2014 Q2 Form 10-Q Financial Statement
#000107997314000307 Filed on May 12, 2014
Income Statement
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
Revenue | $52.00K | ||
YoY Change | |||
Cost Of Revenue | $31.91K | ||
YoY Change | |||
Gross Profit | $20.00K | ||
YoY Change | |||
Gross Profit Margin | 38.46% | ||
Selling, General & Admin | $1.675M | $1.894M | $1.428M |
YoY Change | 23.66% | 32.67% | 18.53% |
% of Gross Profit | 9472.21% | ||
Research & Development | $950.1K | $1.052M | $1.412M |
YoY Change | -47.23% | -25.47% | 108.68% |
% of Gross Profit | 5261.49% | ||
Depreciation & Amortization | $51.00K | $82.60K | $86.81K |
YoY Change | -20.31% | -4.85% | -22.72% |
% of Gross Profit | 412.98% | ||
Operating Expenses | $2.625M | $2.947M | $2.840M |
YoY Change | -16.8% | 3.76% | 50.96% |
Operating Profit | -$2.601M | -$2.904M | -$2.821M |
YoY Change | -17.01% | 2.92% | 50.53% |
Interest Expense | $25.77K | $36.79K | $44.06K |
YoY Change | -16.19% | -16.5% | |
% of Operating Profit | |||
Other Income/Expense, Net | $9.173K | -$43.91K | $19.10K |
YoY Change | -183.27% | -329.82% | -129.82% |
Pretax Income | -$2.590M | -$2.950M | -$2.800M |
YoY Change | -17.52% | 5.36% | 44.33% |
Income Tax | $0.00 | $0.00 | $0.00 |
% Of Pretax Income | |||
Net Earnings | -$2.592M | -$2.948M | -$2.802M |
YoY Change | -17.6% | 5.21% | 44.58% |
Net Earnings / Revenue | -5669.23% | ||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$672.7K | -$1.093M | -$2.258M |
COMMON SHARES | |||
Basic Shares Outstanding | 30.97M shares | 22.18M shares | 9.954M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $29.10M | $12.90M | $9.300M |
YoY Change | 45.5% | 38.71% | 389.47% |
Cash & Equivalents | $3.753M | $3.985M | $2.492M |
Short-Term Investments | $25.30M | $8.900M | $6.800M |
Other Short-Term Assets | $300.0K | $400.0K | $300.0K |
YoY Change | 200.0% | 33.33% | 50.0% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $36.00K | $55.00K | |
Other Receivables | |||
Total Short-Term Assets | $29.37M | $13.28M | $9.554M |
YoY Change | 46.01% | 39.02% | 354.97% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.167M | $2.217M | $2.429M |
YoY Change | -8.84% | -8.72% | -10.04% |
Goodwill | $387.2K | $387.2K | $387.2K |
YoY Change | 0.0% | 0.0% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.674M | $1.625M | $1.611M |
YoY Change | 4.01% | 0.86% | |
Total Long-Term Assets | $3.841M | $3.842M | $4.040M |
YoY Change | -3.65% | -4.9% | -6.05% |
TOTAL ASSETS | |||
Total Short-Term Assets | $29.37M | $13.28M | $9.554M |
Total Long-Term Assets | $3.841M | $3.842M | $4.040M |
Total Assets | $33.21M | $17.12M | $13.59M |
YoY Change | 37.8% | 25.97% | 112.41% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $499.9K | $695.0K | $704.8K |
YoY Change | -42.86% | -1.39% | 40.96% |
Accrued Expenses | $543.9K | $421.7K | $452.7K |
YoY Change | -38.48% | -6.85% | 126.37% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $200.0K | $200.0K | $1.900M |
YoY Change | 100.0% | -89.47% | 90.0% |
Total Short-Term Liabilities | $1.567M | $1.695M | $3.220M |
YoY Change | -23.0% | -47.34% | 89.39% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.100M | $2.100M | $700.0K |
YoY Change | -4.55% | 200.0% | -73.08% |
Other Long-Term Liabilities | $1.300M | $1.300M | $1.300M |
YoY Change | 8.33% | 0.0% | |
Total Long-Term Liabilities | $3.400M | $3.400M | $2.000M |
YoY Change | 0.0% | 70.0% | -23.08% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.567M | $1.695M | $3.220M |
Total Long-Term Liabilities | $3.400M | $3.400M | $2.000M |
Total Liabilities | $4.948M | $5.139M | $5.221M |
YoY Change | -9.9% | -1.57% | 21.42% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$91.92M | -$89.33M | -$77.04M |
YoY Change | 14.64% | 15.96% | |
Common Stock | $85.41M | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $28.26M | $11.98M | $8.373M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $33.21M | $17.12M | $13.59M |
YoY Change | 37.8% | 25.97% | 112.41% |
Cashflow Statement
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$2.592M | -$2.948M | -$2.802M |
YoY Change | -17.6% | 5.21% | 44.58% |
Depreciation, Depletion And Amortization | $51.00K | $82.60K | $86.81K |
YoY Change | -20.31% | -4.85% | -22.72% |
Cash From Operating Activities | -$2.120M | -$2.840M | -$2.472M |
YoY Change | 12.17% | 14.89% | 42.5% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$70.00K | $2.200K | $10.84K |
YoY Change | 133.33% | -79.71% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$16.48M | -$230.0K | -$5.610M |
YoY Change | 373.56% | -95.9% | -1375.0% |
Cash From Investing Activities | -$16.54M | -$280.0K | -$5.653M |
YoY Change | 369.89% | -95.05% | -1451.6% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $1.580M | $0.00 | |
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 18.44M | 1.440M | -$361.3K |
YoY Change | 45.89% | -498.6% | 7.74% |
NET CHANGE | |||
Cash From Operating Activities | -2.120M | -2.840M | -$2.472M |
Cash From Investing Activities | -16.54M | -280.0K | -$5.653M |
Cash From Financing Activities | 18.44M | 1.440M | -$361.3K |
Net Change In Cash | -220.0K | -1.680M | -$8.486M |
