2015 Q2 Form 10-Q Financial Statement
#000114420415047743 Filed on August 10, 2015
Income Statement
Concept | 2015 Q2 | 2014 Q4 | 2014 Q2 |
---|---|---|---|
Revenue | $521.0K | $340.0K | $441.0K |
YoY Change | 18.14% | 47.83% | -23.3% |
Cost Of Revenue | $209.0K | $130.0K | $142.0K |
YoY Change | 47.18% | -55.17% | -37.17% |
Gross Profit | $312.0K | $220.0K | $299.0K |
YoY Change | 4.35% | -466.67% | -14.33% |
Gross Profit Margin | 59.88% | 64.71% | 67.8% |
Selling, General & Admin | $740.0K | $690.0K | $700.0K |
YoY Change | 5.71% | -11.54% | 6.06% |
% of Gross Profit | 237.18% | 313.64% | 234.11% |
Research & Development | $160.0K | $260.0K | $180.0K |
YoY Change | -11.11% | 44.44% | -30.5% |
% of Gross Profit | 51.28% | 118.18% | 60.2% |
Depreciation & Amortization | $60.00K | $0.00 | $120.0K |
YoY Change | -50.0% | 1100.0% | |
% of Gross Profit | 19.23% | 0.0% | 40.13% |
Operating Expenses | $952.0K | $1.000M | $935.0K |
YoY Change | 1.82% | -0.99% | -4.3% |
Operating Profit | -$594.0K | -$780.0K | -$636.0K |
YoY Change | -6.6% | -27.1% | 1.27% |
Interest Expense | $9.000K | -$4.480M | $17.00K |
YoY Change | -47.06% | -190.87% | -29.17% |
% of Operating Profit | |||
Other Income/Expense, Net | -$16.00K | $20.00K | -$1.000K |
YoY Change | 1500.0% | -300.0% | -94.74% |
Pretax Income | -$1.820M | -$5.250M | -$5.340M |
YoY Change | -65.92% | -236.36% | 697.01% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$1.815M | -$5.250M | -$5.339M |
YoY Change | -66.0% | -236.36% | 317.44% |
Net Earnings / Revenue | -348.37% | -1544.12% | -1210.66% |
Basic Earnings Per Share | -$0.06 | -$0.21 | |
Diluted Earnings Per Share | -$524.5K | -$1.817M | -$1.907M |
COMMON SHARES | |||
Basic Shares Outstanding | 31.19M shares | 25.26M shares | 25.17M shares |
Diluted Shares Outstanding | 31.19M shares | 25.17M shares |
Balance Sheet
Concept | 2015 Q2 | 2014 Q4 | 2014 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.040M | $1.280M | $230.0K |
YoY Change | 352.17% | 120.69% | -23.33% |
Cash & Equivalents | $1.280M | $230.0K | |
Short-Term Investments | |||
Other Short-Term Assets | $60.00K | $104.0K | $59.00K |
YoY Change | 1.69% | -16.8% | -15.71% |
Inventory | $419.0K | $186.0K | $163.0K |
Prepaid Expenses | |||
Receivables | $295.0K | $110.0K | $110.0K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.812M | $1.684M | $560.0K |
YoY Change | 223.57% | 70.45% | -35.63% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $0.00 | $1.000K | $3.000K |
YoY Change | -100.0% | -85.71% | -75.0% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.579M | $1.684M | $1.789M |
YoY Change | -11.74% | -11.09% | -10.55% |
Total Long-Term Assets | $1.579M | $1.685M | $1.792M |
YoY Change | -11.89% | -11.36% | -10.93% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.812M | $1.684M | $560.0K |
Total Long-Term Assets | $1.579M | $1.685M | $1.792M |
Total Assets | $3.391M | $3.369M | $2.352M |
YoY Change | 44.18% | 16.61% | -18.39% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $990.0K | $835.0K | $1.030M |
YoY Change | -3.88% | -22.18% | 31.04% |
Accrued Expenses | $306.0K | $342.0K | $233.0K |
YoY Change | 31.33% | -6.3% | 16.5% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $1.364M | $1.247M | $1.684M |
YoY Change | -19.0% | -64.36% | -0.3% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $7.960M | $7.800M | $450.0K |
YoY Change | 1668.89% | 150.8% | 28.57% |
Total Long-Term Liabilities | $7.960M | $7.800M | $450.0K |
YoY Change | 1668.89% | 150.8% | 28.57% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.364M | $1.247M | $1.684M |
Total Long-Term Liabilities | $7.960M | $7.800M | $450.0K |
Total Liabilities | $9.320M | $9.050M | $2.136M |
YoY Change | 336.33% | 36.96% | 4.65% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$115.7M | -$114.2M | -$115.6M |
YoY Change | 0.08% | 6.9% | 7.2% |
Common Stock | $32.00K | $30.00K | $25.00K |
YoY Change | 28.0% | 66.67% | 38.89% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$5.929M | -$5.681M | $216.0K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $3.391M | $3.369M | $2.352M |
YoY Change | 44.18% | 16.61% | -18.39% |
Cashflow Statement
Concept | 2015 Q2 | 2014 Q4 | 2014 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.815M | -$5.250M | -$5.339M |
YoY Change | -66.0% | -236.36% | 317.44% |
Depreciation, Depletion And Amortization | $60.00K | $0.00 | $120.0K |
YoY Change | -50.0% | 1100.0% | |
Cash From Operating Activities | -$530.0K | -$840.0K | -$250.0K |
YoY Change | 112.0% | -4.55% | -84.66% |
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | ||
YoY Change | |||
Cash From Investing Activities | $0.00 | ||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $1.230M | $3.000M | |
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.210M | 1.070M | 0.000 |
YoY Change | -17.69% | -100.0% | |
NET CHANGE | |||
Cash From Operating Activities | -530.0K | -840.0K | -250.0K |
Cash From Investing Activities | 0.000 | ||
Cash From Financing Activities | 1.210M | 1.070M | 0.000 |
Net Change In Cash | 680.0K | 230.0K | -250.0K |
