2017 Q4 Form 10-Q Financial Statement
#000104016117000053 Filed on November 14, 2017
Income Statement
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
Revenue | $18.45M | $18.76M | $13.66M |
YoY Change | 15.39% | 37.36% | -17.59% |
Cost Of Revenue | $8.340M | $9.747M | $7.099M |
YoY Change | 11.5% | 37.3% | -14.39% |
Gross Profit | $9.160M | $9.011M | $6.557M |
YoY Change | 7.71% | 37.43% | -20.79% |
Gross Profit Margin | 49.65% | 48.04% | 48.02% |
Selling, General & Admin | $5.010M | $6.583M | $3.072M |
YoY Change | 37.26% | 114.29% | -7.86% |
% of Gross Profit | 54.69% | 73.06% | 46.85% |
Research & Development | $6.700M | $5.325M | $4.442M |
YoY Change | 51.58% | 19.88% | -27.71% |
% of Gross Profit | 73.14% | 59.09% | 67.74% |
Depreciation & Amortization | $1.270M | $1.170M | $820.0K |
YoY Change | 53.01% | 42.68% | -24.77% |
% of Gross Profit | 13.86% | 12.98% | 12.51% |
Operating Expenses | $11.81M | $13.39M | $7.517M |
YoY Change | 46.53% | 78.12% | -20.7% |
Operating Profit | -$3.042M | -$4.378M | -$960.0K |
YoY Change | -797.71% | 356.04% | -20.07% |
Interest Expense | -$310.0K | $385.0K | $107.0K |
YoY Change | 210.0% | 259.81% | -197.27% |
% of Operating Profit | |||
Other Income/Expense, Net | -$528.0K | -$99.00K | |
YoY Change | 433.33% | -5.71% | |
Pretax Income | -$3.961M | -$4.906M | -$1.059M |
YoY Change | -1282.39% | 363.27% | -18.91% |
Income Tax | -$70.00K | -$200.0K | $183.0K |
% Of Pretax Income | |||
Net Earnings | -$3.552M | -$4.706M | -$1.242M |
YoY Change | -1154.01% | 278.9% | -0.08% |
Net Earnings / Revenue | -19.25% | -25.09% | -9.09% |
Basic Earnings Per Share | -$0.10 | -$0.14 | -$0.04 |
Diluted Earnings Per Share | -$0.10 | -$0.14 | -$0.04 |
COMMON SHARES | |||
Basic Shares Outstanding | 34.25M shares | 32.55M shares | 28.31M shares |
Diluted Shares Outstanding | 32.55M shares |
Balance Sheet
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $27.50M | $26.30M | $16.60M |
YoY Change | 40.31% | 58.43% | -42.76% |
Cash & Equivalents | $27.52M | $26.33M | $16.58M |
Short-Term Investments | |||
Other Short-Term Assets | $1.300M | $2.200M | $700.0K |
YoY Change | 85.71% | 214.29% | -30.0% |
Inventory | $2.846M | $5.058M | $3.084M |
Prepaid Expenses | |||
Receivables | $4.640M | $5.084M | $3.895M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $36.34M | $38.66M | $24.22M |
YoY Change | 38.27% | 59.63% | -36.7% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $5.605M | $6.271M | $4.269M |
YoY Change | 47.77% | 46.9% | -37.7% |
Goodwill | $18.41M | $18.02M | |
YoY Change | |||
Intangibles | $5.856M | $6.414M | |
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.338M | $1.111M | $759.0K |
YoY Change | 70.45% | 46.38% | -0.91% |
Total Long-Term Assets | $31.21M | $31.82M | $5.028M |
YoY Change | 581.65% | 532.8% | -34.0% |
TOTAL ASSETS | |||
Total Short-Term Assets | $36.34M | $38.66M | $24.22M |
Total Long-Term Assets | $31.21M | $31.82M | $5.028M |
Total Assets | $67.54M | $70.48M | $29.25M |
YoY Change | 118.89% | 140.97% | -36.26% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.436M | $2.611M | $1.980M |
YoY Change | -17.19% | 31.87% | -37.76% |
Accrued Expenses | $16.39M | $16.20M | $7.564M |
YoY Change | 108.49% | 114.16% | -7.37% |
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 | $18.27M | $19.57M | $9.696M |
YoY Change | 87.67% | 101.87% | -33.22% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $6.100M | $5.800M | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $3.800M | $4.500M | $2.300M |
YoY Change | 80.95% | 95.65% | -14.81% |
Total Long-Term Liabilities | $9.900M | $10.30M | $2.300M |
YoY Change | 371.43% | 347.83% | -14.81% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $18.27M | $19.57M | $9.696M |
Total Long-Term Liabilities | $9.900M | $10.30M | $2.300M |
Total Liabilities | $28.11M | $29.78M | $12.02M |
YoY Change | 138.03% | 147.79% | -30.38% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$379.5M | -$375.9M | -$375.6M |
YoY Change | 1.12% | 0.09% | 4.05% |
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $43.30M | $40.70M | $17.23M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $67.54M | $70.48M | $29.25M |
YoY Change | 118.89% | 140.97% | -36.26% |
Cashflow Statement
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$3.552M | -$4.706M | -$1.242M |
YoY Change | -1154.01% | 278.9% | -0.08% |
Depreciation, Depletion And Amortization | $1.270M | $1.170M | $820.0K |
YoY Change | 53.01% | 42.68% | -24.77% |
Cash From Operating Activities | $1.370M | -$1.290M | $450.0K |
YoY Change | -54.64% | -386.67% | -364.71% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$180.0K | -$1.470M | -$1.520M |
YoY Change | -50.0% | -3.29% | -24.38% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $1.900M | |
YoY Change | |||
Cash From Investing Activities | -$180.0K | $430.0K | -$1.520M |
YoY Change | -50.0% | -128.29% | -24.38% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 0.000 | -5.060M | -100.0K |
YoY Change | -100.0% | 4960.0% | -100.6% |
NET CHANGE | |||
Cash From Operating Activities | 1.370M | -1.290M | 450.0K |
Cash From Investing Activities | -180.0K | 430.0K | -1.520M |
Cash From Financing Activities | 0.000 | -5.060M | -100.0K |
Net Change In Cash | 1.190M | -5.920M | -1.170M |
YoY Change | -60.86% | 405.98% | -108.01% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.370M | -$1.290M | $450.0K |