YoY Change | -103.04% | -80.2% | 413.8% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$2.120M | -$2.840M | -$2.472M |
Capital Expenditures | -$70.00K | $2.200K | $10.84K |
Free Cash Flow | -$2.050M | -$2.842M | -$2.483M |
YoY Change | 10.22% | 14.48% | 43.13% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q1 | appy |
Additional Milestone Maximum Payments
AdditionalMilestoneMaximumPayments
|
2000000 | USD |
CY2014Q1 | appy |
Deferred Revenue Accumulated Recognition
DeferredRevenueAccumulatedRecognition
|
128365 | USD |
CY2014Q1 | appy |
Deferred Revenue Gross
DeferredRevenueGross
|
1556300 | USD |
CY2014Q1 | appy |
License Agreement Maximum Milestone Payments
LicenseAgreementMaximumMilestonePayments
|
1100000 | USD |
CY2014Q1 | appy |
License And Milestone Payments Revenue
LicenseAndMilestonePaymentsRevenue
|
1920000 | USD |
CY2014Q1 | appy |
Percentage Of Investment Portfolio Cash And Cash Equivalent
PercentageOfInvestmentPortfolioCashAndCashEquivalent
|
0.1 | pure |
CY2013 | appy |
Placement Fee Percentage
PlacementFeePercentage
|
0.07 | pure |
CY2013 | appy |
Underwriter Addtional Shares Percentage
UnderwriterAddtionalSharesPercentage
|
0.15 | pure |
CY2014Q1 | appy |
Working Capital
WorkingCapital
|
11587000 | USD |
CY2014Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2014Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2014Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2014Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | |
CY2014Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-03-31 | |
CY2014Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2014Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001167419 | |
CY2014Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
30966292 | shares |
CY2014Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2014Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Venaxis, Inc. | |
CY2014Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
694992 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
780514 | USD |
CY2014Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
55000 | USD |
CY2014Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
421736 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
907732 | USD |
CY2014Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3282257 | USD |
CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3230117 | USD |
CY2013 | us-gaap |
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
1405000 | USD |
CY2014Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
403021 | USD |
CY2013Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
484222 | USD |
CY2014Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
15000 | USD |
CY2014Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
5308000 | shares |
CY2013Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1774000 | shares |
CY2014Q1 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
USD | |
CY2013Q1 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
USD | |
CY2014Q1 | us-gaap |
Assets
Assets
|
17124030 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
18639869 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
115179 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accrued Salaries
IncreaseDecreaseInAccruedSalaries
|
-421183 | USD |
CY2014Q1 | us-gaap |
Assets Current
AssetsCurrent
|
13282196 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
14760727 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3985102 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5658683 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2491838 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10977974 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-1673581 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-8486136 | USD |
CY2014Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
1.36 | |
CY2013Q4 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights
|
1.36 | |
CY2013Q4 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Each Warrant Or Right
ClassOfWarrantOrRightNumberOfSecuritiesCalledByEachWarrantOrRight
|
0.35 | shares |
CY2013Q4 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
|
4025000 | shares |
CY2014Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q1 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2013Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
||
CY2014Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
60000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
60000000 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22615950 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
21454380 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22615950 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
21454380 | shares |
CY2014Q1 | us-gaap |
Common Stocks Including Additional Paid In Capital
CommonStocksIncludingAdditionalPaidInCapital
|
101314342 | USD |
CY2013Q4 | us-gaap |
Common Stocks Including Additional Paid In Capital
CommonStocksIncludingAdditionalPaidInCapital
|
99331585 | USD |
CY2014Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
31907 | USD |