YoY Change | -372.0% | -45.24% | -600.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$530.0K | -$840.0K | -$250.0K |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3369000 | USD |
CY2015Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3391000 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5681000 | USD |
CY2015Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-5929000 | USD |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-114165000 | USD |
CY2015Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-115737000 | USD |
CY2014Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
72000 | USD |
CY2015Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
71000 | USD |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
108382000 | USD |
CY2015Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
109705000 | USD |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
30000 | USD |
CY2015Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
32000 | USD |
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
9050000 | USD |
CY2015Q2 | us-gaap |
Liabilities
Liabilities
|
9320000 | USD |
CY2014Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
417000 | USD |
CY2015Q2 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
382000 | USD |
CY2014Q4 | neph |
Warrant Liability
WarrantLiability
|
7386000 | USD |
CY2015Q2 | neph |
Warrant Liability
WarrantLiability
|
7574000 | USD |
CY2015Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1364000 | USD |
CY2014Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
342000 | USD |
CY2015Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
306000 | USD |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
835000 | USD |
CY2014Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
32227939 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
30391513 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
32227939 | shares |
CY2014Q2 | us-gaap |
Liabilities Fair Value Disclosure Recurring
LiabilitiesFairValueDisclosureRecurring
|
7386000 | USD |
CY2014 | neph |
Closing Price Per Share Of Common Stock Fair Value
ClosingPricePerShareOfCommonStockFairValue
|
0.79 | |
neph |
Closing Price Per Share Of Common Stock Fair Value
ClosingPricePerShareOfCommonStockFairValue
|
0.71 | ||
CY2014 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
1.369 | pure |
us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
1.350 | pure | |
CY2014 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P5Y | |
CY2015Q2 | us-gaap |
Liabilities Fair Value Disclosure Recurring
LiabilitiesFairValueDisclosureRecurring
|
7574000 | USD |
CY2014 | neph |
Fair Value Of Calculated Aggregate Value
FairValueOfCalculatedAggregateValue
|
7386 | USD |
neph |
Fair Value Of Calculated Aggregate Value
FairValueOfCalculatedAggregateValue
|
7574 | USD | |
CY2014 | neph |
Weighted Average Exercise Price Fair Value
WeightedAverageExercisePriceFairValue
|
0.30 | |
neph |
Weighted Average Exercise Price Fair Value
WeightedAverageExercisePriceFairValue
|
0.30 | ||
us-gaap |
Fair Value Assumptions Expected Dividend Rate
FairValueAssumptionsExpectedDividendRate
|
0 | pure | |
us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P4Y6M | ||
CY2014 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.016 | pure |
us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.016 | pure | |
CY2014 | us-gaap |
Fair Value Assumptions Expected Dividend Rate
FairValueAssumptionsExpectedDividendRate
|
0 | pure |
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: 31.9pt; MARGIN: 0in 0in 0pt" align="justify"></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <b><font style="FONT-SIZE: 10pt">Use of Estimates</font></b></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 31.9pt; 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">The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ materially from those estimates. Included in these estimates are assumptions about the valuation of the warrant liability, the collection of accounts receivable, value of inventories, useful lives of fixed assets and intangible assets, and assumptions used in determining stock compensation such as expected volatility and risk-free interest rate.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | ||
neph |
Warrants Exercised
WarrantsExercised
|
2127 | shares | |
CY2015Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2015Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
90000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
90000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
30391513 | shares |
us-gaap |
Research And Development Expense Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost
|
355000 | USD | |
CY2014Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
55000 | USD |
CY2015Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
53000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1412000 | USD | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
63000 | USD | |
CY2014Q2 | us-gaap |
Licenses Revenue
LicensesRevenue
|
193000 | USD |
CY2015Q2 | us-gaap |
Licenses Revenue
LicensesRevenue
|
46000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
