2016 Q4 Form 10-Q Financial Statement
#000114420416133640 Filed on November 14, 2016
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"> </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 (“U.S. GAAP”) 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"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt" 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> | ||
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"> </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 |