2013 Q4 Form 10-Q Financial Statement
#000107997313000643 Filed on November 07, 2013
Income Statement
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
Revenue | $56.00K | $2.000K | |
YoY Change | 833.33% | -95.56% | |
Cost Of Revenue | $0.00 | $21.23K | $0.00 |
YoY Change | |||
Gross Profit | $35.00K | $1.000K | |
YoY Change | 483.33% | -97.73% | |
Gross Profit Margin | 62.5% | 50.0% | |
Selling, General & Admin | $1.410M | $1.323M | $1.240M |
YoY Change | 13.71% | -1.74% | 2.48% |
% of Gross Profit | 3779.93% | 124000.0% | |
Research & Development | $1.650M | $1.806M | $1.220M |
YoY Change | 35.25% | 69.46% | -5.43% |
% of Gross Profit | 5161.07% | 122000.0% | |
Depreciation & Amortization | $80.00K | $150.0K | $100.0K |
YoY Change | -20.0% | 64.84% | -16.67% |
% of Gross Profit | 428.57% | 10000.0% | |
Operating Expenses | $3.050M | $3.129M | $2.440M |
YoY Change | 25.0% | 29.72% | -2.01% |
Operating Profit | -$3.050M | -$3.073M | -$2.439M |
YoY Change | 25.05% | 27.95% | -0.29% |
Interest Expense | -$100.0K | $31.90K | |
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | $40.00K | $713.00 | -$70.00K |
YoY Change | -157.14% | -101.22% | |
Pretax Income | -$3.130M | -$3.070M | -$2.500M |
YoY Change | 25.2% | 24.8% | 60.26% |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$3.130M | -$3.072M | -$2.504M |
YoY Change | 25.0% | 24.88% | 60.82% |
Net Earnings / Revenue | -5485.71% | -125200.0% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$1.164M | -$1.146M | -$2.294M |
COMMON SHARES | |||
Basic Shares Outstanding | 21.45M shares | 21.45M shares | 7.716M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $14.30M | $17.30M | $12.10M |
YoY Change | 18.18% | 69.61% | 202.5% |
Cash & Equivalents | $5.659M | $4.355M | $10.98M |
Short-Term Investments | $8.600M | $12.90M | $1.200M |
Other Short-Term Assets | $500.0K | $500.0K | $400.0K |
YoY Change | 25.0% | 0.0% | 33.33% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $17.00K | $56.07K | $0.00 |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $14.76M | $17.85M | $12.53M |
YoY Change | 17.82% | 66.88% | 189.94% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.267M | $2.319M | $2.485M |
YoY Change | -8.76% | -9.42% | -11.11% |
Goodwill | $387.2K | $387.2K | $387.2K |
YoY Change | 0.0% | 0.0% | 0.0% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.612M | $1.616M | $1.602M |
YoY Change | 0.64% | 2.97% | -0.61% |
Total Long-Term Assets | $3.879M | $3.935M | $4.086M |
YoY Change | -5.07% | -4.71% | -7.27% |
TOTAL ASSETS | |||
Total Short-Term Assets | $14.76M | $17.85M | $12.53M |
Total Long-Term Assets | $3.879M | $3.935M | $4.086M |
Total Assets | $18.64M | $21.78M | $16.61M |
YoY Change | 12.19% | 46.94% | 90.37% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $780.5K | $870.4K | $613.9K |
YoY Change | 27.14% | 35.56% | 5.54% |
Accrued Expenses | $907.7K | $972.2K | $642.1K |
YoY Change | 41.38% | 47.56% | 74.28% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $173.5K | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $300.0K | $400.0K | $2.300M |
YoY Change | -86.96% | -84.62% | 109.09% |
Total Short-Term Liabilities | $2.249M | $2.401M | $4.079M |
YoY Change | -44.86% | -44.14% | 96.87% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.200M | $2.200M | $800.0K |
YoY Change | 175.0% | 175.0% | -71.43% |
Other Long-Term Liabilities | $1.300M | $1.300M | $1.100M |
YoY Change | 18.18% | 30.0% | |
Total Long-Term Liabilities | $3.500M | $3.500M | $1.900M |
YoY Change | 84.21% | 94.44% | -32.14% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.249M | $2.401M | $4.079M |
Total Long-Term Liabilities | $3.500M | $3.500M | $1.900M |
Total Liabilities | $5.690M | $5.913M | $5.924M |
YoY Change | -3.95% | -2.45% | 20.85% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$86.38M | -$83.25M | -$74.23M |
YoY Change | 16.37% | 16.06% | 14.17% |
Common Stock | $99.12M | $84.92M | |
YoY Change | 23.15% | 23.35% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $12.95M | $15.87M | $10.69M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $18.64M | $21.78M | $16.61M |
YoY Change | 12.19% | 46.94% | 90.37% |
Cashflow Statement
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$3.130M | -$3.072M | -$2.504M |
YoY Change | 25.0% | 24.88% | 60.82% |
Depreciation, Depletion And Amortization | $80.00K | $150.0K | $100.0K |
YoY Change | -20.0% | 64.84% | -16.67% |
Cash From Operating Activities | -$2.800M | -$2.570M | -$1.890M |
YoY Change | 48.15% | 375.93% | -1.56% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$50.00K | -$30.00K | -$60.00K |
YoY Change | -16.67% | -40.0% | 0.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $4.290M | -$2.680M | -$770.0K |
YoY Change | -657.14% | 1388.89% | -155.4% |
Cash From Investing Activities | $4.240M | -$2.700M | -$830.0K |
YoY Change | -610.84% | 1073.91% | -162.41% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -140.0K | -100.0K | 3.850M |
YoY Change | -103.64% | -71.43% | 234.78% |
NET CHANGE | |||
Cash From Operating Activities | -2.800M | -2.570M | -1.890M |
Cash From Investing Activities | 4.240M | -2.700M | -830.0K |
Cash From Financing Activities | -140.0K | -100.0K | 3.850M |
Net Change In Cash | 1.300M | -5.370M | 1.130M |
YoY Change | 15.04% | 379.46% | 101.79% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$2.800M | -$2.570M | -$1.890M |