CY2013Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
USD | |
CY2014Q1 | us-gaap |
Deferred Costs Current And Noncurrent
DeferredCostsCurrentAndNoncurrent
|
363700 | USD |
CY2014Q1 | us-gaap |
Deferred Revenue
DeferredRevenue
|
1427935 | USD |
CY2014Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
96698 | USD |
CY2013Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
92084 | USD |
CY2014Q1 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1331237 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
USD | |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-485996 | USD |
CY2013Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1290441 | USD |
CY2014Q1 | us-gaap |
Depreciation
Depreciation
|
52000 | USD |
CY2013Q1 | us-gaap |
Depreciation
Depreciation
|
67000 | USD |
CY2014Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
82595 | USD |
CY2013Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
86808 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.14 | |
CY2013Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.28 | |
CY2014Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
264101 | USD |
CY2013Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
148922 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
442592 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
422261 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
81000 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
81000 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
81000 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
81000 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
81000 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1237553 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1214797 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
P197M | |
CY2014Q1 | us-gaap |
Goodwill
Goodwill
|
387239 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
387239 | USD |
CY2014Q1 | us-gaap |
Gross Profit
GrossProfit
|
19821 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-189306 | USD |
CY2013Q1 | us-gaap |
Gross Profit
GrossProfit
|
USD | |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-85522 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
90857 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
38042 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
68585 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
196860 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-73547 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-100719 | USD |
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
36790 | USD |
CY2013Q1 | us-gaap |
Interest Expense
InterestExpense
|
44059 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
26894 | USD |
CY2013Q1 | us-gaap |
Interest Paid
InterestPaid
|
47120 | USD |
CY2014Q1 | us-gaap |
Investment Income Investment Expense
InvestmentIncomeInvestmentExpense
|
4600 | USD |
CY2013Q1 | us-gaap |
Investment Income Investment Expense
InvestmentIncomeInvestmentExpense
|
3893 | USD |
CY2014Q1 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
-7115 | USD |
CY2013Q1 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
12510 | USD |
CY2014Q1 | us-gaap |
Investments And Cash
InvestmentsAndCash
|
12858000 | USD |
CY2014Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
182 | USD |
CY2013Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
597 | USD |
CY2014Q1 | us-gaap |
Liabilities
Liabilities
|
5139125 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
5690072 | USD |
CY2014Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
17124030 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
18639869 | USD |
CY2014Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1695419 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2249023 | USD |
CY2014Q1 | us-gaap |
Licenses Revenue
LicensesRevenue
|
23175 | USD |
CY2013Q1 | us-gaap |
Licenses Revenue
LicensesRevenue
|
18655 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
404000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
1268000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
166000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
159000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
153000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
|
180000 | USD |
CY2014Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
2112469 | USD |
CY2013Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
2150608 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
1439718 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
-361265 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-275842 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-5653024 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-2837457 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-2471847 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2947649 | USD |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2802169 | USD |
CY2014Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-43905 | USD |
CY2013Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
19104 | USD |
CY2014Q1 | us-gaap |
Notes Payable
NotesPayable
|
