2016 Q2 Form 10-Q Financial Statement
#000143774916037506 Filed on August 15, 2016
Income Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
Revenue | $1.223M | $472.0K |
YoY Change | 159.11% | 51.28% |
Cost Of Revenue | $1.162M | $529.0K |
YoY Change | 119.66% | 98.13% |
Gross Profit | $61.00K | -$57.00K |
YoY Change | -207.02% | -226.67% |
Gross Profit Margin | 4.99% | -12.08% |
Selling, General & Admin | $2.140M | $2.420M |
YoY Change | -11.57% | 41.52% |
% of Gross Profit | 3508.2% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $30.00K | $30.00K |
YoY Change | 0.0% | 50.0% |
% of Gross Profit | 49.18% | |
Operating Expenses | $3.330M | $2.981M |
YoY Change | 11.71% | 48.75% |
Operating Profit | -$2.107M | -$2.509M |
YoY Change | -16.02% | 48.29% |
Interest Expense | $591.0K | $1.110M |
YoY Change | -46.76% | -24.08% |
% of Operating Profit | ||
Other Income/Expense, Net | -$510.0K | $10.00K |
YoY Change | -5200.0% | -99.16% |
Pretax Income | -$4.717M | -$585.0K |
YoY Change | 706.32% | -97.87% |
Income Tax | $3.000K | $2.000K |
% Of Pretax Income | ||
Net Earnings | -$4.720M | -$587.0K |
YoY Change | 704.09% | -97.86% |
Net Earnings / Revenue | -385.94% | -124.36% |
Basic Earnings Per Share | -$0.51 | |
Diluted Earnings Per Share | -$0.51 | -$100.0K |
COMMON SHARES | ||
Basic Shares Outstanding | 9.168M | 35.38K |
Diluted Shares Outstanding | 9.168M | 35.38M |
Balance Sheet
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $100.0K | $200.0K |
YoY Change | -50.0% | -81.82% |
Cash & Equivalents | $52.00K | $152.0K |
Short-Term Investments | ||
Other Short-Term Assets | $300.0K | $600.0K |
YoY Change | -50.0% | 500.0% |
Inventory | ||
Prepaid Expenses | ||
Receivables | $900.0K | $200.0K |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.291M | $987.0K |
YoY Change | 30.8% | -29.5% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $407.0K | $314.0K |
YoY Change | 29.62% | -21.5% |
Goodwill | ||
YoY Change | ||
Intangibles | $92.00K | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $371.0K | $521.0K |
YoY Change | -28.79% | 30.25% |
Total Long-Term Assets | $778.0K | $927.0K |
YoY Change | -16.07% | 3.0% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.291M | $987.0K |
Total Long-Term Assets | $778.0K | $927.0K |
Total Assets | $2.069M | $1.914M |
YoY Change | 8.1% | -16.78% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $734.0K | $610.0K |
YoY Change | 20.33% | 103.33% |
Accrued Expenses | $2.500M | $2.200M |
YoY Change | 13.64% | 15.79% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $6.100M | $2.336M |
YoY Change | 161.13% | |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $17.32M | $5.967M |
YoY Change | 190.31% | 98.9% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $100.0K | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $2.100M | $1.200M |
YoY Change | 75.0% | -97.16% |
Total Long-Term Liabilities | $2.200M | $1.200M |
YoY Change | 83.33% | -97.16% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $17.32M | $5.967M |
Total Long-Term Liabilities | $2.200M | $1.200M |
Total Liabilities | $19.46M | $7.178M |
YoY Change | 171.05% | -84.12% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$270.8M | -$255.3M |
YoY Change | 6.05% | |
Common Stock | $6.000K | $5.000K |
YoY Change | 20.0% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$17.39M | -$5.264M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.069M | $1.914M |
YoY Change | 8.1% | -16.78% |
Cashflow Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$4.720M | -$587.0K |
YoY Change | 704.09% | -97.86% |
Depreciation, Depletion And Amortization | $30.00K | $30.00K |
YoY Change | 0.0% | 50.0% |
Cash From Operating Activities | -$1.430M | -$1.790M |
YoY Change | -20.11% | 31.62% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$20.00K | -$10.00K |
YoY Change | 100.0% | 0.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | $0.00 |
YoY Change | -100.0% | |
Cash From Investing Activities | -$20.00K | -$10.00K |
YoY Change | 100.0% | -75.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 1.240M | 1.860M |
YoY Change | -33.33% | 2.76% |
NET CHANGE | ||
Cash From Operating Activities | -1.430M | -1.790M |
Cash From Investing Activities | -20.00K | -10.00K |
Cash From Financing Activities | 1.240M | 1.860M |
Net Change In Cash | -210.0K | 60.00K |
YoY Change | -450.0% | -85.37% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$1.430M | -$1.790M |
Capital Expenditures | -$20.00K | -$10.00K |
Free Cash Flow | -$1.410M | -$1.780M |
YoY Change | -20.79% | 31.85% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
cats |
Fair Value Adjustment Of Derivatives
FairValueAdjustmentOfDerivatives
|
2844000 | ||
cats |
Fair Value Adjustment Of Derivatives
FairValueAdjustmentOfDerivatives
|
|||
CY2016Q2 | cats |
Gain Loss On Exchange Of Warrants
GainLossOnExchangeOfWarrants
|
||
CY2015Q2 | cats |
Gain Loss On Exchange Of Warrants
GainLossOnExchangeOfWarrants
|
-4410000 | |
cats |
Gain Loss On Exchange Of Warrants
GainLossOnExchangeOfWarrants
|
|||
cats |
Gain Loss On Exchange Of Warrants
GainLossOnExchangeOfWarrants
|
-4410000 | ||
CY2016Q2 | cats |
Working Capital Deficit
WorkingCapitalDeficit
|
16000000 | |
CY2016Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
734000 | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
753000 | |
CY2016Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1543000 | |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1491000 | |
CY2016Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
253402000 | |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
253053000 | |
CY2016Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
660000 | ||
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
1056000 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
4866927 | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2635635 | ||
CY2016Q2 | us-gaap |
Assets