Capital Expenditures | -$50.00K | -$30.00K | -$60.00K |
Free Cash Flow | -$2.750M | -$2.540M | -$1.830M |
YoY Change | 50.27% | 418.37% | -1.61% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q3 | appy |
Additional Milestone Maximum Payments
AdditionalMilestoneMaximumPayments
|
2000000 | USD |
CY2013Q3 | appy |
Common Stock Shares Authorized Before Plan Change
CommonStockSharesAuthorizedBeforePlanChange
|
30000000 | shares |
CY2013Q3 | appy |
Deferred Revenue Net
DeferredRevenueNet
|
1417382 | USD |
CY2013Q3 | appy |
License Agreement Maximum Milestone Payments
LicenseAgreementMaximumMilestonePayments
|
1100000 | USD |
CY2013Q3 | appy |
License And Milestone Payments Revenue
LicenseAndMilestonePaymentsRevenue
|
1841000 | USD |
appy |
Marketable Securities Management Fees
MarketableSecuritiesManagementFees
|
13000 | USD | |
appy |
Marketable Securities Management Fees
MarketableSecuritiesManagementFees
|
2576 | USD | |
CY2013Q3 | appy |
Maximum Percentage Of Any Individual Short Term Marketable Securities In Investment Portfolio
MaximumPercentageOfAnyIndividualShortTermMarketableSecuritiesInInvestmentPortfolio
|
0.1 | pure |
CY2013Q3 | appy |
Other Other Long Term Assets
OtherOtherLongTermAssets
|
10544 | USD |
CY2012Q4 | appy |
Other Other Long Term Assets
OtherOtherLongTermAssets
|
3957 | USD |
CY2013Q3 | appy |
Percentage Of Investment Portfolio Cash And Cash Equivalent
PercentageOfInvestmentPortfolioCashAndCashEquivalent
|
0.16 | pure |
appy |
Placement Fee Percentage
PlacementFeePercentage
|
0.07 | pure | |
CY2013Q2 | appy |
Placement Fee Percentage
PlacementFeePercentage
|
0.07 | pure |
appy |
Stockholders Equity Note Reverse Stock Split Conversion Ratio
StockholdersEquityNoteReverseStockSplitConversionRatio
|
6 | pure | |
CY2013Q2 | appy |
Underwriter Addtional Shares Percentage
UnderwriterAddtionalSharesPercentage
|
0.15 | pure |
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
|
2013 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2013-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001167419 | ||
CY2013Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
21454380 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Venaxis, Inc. | ||
CY2013Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
870356 | USD |
CY2012Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2013Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
60000000 | shares |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
613925 | USD |
CY2013Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
56068 | USD |
CY2012Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
CY2013Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
972245 | USD |
CY2012Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
642055 | USD |
CY2013Q3 | us-gaap |
Accrued Royalties Current And Noncurrent
AccruedRoyaltiesCurrentAndNoncurrent
|
-341435 | USD |
CY2013Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3264072 | USD |
CY2012Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3078359 | USD |
CY2013Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
332250 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1227597 | USD | |
CY2012Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
254938 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
676359 | USD | |
us-gaap |
Amortization Of Deferred Charges
AmortizationOfDeferredCharges
|
-82183 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
-61612 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
-4490 | USD | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
5843000 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
867000 | shares | |
CY2013Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
2951 | USD | |
CY2012Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | USD |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
44554 | USD | |
CY2013Q3 | us-gaap |
Assets
Assets
|
21781887 | USD |
CY2012Q4 | us-gaap |
Assets
Assets
|
16614791 | USD |
CY2013Q3 | us-gaap |
Assets Current
AssetsCurrent
|
17847009 | USD |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
12528358 | USD |
CY2013Q3 | us-gaap |
Capital
Capital
|
15446000 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4355340 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10977974 | USD |
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9836750 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2968104 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-6622634 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
6868646 | USD | |
CY2013Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
2.50 | |
CY2013Q2 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
1.36 | |
CY2013Q2 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Each Warrant Or Right
ClassOfWarrantOrRightNumberOfSecuritiesCalledByEachWarrantOrRight
|
0.35 | shares |
CY2013Q3 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
|
305000 | shares |
CY2013Q2 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
|
4025000 | shares |
CY2013Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q3 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
60000000 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
21454380 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
9954380 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
21454380 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
9954380 | shares |