Capital Expenditures | -$180.0K | -$1.470M | -$1.520M |
Free Cash Flow | $1.550M | $180.0K | $1.970M |
YoY Change | -54.14% | -90.86% | 7.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001040161 | ||
CY2017Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
34251900 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Pixelworks, Inc. | ||
CY2016Q4 | pxlw |
Accrued Commissionsand Royalties Current
AccruedCommissionsandRoyaltiesCurrent
|
2427000 | USD |
CY2017Q3 | pxlw |
Accrued Commissionsand Royalties Current
AccruedCommissionsandRoyaltiesCurrent
|
2618000 | USD |
CY2017Q1 | pxlw |
Adjustmenttoretainedearnings
Adjustmenttoretainedearnings
|
44000 | USD |
pxlw |
Amortization Expense Mark Up Of Inventory To Fair Value
AmortizationExpenseMarkUpOfInventoryToFairValue
|
2415000 | USD | |
pxlw |
Amortizationof Intangible Assetsand Inventory Fair Value Adjustment
AmortizationofIntangibleAssetsandInventoryFairValueAdjustment
|
0 | USD | |
pxlw |
Amortizationof Intangible Assetsand Inventory Fair Value Adjustment
AmortizationofIntangibleAssetsandInventoryFairValueAdjustment
|
1016000 | USD | |
pxlw |
Amountreceivableasofdateofdevelopmentagreement
Amountreceivableasofdateofdevelopmentagreement
|
4000000 | USD | |
pxlw |
Amountspayableuponcompletionofmilestones
Amountspayableuponcompletionofmilestones
|
2000000 | USD | |
CY2017Q3 | pxlw |
Business Combination Acquisition Related Costs Excluded From Pro Forma Net Income Loss
BusinessCombinationAcquisitionRelatedCostsExcludedFromProFormaNetIncomeLoss
|
1806000 | USD |
pxlw |
Business Combination Acquisition Related Costs Excluded From Pro Forma Net Income Loss
BusinessCombinationAcquisitionRelatedCostsExcludedFromProFormaNetIncomeLoss
|
3055000 | USD | |
CY2017Q3 | pxlw |
Convertible Debt Conversion Feature Fair Value Disclosures
ConvertibleDebtConversionFeatureFairValueDisclosures
|
1846000 | USD |
pxlw |
Excess Tax Benefits
ExcessTaxBenefits
|
485000 | USD | |
CY2016Q3 | pxlw |
Fair Value Adjustmentof Convertible Debt
FairValueAdjustmentofConvertibleDebt
|
0 | USD |
pxlw |
Fair Value Adjustmentof Convertible Debt
FairValueAdjustmentofConvertibleDebt
|
0 | USD | |
CY2017Q3 | pxlw |
Fair Value Adjustmentof Convertible Debt
FairValueAdjustmentofConvertibleDebt
|
122000 | USD |
pxlw |
Fair Value Adjustmentof Convertible Debt
FairValueAdjustmentofConvertibleDebt
|
122000 | USD | |
pxlw |
Fixed Asset And Other Asset Expenses Incurred But Not Yet Paid
FixedAssetAndOtherAssetExpensesIncurredButNotYetPaid
|
0 | USD | |
pxlw |
Fixed Asset And Other Asset Expenses Incurred But Not Yet Paid
FixedAssetAndOtherAssetExpensesIncurredButNotYetPaid
|
3558000 | USD | |
CY2017Q3 | pxlw |
Line Of Credit Facility Component Of Calculation For Maximum Borrowing Amount Under Formula Advances
LineOfCreditFacilityComponentOfCalculationForMaximumBorrowingAmountUnderFormulaAdvances
|
1000000 | USD |
CY2017Q3 | pxlw |
Line Of Credit Facility Maximum Borrowing Capacity Limited By Eligible Ar
LineOfCreditFacilityMaximumBorrowingCapacityLimitedByEligibleAr
|
0.8 | |
CY2017Q3 | pxlw |
Line Of Credit Facility Maximum Borrowing Capacity Under Non Formula Advances
LineOfCreditFacilityMaximumBorrowingCapacityUnderNonFormulaAdvances
|
10000000 | USD |
pxlw |
Research And Development Benefit Recognized
ResearchAndDevelopmentBenefitRecognized
|
4000000 | USD | |
pxlw |
Reversal Of Uncertain Tax Positions
ReversalOfUncertainTaxPositions
|
170000 | USD | |
pxlw |
Reversal Of Uncertain Tax Positions
ReversalOfUncertainTaxPositions
|
191000 | USD | |
CY2016Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Noncurrent
AccountsPayableAndAccruedLiabilitiesNoncurrent
|
194000 | USD |
CY2017Q3 | pxlw |
Number Of Patents
NumberOfPatents
|
535 | patent |
CY2016 | pxlw |
Reductiontodeferredtaxassets
Reductiontodeferredtaxassets
|
560000 | USD |
pxlw |
Reductiontodeferredtaxassets
Reductiontodeferredtaxassets
|
570000 | USD | |
CY2017Q3 | pxlw |
Research And Development Benefit Recognized
ResearchAndDevelopmentBenefitRecognized
|
1311000 | USD |
CY2017Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Noncurrent
AccountsPayableAndAccruedLiabilitiesNoncurrent
|
2227000 | USD |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1734000 | USD |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2611000 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
3150000 | USD |
CY2017Q3 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
5124000 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3118000 | USD |
CY2017Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
5084000 | USD |
CY2016Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
140000 | USD |
CY2017Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
763000 | USD |
CY2016Q4 | us-gaap |
Accrued Income Taxes Noncurrent
AccruedIncomeTaxesNoncurrent
|
1880000 | USD |
CY2017Q3 | us-gaap |
Accrued Income Taxes Noncurrent
AccruedIncomeTaxesNoncurrent
|
2223000 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
7860000 | USD |
CY2017Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
16199000 | USD |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
20623000 | USD |
CY2017Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
21627000 | USD |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
10000 | USD |
CY2017Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
10000 | USD |
us-gaap |
Additional Information About Entitys Reportable Segments