Assets
|
2069000 | |
CY2015Q4 | us-gaap |
Assets
Assets
|
2880000 | |
CY2016Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1291000 | |
CY2015Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
66000 | |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
52000 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
916000 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
708000 | |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
152000 | |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
106000 | |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2081000 | |
CY2016Q2 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
106000 | |
CY2016Q2 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
56000 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-864000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-556000 | ||
CY2016Q2 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
0 | |
CY2016Q2 | 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 | |
CY2016Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | |
CY2016Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
55007761 | |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
55007761 | |
CY2016Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
55007761 | |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
55007761 | |
CY2016Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
6000 | |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
6000 | |
CY2016Q2 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
||
CY2015Q4 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
3662000 | |
CY2016Q2 | us-gaap |
Cost Of Services
CostOfServices
|
1162000 | |
CY2015Q2 | us-gaap |
Cost Of Services
CostOfServices
|
529000 | |
us-gaap |
Cost Of Services
CostOfServices
|
2128000 | ||
us-gaap |
Cost Of Services
CostOfServices
|
935000 | ||
CY2016Q2 | us-gaap |
Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
|
0 | |
CY2015Q4 | us-gaap |
Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
|
0 | |
CY2016Q2 | us-gaap |
Debt Instrument Unamortized Discount Noncurrent
DebtInstrumentUnamortizedDiscountNoncurrent
|
0 | |
CY2015Q4 | us-gaap |
Debt Instrument Unamortized Discount Noncurrent
DebtInstrumentUnamortizedDiscountNoncurrent
|
0 | |
CY2015Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
2348000 | |
CY2016Q2 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
64000 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
63000 | ||
CY2016Q2 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
5192000 | |
CY2015Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
||
CY2016Q2 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
158000 | |
CY2015Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
198000 | |
CY2016Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
2801000 | |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1683000 | |
CY2016Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
32000 | |
CY2015Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
30000 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
64000 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
64000 | ||
CY2016Q2 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
6105000 | |
CY2015Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
||
CY2016Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.09 | |
CY2015Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.16 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | ||
CY2016Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1905000 | |
CY2015Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1703000 | |
CY2016Q2 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
667000 | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y127D | ||
CY2016Q2 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
522000 | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
750000 | ||
CY2015Q2 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-7434000 | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-9908000 | ||
CY2016Q2 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Gain Loss Included In Earnings
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings
|
-1500000 | |
us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Gain Loss Included In Earnings
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings
|
-2800000 | ||
CY2015Q2 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Gain Loss Included In Earnings
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings
|
0 | |
us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Gain Loss Included In Earnings
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings
|
0 | ||
CY2016Q2 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-1507000 | |
CY2015Q2 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
||
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-2844000 | ||
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
|||
CY2016Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2136000 | |
CY2015Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2422000 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4323000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5156000 | ||
CY2016Q2 | us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
1223000 | |
CY2015Q2 | us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
472000 | |
us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
1951000 | ||
us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
905000 | ||
CY2016Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-4717000 | |
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-585000 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-9007000 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-843000 | ||
CY2016Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
3000 | |
CY2015Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