CY2013Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
99121317 | USD |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
84924133 | USD |
CY2013Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
21230 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
21230 | USD | |
CY2012Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
196 | USD | |
CY2013Q3 | us-gaap |
Deferred Revenue
DeferredRevenue
|
1499656 | USD |
CY2013Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
92868 | USD |
CY2012Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
79803 | USD |
CY2013Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1324514 | USD |
CY2012Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1081706 | USD |
CY2013Q3 | us-gaap |
Depreciation
Depreciation
|
59000 | USD |
us-gaap |
Depreciation
Depreciation
|
190000 | USD | |
CY2012Q3 | us-gaap |
Depreciation
Depreciation
|
91000 | USD |
us-gaap |
Depreciation
Depreciation
|
277000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
251900 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
334715 | USD | |
CY2013Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.14 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.58 | ||
CY2012Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.32 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.78 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
330190 | USD | |
CY2013Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
43543 | USD |
CY2012Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
452878 | USD |
CY2013Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
402207 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
345692 | USD |
CY2013Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
76000 | USD |
CY2013Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
76000 | USD |
CY2013Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
76000 | USD |
CY2013Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
76000 | USD |
CY2013Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
76000 | USD |
CY2013Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1218028 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1210698 | USD |
us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
P197M | ||
CY2013Q3 | us-gaap |
Goodwill
Goodwill
|
387239 | USD |
CY2012Q4 | us-gaap |
Goodwill
Goodwill
|
387239 | USD |
CY2013Q3 | us-gaap |
Gross Profit
GrossProfit
|
34838 | USD |
us-gaap |
Gross Profit
GrossProfit
|
34838 | USD | |
CY2012Q3 | us-gaap |
Gross Profit
GrossProfit
|
6240 | USD |
us-gaap |
Gross Profit
GrossProfit
|
40560 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
256431 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
60317 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
56068 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-31778 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
290482 | USD | |
us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
-409335 | USD | |
us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
276062 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
317485 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
1036220 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-229135 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-330318 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
110519 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
187885 | USD | |
CY2013Q3 | us-gaap |
Investments And Cash
InvestmentsAndCash
|
17288000 | USD |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
1227597 | USD | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
706135 | USD | |
CY2013Q3 | us-gaap |
Liabilities
Liabilities
|
5912581 | USD |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
5923791 | USD |
CY2013Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
21781887 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
16614791 | USD |
CY2013Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2400881 | USD |
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4078953 | USD |
CY2013Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
21708 | USD |
us-gaap |
Licenses Revenue
LicensesRevenue
|
61612 | USD | |
CY2012Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
4490 | USD |
us-gaap |
Licenses Revenue
LicensesRevenue
|
4490 | USD | |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
1838000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
159000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
153000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
320000 | USD |
CY2013Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
2187186 | USD |
CY2012Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
763132 | USD |
us-gaap |
Marketable Securities Realized Gain Loss
MarketableSecuritiesRealizedGainLoss
|
-53000 | USD | |
us-gaap |
Marketable Securities Realized Gain Loss
MarketableSecuritiesRealizedGainLoss
|
-82 | USD | |
us-gaap |
Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
|
-115000 | USD | |
us-gaap |
Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
|
1329 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
12180529 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
9958607 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-11872959 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