AdditionalInformationAboutEntitysReportableSegments
|
5 | ||
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
60000 | USD |
CY2016Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
39000 | USD |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
32000 | USD |
CY2017Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
40000 | USD |
us-gaap |
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
|
-21000 | USD | |
us-gaap |
Allowance For Doubtful Accounts Receivable Period Increase Decrease
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
|
8000 | USD | |
CY2016Q3 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | USD |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | USD | |
CY2017Q3 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
72000 | USD |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
72000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
0 | USD | |
CY2017Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
316000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
266000 | USD | |
CY2016Q4 | us-gaap |
Assets
Assets
|
30857000 | USD |
CY2017Q3 | us-gaap |
Assets
Assets
|
70479000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
26279000 | USD |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
38662000 | USD |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
0 | USD | |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
1901000 | USD | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
26591000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
16580000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
19622000 | USD |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
26329000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
17960000 | USD |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
23626000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-10011000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
6707000 | USD | |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q4 | us-gaap |
Common Stocks Including Additional Paid In Capital
CommonStocksIncludingAdditionalPaidInCapital
|
394296000 | USD |
CY2017Q3 | us-gaap |
Common Stocks Including Additional Paid In Capital
CommonStocksIncludingAdditionalPaidInCapital
|
416607000 | USD |
CY2017Q3 | us-gaap |
Convertible Debt Fair Value Disclosures
ConvertibleDebtFairValueDisclosures
|
5450000 | USD |
CY2016Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
7099000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
20839000 | USD | |
CY2017Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
9747000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
29585000 | USD | |
CY2017Q3 | us-gaap |
Decrease In Unrecognized Tax Benefits Is Reasonably Possible
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible
|
18000 | USD |
CY2016Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
0 | USD |
CY2017Q3 | us-gaap |
Deferred Revenue
DeferredRevenue
|
458000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2638000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2714000 | USD | |
CY2017Q3 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
0 | USD |
us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
4785000 | USD | |
CY2016Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.04 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.41 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.14 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | ||
CY2016Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2169000 | USD |
CY2017Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
4149000 | USD |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
0 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
316000 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
1596000 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
610000 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
90000 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
1117000 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
1496000 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
1505000 | USD |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
0 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
6730000 | USD |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
0 | USD |
CY2017Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
6414000 | USD |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
0 | USD |
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
18021000 | USD |
CY2016Q3 | us-gaap |
Gross Profit
GrossProfit
|
6557000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
16564000 | USD | |
CY2017Q3 | us-gaap |
Gross Profit
GrossProfit
|
9011000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
32604000 | USD | |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-1059000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-11087000 | USD | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-4906000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
902000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
411000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
284000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-973000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-926000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
281000 | USD | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