915000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1112000 | USD | |
CY2014Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
441000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-2000 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-1000 | USD | |
CY2014Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-1000 | USD |
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-1000 | USD |
CY2014Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5339000 | USD |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1815000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1573000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1578000 | USD | |
CY2014Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
700000 | USD |
CY2015Q2 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
521000 | USD |
CY2014Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
935000 | USD |
CY2015Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
952000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
467000 | USD | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
1049000 | USD | |
CY2014Q2 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
248000 | USD |
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-594000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
248000 | USD | |
neph |
Increase Decrease In Warrant Liability
IncreaseDecreaseInWarrantLiability
|
188000 | USD | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
448000 | USD | |
CY2014Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-5340000 | USD |
CY2015Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1816000 | USD |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.40 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | ||
CY2014Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.21 | |
CY2015Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.06 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
22004712 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
30727840 | shares | |
us-gaap |
Gross Profit
GrossProfit
|
667000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
641000 | USD | |
CY2014Q2 | us-gaap |
Gross Profit
GrossProfit
|
299000 | USD |
CY2014Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
25166752 | shares |
CY2015Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31190714 | shares |
CY2015Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
209000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9000 | USD | |
neph |
Expected Recognition Of Unrecognized Compensation Costs Due In Current Year
ExpectedRecognitionOfUnrecognizedCompensationCostsDueInCurrentYear
|
0.17 | pure | |
neph |
Expected Recognition Of Unrecognized Compensation Costs Due In One Year
ExpectedRecognitionOfUnrecognizedCompensationCostsDueInOneYear
|
0.3 | pure | |
neph |
Expected Recognition Of Unrecognized Compensation Costs Due In Three Years
ExpectedRecognitionOfUnrecognizedCompensationCostsDueInThreeYears
|
0.21 | pure | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1398000 | USD | |
CY2014Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1000 | USD |
CY2014Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-5339000 | USD |
CY2015Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1815000 | USD |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22004712 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30727840 | shares | |
CY2014Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
25166752 | shares |
CY2015Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-16000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
224000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
110000 | USD | |
CY2014Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-636000 | USD |
neph |
Increase Decrease In Warrant Liability
IncreaseDecreaseInWarrantLiability
|
7436000 | USD | |
CY2014Q2 | neph |
Increase Decrease In Warrant Liability
IncreaseDecreaseInWarrantLiability
|
4685000 | USD |
CY2015Q2 | neph |
Increase Decrease In Warrant Liability
IncreaseDecreaseInWarrantLiability
|
1196000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
212000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
21000 | USD | |
CY2014Q2 | us-gaap |
Interest Expense
InterestExpense
|
17000 | USD |
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
9000 | USD |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P3Y9M18D | ||
CY2015Q2 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
1157000 | USD |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.05 | ||
CY2015Q2 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
59000 | USD |
CY2014Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
111000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-1414000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1198000 | USD | |
CY2014Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.21 | |
CY2015Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.06 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-8850000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1572000 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.40 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-1384000 | USD | |
