gaap Accrued Bonuses Current
AccruedBonusesCurrent
919597 USD
CY2015Q4 us-gaap Accrued Bonuses Current
AccruedBonusesCurrent
1635816 USD
CY2016Q3 us-gaap Short Term Bank Loans And Notes Payable
ShortTermBankLoansAndNotesPayable
57012 USD
CY2015Q4 us-gaap Short Term Bank Loans And Notes Payable
ShortTermBankLoansAndNotesPayable
200000 USD
CY2016Q3 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
96338 USD
CY2016Q3 nete Accrued Foreign Taxes
AccruedForeignTaxes
124404 USD
CY2015Q4 nete Accrued Foreign Taxes
AccruedForeignTaxes
79691 USD
CY2016Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
5654994 USD
CY2015Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
2975066 USD
CY2016Q3 us-gaap Long Term Debt Current
LongTermDebtCurrent
147577 USD
CY2015Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
518437 USD
CY2016Q3 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
4047140 USD
CY2015Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
3446563 USD
CY2016Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
1034846 USD
CY2016Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
983943 USD
CY2016Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
948308 USD
CY2016Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
1020920 USD
CY2016Q3 us-gaap Long Term Debt
LongTermDebt
4194717 USD
us-gaap Revenues
Revenues
38963559 USD
us-gaap Revenue Other Financial Services
RevenueOtherFinancialServices
29442868 USD
us-gaap Fees And Commissions
FeesAndCommissions
5000137 USD
us-gaap Financial Services Revenue
FinancialServicesRevenue
4521239 USD
us-gaap Revenues
Revenues
25122250 USD
us-gaap Revenue Other Financial Services
RevenueOtherFinancialServices
19275885 USD
us-gaap Fees And Commissions
FeesAndCommissions
3489550 USD
us-gaap Financial Services Revenue
FinancialServicesRevenue
2356815 USD
CY2016Q3 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
23800000 USD
CY2015Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
141266 USD
nete Shares Pledged As Collateral
SharesPledgedAsCollateral
125000 shares
dei Document Type
DocumentType
10-Q
dei Amendment Flag
AmendmentFlag
false
dei Document Period End Date
DocumentPeriodEndDate
2016-09-30
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2016
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Entity Registrant Name
EntityRegistrantName
Net Element, Inc.
dei Entity Central Index Key
EntityCentralIndexKey
0001499961
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
dei Trading Symbol
TradingSymbol
NETE
CY2016Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
15292225 shares
CY2016Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2015Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2016Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
400000000 shares
CY2015Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
400000000 shares
CY2016Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
15099845 shares
CY2016Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
15099845 shares
CY2015Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
11261959 shares
CY2015Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
11261959 shares
CY2016Q3 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
0 USD
CY2015Q3 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
79325 USD
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
0 USD
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
79325 USD
CY2016Q3 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
0 USD
CY2015Q3 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
44928 USD
us-gaap Proceeds From Sale Of Intangible Assets
ProceedsFromSaleOfIntangibleAssets
0 USD
us-gaap Proceeds From Sale Of Intangible Assets
ProceedsFromSaleOfIntangibleAssets
300000 USD
us-gaap Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
0 USD
us-gaap Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
26795 USD
us-gaap Repayments Of Other Debt
RepaymentsOfOtherDebt
110434 USD
us-gaap Repayments Of Other Debt
RepaymentsOfOtherDebt
0 USD
CY2015Q4 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
250000 USD
CY2016Q3 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
103030 USD
CY2015Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
103030 USD
nete Terminals Acquired Amount Net
TerminalsAcquiredAmountNet
307434 USD
CY2015 nete Capitalization Of Customer Acquisition Cost
CapitalizationOfCustomerAcquisitionCost
878085 USD
CY2016Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
11695168 USD
CY2016Q3 us-gaap Gross Profit
GrossProfit
2314484 USD
CY2016Q3 nete Gross Profit Percentage
GrossProfitPercentage
0.17 pure
CY2015Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
10705327 USD
CY2015Q3 us-gaap Gross Profit
GrossProfit
1969796 USD
CY2015Q3 nete Gross Profit Percentage
GrossProfitPercentage
0.16 pure
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
20787216 USD
us-gaap Gross Profit
GrossProfit
4335034 USD
CY2015Q3 us-gaap Assets
Assets
26177627 USD
CY2016Q3 nete Accrued Pay Online Current
AccruedPayOnlineCurrent
4000472 USD
CY2015Q4 nete Accrued Pay Online Current
AccruedPayOnlineCurrent
618500 USD
CY2015Q4 us-gaap Interest Payable Current
InterestPayableCurrent
0 USD
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
32565202 USD
us-gaap Gross Profit
GrossProfit
6398357 USD
nete Gross Profit Percentage
GrossProfitPercentage
0.16 pure
nete Gross Profit Percentage
GrossProfitPercentage
0.17 pure
us-gaap Segment Reporting Disclosure Of Major Customers
SegmentReportingDisclosureOfMajorCustomers
In April 2013, we purchased 80% of Aptito, a cloud based Software-as-a-Service (“SaaS”) restaurant management solution
CY2016Q3 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
900000 USD
CY2016Q3 us-gaap Interest Expense Other
InterestExpenseOther
76289 USD
nete Warants Expiration Date
WarantsExpirationDate
October 1, 2017
CY2016Q3 us-gaap Stock Issued During Period Shares Share Based Compensation Gross
StockIssuedDuringPeriodSharesShareBasedCompensationGross
166004 shares
CY2016Q3 us-gaap Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
117739 USD
CY2016Q2 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
329921 USD
CY2016Q3 us-gaap Line Of Credit
LineOfCredit
1636649 USD
us-gaap Debt Conversion Converted Instrument Shares Issued1