2330361 | USD |
CY2013Q4 | us-gaap |
Notes Payable
NotesPayable
|
2470379 | USD |
CY2014Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
217892 | USD |
CY2013Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
319771 | USD |
CY2014Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
2946740 | USD |
CY2013Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
2839928 | USD |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2903744 | USD |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2821273 | USD |
CY2014Q1 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
USD | |
CY2013Q4 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
10124 | USD |
CY2014Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1624792 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1612160 | USD |
CY2014Q1 | us-gaap |
Other Commitment Due In Next Twelve Months
OtherCommitmentDueInNextTwelveMonths
|
20000 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
USD | |
CY2013Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
50653 | USD |
CY2014Q1 | us-gaap |
Other Short Term Borrowings
OtherShortTermBorrowings
|
69653 | USD |
CY2013Q4 | us-gaap |
Other Short Term Borrowings
OtherShortTermBorrowings
|
173460 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
43087 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
29284 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2200 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
10844 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Short Term Investments
PaymentsToAcquireShortTermInvestments
|
4871863 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Short Term Investments
PaymentsToAcquireShortTermInvestments
|
5612896 | USD |
CY2014Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
423891 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
459396 | USD |
CY2014Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1579736 | USD |
CY2013Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | |
CY2014Q1 | us-gaap |
Proceeds From Sale Of Short Term Investments
ProceedsFromSaleOfShortTermInvestments
|
4641308 | USD |
CY2013Q1 | us-gaap |
Proceeds From Sale Of Short Term Investments
ProceedsFromSaleOfShortTermInvestments
|
USD | |
CY2014Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
5499299 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
5497099 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2217042 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2266982 | USD |
CY2014Q1 | us-gaap |
Recognition Of Deferred Revenue
RecognitionOfDeferredRevenue
|
23175 | USD |
CY2013Q1 | us-gaap |
Recognition Of Deferred Revenue
RecognitionOfDeferredRevenue
|
18655 | USD |
CY2014Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
140018 | USD |
CY2013Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
361265 | USD |
CY2014Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1052298 | USD |
CY2013Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1411973 | USD |
CY2014Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-89329437 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-86381788 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
51728 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
USD | |
CY2014Q1 | us-gaap |
Secured Debt
SecuredDebt
|
2260708 | USD |
CY2013Q4 | us-gaap |
Secured Debt
SecuredDebt
|
2296919 | USD |
CY2014Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1894442 | USD |
CY2013Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1427955 | USD |
CY2013Q4 | us-gaap |
Shares Issued Price Per Share
SharesIssuedPricePerShare
|
1.25 | |
CY2014Q1 | us-gaap |
Short Term Investments
ShortTermInvestments
|
8873203 | USD |
CY2013Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
8642648 | USD |
CY2014Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11984905 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12949797 | USD |
CY2014Q1 | us-gaap |
Stock Issued During Period Shares Conversion Of Convertible Securities
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities
|
1161570 | shares |
CY2013 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
11500000 | shares |
CY2014Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
1580000 | USD |
CY2013 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
14400000 | USD |
CY2014Q1 | us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
402839 | USD |
CY2013Q1 | us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
483625 | USD |
CY2013Q1 | us-gaap |
Trading Securities Realized Gain
TradingSecuritiesRealizedGain
|
USD | |
CY2014Q1 | us-gaap |
Trading Securities Realized Loss
TradingSecuritiesRealizedLoss
|
62000 | USD |
CY2013Q1 | us-gaap |
Trading Securities Realized Loss
TradingSecuritiesRealizedLoss
|
USD | |
CY2014Q1 | us-gaap |
Trading Securities Unrealized Holding Gain
TradingSecuritiesUnrealizedHoldingGain
|
11000 | USD |
CY2013Q1 | us-gaap |
Trading Securities Unrealized Holding Loss
TradingSecuritiesUnrealizedHoldingLoss
|
38869 | USD |
CY2014Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
21639049 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
9954380 | shares |