CY2014Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-654000 | USD |
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
31190714 | shares |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
0 | shares | |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
0 | shares | |
CY2014Q2 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
0 | shares |
CY2015Q2 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
0 | shares |
CY2015Q2 | neph |
Annual Minimum Amount
AnnualMinimumAmount
|
1000000 | EUR |
CY2015Q2 | neph |
Annual Minimum Amount
AnnualMinimumAmount
|
1110000 | USD |
CY2015Q2 | us-gaap |
Inventory Gross
InventoryGross
|
478000 | USD |
CY2014Q4 | us-gaap |
Inventory Gross
InventoryGross
|
297000 | USD |
neph |
Amount Of Dilutive Securities Effect On Earnings Per Share Warrants
AmountOfDilutiveSecuritiesEffectOnEarningsPerShareWarrants
|
7436000 | USD | |
neph |
Amount Of Dilutive Securities Effect On Earnings Per Share Warrants
AmountOfDilutiveSecuritiesEffectOnEarningsPerShareWarrants
|
188000 | USD | |
CY2014Q2 | neph |
Amount Of Dilutive Securities Effect On Earnings Per Share Warrants
AmountOfDilutiveSecuritiesEffectOnEarningsPerShareWarrants
|
4685000 | USD |
CY2015Q2 | neph |
Amount Of Dilutive Securities Effect On Earnings Per Share Warrants
AmountOfDilutiveSecuritiesEffectOnEarningsPerShareWarrants
|
1196000 | USD |
CY2015Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-619000 | USD |
us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities Net Of Adjustments
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments
|
1000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
119000 | USD | |
CY2015Q2 | neph |
Finite Lived Intangible Assets Amortization Expense Years Two And Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearsTwoAndThree
|
210000 | USD |
CY2015Q2 | us-gaap |
Accumulated Amortization Of Other Deferred Costs
AccumulatedAmortizationOfOtherDeferredCosts
|
672000 | USD |
us-gaap |
Other Amortization Of Deferred Charges
OtherAmortizationOfDeferredCharges
|
105000 | USD | |
us-gaap |
Other Amortization Of Deferred Charges
OtherAmortizationOfDeferredCharges
|
105000 | USD | |
neph |
Royalty Rate
RoyaltyRate
|
0.03 | pure | |
CY2015Q2 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.12 | pure |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
105000 | USD | |
us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
227000 | USD | |
us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
119000 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
142000 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | USD | |
neph |
Inventory Fifo Reserve Period Charge
InventoryFifoReservePeriodCharge
|
31000 | USD | |
neph |
Inventory Fifo Reserve Period Charge
InventoryFifoReservePeriodCharge
|
0 | USD | |
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
NEPHROS INC | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-06-30 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001196298 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Trading Symbol
TradingSymbol
|
NEPH | ||
CY2015Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
32227939 | shares |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1205000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
4000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
2000 | USD | |
us-gaap |
Nature Of Operations
NatureOfOperations
|
<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" align="center"></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"><b><font style="FONT-SIZE: 10pt">Note 1 - Organization and Nature of Operations</font></b></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 27.5pt; MARGIN: 0in 0in 0pt"><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">Nephros, Inc. (“Nephros” or the “Company”) was incorporated under the laws of the State of Delaware on April 3, 1997. Nephros was founded by health professionals, scientists and engineers affiliated with Columbia University to develop advanced End Stage Renal Disease (“ESRD”) therapy technology and products. The Company has two products in the hemodiafiltration, or HDF, modality to deliver therapy for ESRD patients. These are the OLpur mid-dilution HDF filter or “dialyzer,” designed expressly for HDF therapy, and the OLpur H2H HDF module, an add-on module designed to allow the most common types of hemodialysis machines to be used for HDF therapy. In 2009, the Company introduced its Dual Stage Ultrafilter (“DSU”) water filter, which represented a new and complementary product line to the Company’s ESRD therapy business. The DSU incorporates the Company’s unique and proprietary dual stage filter architecture.</font></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 27.5pt; MARGIN: 0in 0in 0pt"><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">On June 4, 2003, Nephros International Limited was incorporated under the laws of Ireland as a wholly-owned subsidiary of the Company.  In August 2003, the Company established a European Customer Service and financial operations center in Dublin, Ireland.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | ||
