$SLNG
Stabilis Solutions Inc

2016 Q1 Form 10-Q Financial Statement

#000156459016019477 Filed on May 16, 2016

View on sec.gov

Income Statement

Concept 2016 Q1 2015 Q4 2015 Q1
Revenue $8.298M $7.690M $15.31M
YoY Change -45.8% -43.84% -3.39%
Cost Of Revenue $8.210M $7.990M $13.03M
YoY Change -36.98% -41.51% -12.14%
Gross Profit $91.00K -$298.0K $2.283M
YoY Change -96.01% -905.41% -6.24%
Gross Profit Margin 1.1% -3.88% 14.91%
Selling, General & Admin $2.222M $2.470M $1.870M
YoY Change 18.82% 10.27% -17.84%
% of Gross Profit 2441.76% 81.91%
Research & Development $523.0K $270.0K $138.0K
YoY Change 278.99% 68.75% 109.09%
% of Gross Profit 574.73% 6.04%
Depreciation & Amortization $220.0K $220.0K $240.0K
YoY Change -8.33% 0.0% 84.62%
% of Gross Profit 241.76% 10.51%
Operating Expenses $2.745M $2.740M $2.008M
YoY Change 36.7% 14.64% -14.26%
Operating Profit -$2.654M -$3.038M $275.0K
YoY Change -1065.09% 29.11% 19.57%
Interest Expense -$290.0K $20.00K $0.00
YoY Change -50.0% -100.0%
% of Operating Profit 0.0%
Other Income/Expense, Net -$39.00K -$19.00K
YoY Change 105.26% 58.33%
Pretax Income -$2.939M -$3.020M $274.0K
YoY Change -1172.63% 30.17% -52.76%
Income Tax -$56.00K $600.0K $0.00
% Of Pretax Income 0.0%
Net Earnings -$2.883M -$3.618M $274.0K
YoY Change -1152.19% 82.73% -52.76%
Net Earnings / Revenue -34.74% -47.05% 1.79%
Basic Earnings Per Share -$0.36 $0.02
Diluted Earnings Per Share -$0.36 -$3.515M $0.02
COMMON SHARES
Basic Shares Outstanding 8.263M 8.207M
Diluted Shares Outstanding 8.263M 8.442M

Balance Sheet

Concept 2016 Q1 2015 Q4 2015 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $7.110M $7.990M $2.620M
YoY Change 171.37% 125.07% 51.45%
Cash & Equivalents $7.109M $7.989M $2.620M
Short-Term Investments
Other Short-Term Assets $4.790M $3.130M $4.310M
YoY Change 11.14% -16.31% -24.78%
Inventory $970.0K $1.325M $3.130M
Prepaid Expenses
Receivables $4.630M $6.853M $12.45M
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $17.50M $19.30M $22.50M
YoY Change -22.22% -12.01% -15.06%
LONG-TERM ASSETS
Property, Plant & Equipment $7.850M $7.915M $8.450M
YoY Change -7.1% -5.47% 12.67%
Goodwill
YoY Change
Intangibles $218.0K
YoY Change -7.23%
Long-Term Investments $2.048M $11.10M $2.047M
YoY Change 0.05% -7.88% -2.62%
Other Assets $70.00K $49.00K $880.0K
YoY Change -92.05% 716.67% 528.57%
Total Long-Term Assets $19.39M $19.29M $21.44M
YoY Change -9.56% -9.54% 4.8%
TOTAL ASSETS
Total Short-Term Assets $17.50M $19.30M $22.50M
Total Long-Term Assets $19.39M $19.29M $21.44M
Total Assets $36.89M $38.59M $43.94M
YoY Change -16.04% -10.79% -6.41%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $3.555M $4.031M $7.320M
YoY Change -51.43% -37.47% -8.04%
Accrued Expenses $1.110M $1.140M $1.360M
YoY Change -18.38% -36.31% -3.55%
Deferred Revenue
YoY Change
Short-Term Debt $2.000M $1.040M $0.00
YoY Change
Long-Term Debt Due $300.0K $300.0K $267.0K
YoY Change 12.36% 35.14%
Total Short-Term Liabilities $9.398M $8.355M $11.30M
YoY Change -16.83% -21.08% 3.23%
LONG-TERM LIABILITIES
Long-Term Debt $4.200M $4.200M $3.710M
YoY Change 13.21% 11.11% 147.33%
Other Long-Term Liabilities $290.0K $310.0K $290.0K
YoY Change 0.0% 6.9% 26.09%
Total Long-Term Liabilities $4.490M $4.510M $4.000M
YoY Change 12.25% 10.81% 131.21%
TOTAL LIABILITIES
Total Short-Term Liabilities $9.398M $8.355M $11.30M
Total Long-Term Liabilities $4.490M $4.510M $4.000M
Total Liabilities $16.95M $15.92M $18.27M
YoY Change -7.22% -10.04% 12.31%
SHAREHOLDERS EQUITY
Retained Earnings $6.775M
YoY Change -30.28%
Common Stock $12.04M
YoY Change 5.37%
Preferred Stock
YoY Change
Treasury Stock (at cost) $792.0K
YoY Change 9.7%
Treasury Stock Shares $145.9K $131.9K
Shareholders Equity $19.94M $18.33M $25.67M
YoY Change
Total Liabilities & Shareholders Equity $36.89M $38.59M $43.94M
YoY Change -16.04% -10.79% -6.41%