183000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
357000 | USD | |
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-200000 | USD |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-2093000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
998000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
85000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
1158000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-297000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
4597000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
101000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-342000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
40000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-76000 | USD | |
CY2016Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
0 | USD |
CY2017Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6414000 | USD |
CY2016Q3 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
8000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
32000 | USD | |
CY2017Q3 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
51000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
97000 | USD | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
107000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
337000 | USD | |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
385000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
631000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
107000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
370000 | USD | |
CY2016Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
2078000 | USD |
CY2017Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
2492000 | USD |
CY2016Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
1707000 | USD |
CY2017Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
2903000 | USD |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
2803000 | USD |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
5058000 | USD |
CY2016Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
1096000 | USD |
CY2017Q3 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
2155000 | USD |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
11808000 | USD |
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
29784000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
30857000 | USD |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
70479000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9734000 | USD |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
19573000 | USD |
us-gaap |
Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
|
0 | USD | |
us-gaap |
Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
|
-122000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-3723000 | USD | |
CY2016Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
0 | USD |
CY2017Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
5761000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-3666000 | USD | |
CY2016Q4 | us-gaap |
Liability For Uncertain Tax Positions Noncurrent
LiabilityForUncertainTaxPositionsNoncurrent
|
1419000 | USD |
CY2017Q3 | us-gaap |
Liability For Uncertain Tax Positions Noncurrent
LiabilityForUncertainTaxPositionsNoncurrent
|
1468000 | USD |
CY2017Q3 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
10000000 | USD |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1783000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-399000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-4562000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
10829000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1242000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-11444000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4706000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-621000 | USD | |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
7517000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
27346000 | USD | |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
13389000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
31595000 | USD | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-960000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-10782000 | USD | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4378000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1009000 | USD | |
CY2016Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
709000 | USD |
CY2017Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
3831000 | USD |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
785000 | USD |
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1111000 | USD |
CY2016Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
389000 | USD |
CY2017Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
1822000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-47000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-106000 | USD | |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-99000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-305000 | USD | |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-528000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-728000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1783000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2300000 | USD | |
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2017Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
736000 | USD |