DebtConversionConvertedInstrumentSharesIssued1
992032 shares
CY2016Q3 us-gaap Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
1.51
us-gaap Debt Instrument Periodic Payment Principal
DebtInstrumentPeriodicPaymentPrincipal
1356480 USD
nete Interest Fees And Fair Value Charge
InterestFeesAndFairValueCharge
444423 USD
CY2016Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
147577 USD
CY2016Q3 us-gaap Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
59123 USD
CY2016Q3 us-gaap Interest Payable Current
InterestPayableCurrent
190469 USD
CY2016Q2 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
4513823 USD
CY2016Q2 us-gaap Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
341236 USD
CY2016Q2 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
797276 USD
CY2016Q3 nete Cash Fdic Uninsured Amount
CashFdicUninsuredAmount
141111 USD
CY2015Q4 nete Cash Fdic Uninsured Amount
CashFdicUninsuredAmount
141111 USD
CY2016Q3 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
878913 USD
CY2015Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
743910 USD
CY2016Q3 nete Provision For Accrued Interest Relating To Stock Price Guarantee
ProvisionForAccruedInterestRelatingToStockPriceGuarantee
76289 USD
CY2016Q3 nete Refundable Merchant Deposit Reserves
RefundableMerchantDepositReserves
1433475 USD
CY2016Q3 nete Liabilities For Purchase Of Pay Online
LiabilitiesForPurchaseOfPayOnline
3200000 USD
us-gaap Stock Issued1
StockIssued1
1042509 USD
us-gaap Stock Issued1
StockIssued1
0 USD
nete Shares Issued For Redemption Of Indebtedness
SharesIssuedForRedemptionOfIndebtedness
2328351 USD
nete Shares Issued For Redemption Of Indebtedness
SharesIssuedForRedemptionOfIndebtedness
0 USD
nete Shares Issued In Settlement Of Advances From Board
SharesIssuedInSettlementOfAdvancesFromBoard
909285 USD
nete Shares Issued In Settlement Of Advances From Board
SharesIssuedInSettlementOfAdvancesFromBoard
0 USD
us-gaap Tax Credit Carryforward Limitations On Use
TaxCreditCarryforwardLimitationsOnUse
IRC Section 382 imposes limitations on a corporations ability to use its NOLs when it undergoes an ownership change. Generally, an ownership change occurs if one or more shareholders, each of whom owns 5% or more in value of a corporations stock, increase their percentage ownership, in the aggregate, by more than 50% over the lowest percentage of stock owned by such shareholders at any time during the preceding three-year period. Because on June 10, 2014, we underwent an ownership change as defined by IRC Section 382, the limitation applies to us. The losses generated prior to the ownership change date (pre-change losses) are subject to the Section 382 limitation. The pre-change losses may only become available to be utilized by us at the rate of $2.4 million per year. Any unused losses can be carried forward, subject to their original carry forward limitation periods. In the year 2016, approximately $2.4 million in the pre-change losses was released from the Section 382 loss limitation. We can still fully utilize the NOLs generated after the change of the ownership, which was approximately $3.3 million. Thus, we expect the total of approximately $13.1 million as of September 30, 2016 is available to offset future taxable income.
us-gaap Costs Incurred Development Costs
CostsIncurredDevelopmentCosts
81428 USD
CY2015 us-gaap Costs Incurred Development Costs
CostsIncurredDevelopmentCosts
163129 USD
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: 0in 0in 0pt" align="justify"></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt" align="justify"><b><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> </font>Use of Estimates</b></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0in 0in 0pt" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt" align="justify">The preparation of financial statements in conformity with U.S. generally accepted accounting principles (&#8220;U.S. GAAP&#8221;) 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: 0in 0in 0pt" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt" 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) 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>
us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt" align="justify"><b><font style="FONT-SIZE: 10pt"> Reclassifications</font></b></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0in 0in 0pt" align="justify"><font style="FONT-SIZE: 10pt">&#160;</font></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt" align="justify"><font style="FONT-SIZE: 10pt">Certain reclassifications have been made to the comparative period amounts to conform to our current period presentation. These reclassifications had no impact on previously presented financial condition or results of operations.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2015 nete Terminals Acquired Amount Net
TerminalsAcquiredAmountNet
345459 USD
CY2015 nete Terminals Acquired Amount Net Held With Merchants
TerminalsAcquiredAmountNetHeldWithMerchants
268501 USD
CY2016Q3 nete Accrued Pay Online Earnout Current
AccruedPayOnlineEarnoutCurrent
300000 USD
CY2016Q3 nete Accrued Pay Online Merchant Reserve Liabilities Current
AccruedPayOnlineMerchantReserveLiabilitiesCurrent
1400000 USD
CY2016Q3 nete Provision For Stock Price Guarantee
ProvisionForStockPriceGuarantee
125806 USD
nete Provision For Stock Price Guarantee
ProvisionForStockPriceGuarantee
2300000 USD

Files In Submission

Name View Source Status
0001144204-16-133640-index-headers.html Edgar Link pending
0001144204-16-133640-index.html Edgar Link pending
0001144204-16-133640.txt Edgar Link pending
0001144204-16-133640-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
nete-20160930.xml Edgar Link completed
nete-20160930.xsd Edgar Link pending
nete-20160930_cal.xml Edgar Link unprocessable
nete-20160930_def.xml Edgar Link unprocessable
nete-20160930_lab.xml Edgar Link unprocessable
nete-20160930_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
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.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
v452394_10q.htm Edgar Link pending
v452394_ex31-1.htm Edgar Link pending
v452394_ex31-2.htm Edgar Link pending
v452394_ex32-1.htm Edgar Link pending