5000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4564000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5250000 | ||
CY2016Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
586000 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
37000 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
34000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
397000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
478000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
339000 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-230000 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
1118000 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
499000 | ||
us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
-45000 | ||
us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
-34000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-245000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-118000 | ||
CY2016Q2 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
10000 | |
CY2015Q2 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
10000 | |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
75000 | ||
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
21000 | ||
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
591000 | |
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
1110000 | |
us-gaap |
Interest Expense
InterestExpense
|
924000 | ||
us-gaap |
Interest Expense
InterestExpense
|
1112000 | ||
CY2016Q2 | us-gaap |
Liabilities
Liabilities
|
19456000 | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
11604000 | |
CY2016Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2069000 | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2880000 | |
CY2016Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
17323000 | |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4821000 | |
CY2016Q2 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
7111000 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2095000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2055000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-10000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-16000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2949000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2595000 | ||
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4720000 | |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-587000 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-9012000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-847000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
43000 | ||
us-gaap |
Noncash Or Part Noncash Acquisition Fixed Assets Acquired1
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1
|
|||
CY2016Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
3330000 | |
CY2015Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
2981000 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
6515000 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
6155000 | ||
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2107000 | |
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2509000 | |
us-gaap |
Payments For Proceeds From Other Deposits
PaymentsForProceedsFromOtherDeposits
|
|||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
26000 | ||
CY2016Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
16000 | ||
CY2015Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
682000 | |
CY2016Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
371000 | |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
387000 | |
us-gaap |
Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
|
|||
us-gaap |
Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
|
185000 | ||
us-gaap |
Payments For Proceeds From Other Deposits
PaymentsForProceedsFromOtherDeposits
|
-16000 | ||
CY2016Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2016Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
330000 | |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
575000 | |
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
|||
us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
2000000 | ||
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
2185000 | ||
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
250000 | ||
CY2016Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
407000 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
412000 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
20000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
75000 | ||
CY2016Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
909000 | |
CY2015Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
590000 | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
90000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
10000 | ||
CY2016Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-270795000 | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-261783000 | |
CY2016Q2 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
174000 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
349000 | ||
CY2015Q2 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
209000 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1037000 | ||
CY2016Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Available For Grant
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant
|
303609 | |
CY2016Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
1464154 | |
CY2016Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-17387000 | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-8724000 | |
CY2016Q2 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
1919000 | |
CY2015Q4 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
509000 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
55008 | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
35375 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
55008 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30358 |