512065 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-6930204 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3602026 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3072090 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-9018878 | USD | |
CY2012Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2460087 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-6708117 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Value Of Assets Acquired1
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1
|
344689 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Value Of Assets Acquired1
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1
|
480635 | USD | |
CY2013Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
713 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
8801 | USD | |
CY2012Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-58459 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-185192 | USD | |
CY2013Q3 | us-gaap |
Notes Payable
NotesPayable
|
2609055 | USD |
CY2012Q4 | us-gaap |
Notes Payable
NotesPayable
|
3053424 | USD |
CY2013Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
421869 | USD |
CY2012Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
2290292 | USD |
CY2013Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
3129349 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
9124129 | USD | |
CY2012Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2412358 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
6567975 | USD | |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3072803 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-9027679 | USD | |
CY2012Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2401628 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6522925 | USD | |
CY2013Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1615811 | USD |
CY2012Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1601894 | USD |
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
1261000 | USD | |
CY2013Q2 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
1405000 | USD |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
79055 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
59869 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
24241 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
42024 | USD | |
us-gaap |
Payments To Acquire Short Term Investments
PaymentsToAcquireShortTermInvestments
|
17759448 | USD | |
us-gaap |
Payments To Acquire Short Term Investments
PaymentsToAcquireShortTermInvestments
|
598775 | USD | |
CY2013Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
503034 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
387480 | USD |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
12969587 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
10938512 | USD | |
us-gaap |
Proceeds From Sale Of Short Term Investments
ProceedsFromSaleOfShortTermInvestments
|
5989785 | USD | |
us-gaap |
Proceeds From Sale Of Short Term Investments
ProceedsFromSaleOfShortTermInvestments
|
1212733 | USD | |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-74233133 | USD |
us-gaap |
Royalty Expense
RoyaltyExpense
|
20000 | USD | |
CY2013Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
56068 | USD |
CY2013Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
5583139 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
5562898 | USD |
CY2013Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2319067 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2484539 | USD |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
789058 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
979905 | USD | |
CY2013Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1806373 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
5018868 | USD | |
CY2012Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1065967 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2623195 | USD | |
CY2013Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-83252011 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
56068 | USD | |
CY2012Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
6240 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
40756 | USD | |
CY2013Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1322976 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4105261 | USD | |
CY2012Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1346391 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3944780 | USD | |
CY2013Q3 | us-gaap |
Share Price
SharePrice
|
2.00 | |
CY2013Q2 | us-gaap |
Share Price
SharePrice
|
1.25 | |
CY2013Q3 | us-gaap |
Short Term Investments
ShortTermInvestments
|
12932567 | USD |
CY2012Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
1162904 | USD |
CY2013Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
15869306 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10691000 | USD |
us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
6100000 | shares | |
CY2013Q2 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
11500000 | shares |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
12200000 | USD | |
CY2013Q2 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
14400000 | USD |
CY2013Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
21454380 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15430570 | shares | |
CY2012Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
7716480 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
3772228 | shares |