dei |
Document Type
DocumentType
|
10-Q | ||
CY2015Q2 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1230000 | USD |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-4000 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-1000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-9000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
185000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
32000 | USD | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
2242693 | shares | |
us-gaap |
Stock Granted During Period Value Sharebased Compensation Gross
StockGrantedDuringPeriodValueSharebasedCompensationGross
|
1191000 | USD | |
neph |
Expected Recognition Of Unrecognized Compensation Costs Due In Two Years
ExpectedRecognitionOfUnrecognizedCompensationCostsDueInTwoYears
|
0.21 | pure | |
neph |
Expected Recognition Of Unrecognized Compensation Costs Due In Fourth Years
ExpectedRecognitionOfUnrecognizedCompensationCostsDueInFourthYears
|
0.07 | pure | |
neph |
Expected Recognition Of Unrecognized Compensation Costs Due In Fifth Years
ExpectedRecognitionOfUnrecognizedCompensationCostsDueInFifthYears
|
0.04 | pure | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
233000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-66000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-43000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
170000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-35000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-867000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1451000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
2013000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1205000 | USD | |
us-gaap |
Depreciation
Depreciation
|
5000 | USD | |
CY2014Q2 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
4685000 | USD |
us-gaap |
Depreciation
Depreciation
|
1000 | USD | |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
105000 | USD | |
CY2013Q4 | us-gaap |
Cash
Cash
|
579000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
54000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
25000 | USD | |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
167000 | USD | |
neph |
Stock Based Compensation Recognized Amortization Cost
StockBasedCompensationRecognizedAmortizationCost
|
990000 | USD | |
CY2015Q2 | us-gaap |
Sale Of Stock Description Of Transaction
SaleOfStockDescriptionOfTransaction
|
0.67 | |
CY2015Q2 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
0.85 | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
2000 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash Continuing Operations
EffectOfExchangeRateOnCashContinuingOperations
|
-2000 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-354000 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-247000 | USD | |
us-gaap |
Repayments Of Senior Debt
RepaymentsOfSeniorDebt
|
1500000 | USD | |
us-gaap |
Repayments Of Senior Debt
RepaymentsOfSeniorDebt
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
515000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
1206000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash Continuing Operations
EffectOfExchangeRateOnCashContinuingOperations
|
-2000 | USD | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
188000 | USD | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
7436000 | USD | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
1.229 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0153 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P6Y1M24D | ||
CY2015Q2 | neph |
Royalty Receivable
RoyaltyReceivable
|
28000 | USD |
CY2015Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
295000 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
110000 | USD |
CY2015Q2 | us-gaap |
Inventory Net
InventoryNet
|
419000 | USD |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
186000 | USD |
CY2015Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
61000 | USD |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
104000 | USD |
CY2015Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1812000 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1684000 | USD |
CY2015Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
0 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1000 | USD |
CY2015Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1579000 | USD |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1684000 | USD |
CY2015Q2 | us-gaap |
Assets
Assets
|
3391000 | USD |
CY2014Q4 | us-gaap |
Assets
Assets
|
3369000 | USD |
CY2014Q4 | us-gaap |
Cash
Cash
|
1284000 | USD |
CY2015Q2 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
1196000 | USD |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
153000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-46000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-36000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-134000 | USD | |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
24000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3000 | USD |