CY2017Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2191000 | USD |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
403000 | USD | |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
2196000 | USD | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
24416000 | USD |
CY2017Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
27898000 | USD |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3793000 | USD |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6271000 | USD |
us-gaap |
Repayments Of Assumed Debt
RepaymentsOfAssumedDebt
|
0 | USD | |
us-gaap |
Repayments Of Assumed Debt
RepaymentsOfAssumedDebt
|
953000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
3000000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
4046000 | USD | |
us-gaap |
Repayments Of Other Debt
RepaymentsOfOtherDebt
|
1069000 | USD | |
us-gaap |
Repayments Of Other Debt
RepaymentsOfOtherDebt
|
920000 | USD | |
CY2016Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
4442000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
14621000 | USD | |
CY2017Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
5325000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
14732000 | USD | |
us-gaap |
Restructuring Costs And Asset Impairment Charges
RestructuringCostsAndAssetImpairmentCharges
|
1744000 | USD | |
us-gaap |
Restructuring Costs And Asset Impairment Charges
RestructuringCostsAndAssetImpairmentCharges
|
0 | USD | |
CY2016Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
60000 | USD |
CY2017Q3 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
795000 | USD |
CY2016Q3 | us-gaap |
Restructuring Settlement And Impairment Provisions
RestructuringSettlementAndImpairmentProvisions
|
3000 | USD |
us-gaap |
Restructuring Settlement And Impairment Provisions
RestructuringSettlementAndImpairmentProvisions
|
2608000 | USD | |
CY2017Q3 | us-gaap |
Restructuring Settlement And Impairment Provisions
RestructuringSettlementAndImpairmentProvisions
|
1481000 | USD |
us-gaap |
Restructuring Settlement And Impairment Provisions
RestructuringSettlementAndImpairmentProvisions
|
1481000 | USD | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-375257000 | USD |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-375922000 | USD |
CY2016Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
13656000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
37403000 | USD | |
CY2017Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
18758000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
62189000 | USD | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3072000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
10117000 | USD | |
CY2017Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6583000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
15382000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1856000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3096000 | USD | |
CY2015Q4 | us-gaap |
Standard Product Warranty Accrual
StandardProductWarrantyAccrual
|
49000 | USD |
CY2016Q3 | us-gaap |
Standard Product Warranty Accrual
StandardProductWarrantyAccrual
|
25000 | USD |
CY2016Q4 | us-gaap |
Standard Product Warranty Accrual
StandardProductWarrantyAccrual
|
28000 | USD |
CY2017Q3 | us-gaap |
Standard Product Warranty Accrual
StandardProductWarrantyAccrual
|
34000 | USD |
us-gaap |
Standard Product Warranty Accrual Payments
StandardProductWarrantyAccrualPayments
|
20000 | USD | |
us-gaap |
Standard Product Warranty Accrual Payments
StandardProductWarrantyAccrualPayments
|
9000 | USD | |
us-gaap |
Standard Product Warranty Accrual Period Increase Decrease
StandardProductWarrantyAccrualPeriodIncreaseDecrease
|
-4000 | USD | |
us-gaap |
Standard Product Warranty Accrual Period Increase Decrease
StandardProductWarrantyAccrualPeriodIncreaseDecrease
|
15000 | USD | |
us-gaap |
Stock Issued1
StockIssued1
|
0 | USD | |
us-gaap |
Stock Issued1
StockIssued1
|
16975000 | USD | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
19049000 | USD |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
40695000 | USD |
CY2016Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
28313000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
28139000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
32552000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
30545000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
28313000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
28139000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
32552000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30545000 | shares | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:12px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Use of Estimates</font></div><div style="line-height:120%;padding-top:6px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires us to make estimates and judgments that affect amounts reported in the financial statements and accompanying notes. Our significant estimates and judgments include those related to revenue recognition, valuation of excess and obsolete inventory, lives and recoverability of equipment and other long-lived assets, valuation of goodwill, valuation of convertible debt, valuation of share-based payments, income taxes, litigation and other contingencies. The actual results experienced could differ materially from our estimates. </font></div></div> |