Cashflow Statement

Concept 2016 Q1 2015 Q4 2015 Q1
OPERATING ACTIVITIES
Net Income -$2.883M -$3.618M $274.0K
YoY Change -1152.19% 82.73% -52.76%
Depreciation, Depletion And Amortization $220.0K $220.0K $240.0K
YoY Change -8.33% 0.0% 84.62%
Cash From Operating Activities -$1.640M -$1.410M -$470.0K
YoY Change 248.94% -41.74% -77.98%
INVESTING ACTIVITIES
Capital Expenditures -$110.0K -$30.00K -$310.0K
YoY Change -64.52% -81.25% -118.66%
Acquisitions
YoY Change
Other Investing Activities $210.0K $0.00
YoY Change -34.37% -100.0%
Cash From Investing Activities -$110.0K $190.0K -$310.0K
YoY Change -64.52% 26.67% -62.7%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $36.00K $70.00K
YoY Change -48.57% -84.98%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 850.0K 210.0K -160.0K
YoY Change -631.25% -93.88% -129.52%
NET CHANGE
Cash From Operating Activities -1.640M -1.410M -470.0K
Cash From Investing Activities -110.0K 190.0K -310.0K
Cash From Financing Activities 850.0K 210.0K -160.0K
Net Change In Cash -900.0K -1.010M -940.0K
YoY Change -4.26% -187.07% -61.21%
FREE CASH FLOW
Cash From Operating Activities -$1.640M -$1.410M -$470.0K
Capital Expenditures -$110.0K -$30.00K -$310.0K
Free Cash Flow -$1.530M -$1.380M -$160.0K
YoY Change 856.25% -38.94% -95.78%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2015Q1 us-gaap Preferred Stock Accretion Of Redemption Discount
PreferredStockAccretionOfRedemptionDiscount
10000
CY2015Q4 us-gaap Deferred Compensation Liability Classified Noncurrent
DeferredCompensationLiabilityClassifiedNoncurrent
305000
CY2016Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-2784000
CY2015Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
127000
CY2015Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
275000
CY2016Q1 us-gaap Operating Expenses
OperatingExpenses
2745000
CY2015Q1 us-gaap Operating Expenses
OperatingExpenses
2008000
CY2015Q4 us-gaap Stockholders Equity
StockholdersEquity
18333000
CY2015Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
12032000
CY2015Q4 us-gaap Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
310000
CY2015Q4 us-gaap Common Stock Value
CommonStockValue
8000
CY2015Q4 us-gaap Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
4329000
CY2015Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
6775000
CY2015Q4 us-gaap Treasury Stock Value
TreasuryStockValue
792000
CY2015Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
38586000
CY2015Q4 us-gaap Liabilities Current
LiabilitiesCurrent
8355000
CY2016Q1 us-gaap Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
4342000
CY2016Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
3555000
CY2016Q1 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
486000
CY2016Q1 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
143000
CY2015Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
210000
CY2015Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
4200000
CY2015Q4 us-gaap Liabilities
Liabilities
15924000
CY2015Q1 aeti Joint Venture Management Related Expenses
JointVentureManagementRelatedExpenses
98000
CY2016Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-195000
CY2016Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1346000
CY2015Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1267000
CY2015Q4 us-gaap Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
0.001
CY2015Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
225000
CY2015Q4 aeti Temporary Equity Discount On Shares
TemporaryEquityDiscountOnShares
671000
CY2015Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
1000000
CY2015Q4 us-gaap Temporary Equity Shares Issued
TemporaryEquitySharesIssued
1000000
CY2015Q4 us-gaap Temporary Equity Shares Outstanding
TemporaryEquitySharesOutstanding
1000000
CY2015Q4 us-gaap Inventory Adjustments
InventoryAdjustments
60000
CY2015Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
8385929
CY2015Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
116000
CY2015Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
603000
CY2015Q1 us-gaap Income Loss From Continuing Operations Before Interest Expense Interest Income Income Taxes Extraordinary Items Noncontrolling Interests Net
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
293000
CY2015Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000
CY2015Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2015Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
8254001
CY2015Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
138000
CY2015Q1 aeti Net Equity Income Loss From Foreign Joint Ventures
NetEquityIncomeLossFromForeignJointVentures
18000
CY2016Q1 us-gaap Liabilities
Liabilities
16950000
CY2016Q1 us-gaap Long Term Notes Payable
LongTermNotesPayable
4200000
CY2016Q1 us-gaap Deferred Income Taxes And Other Tax Liabilities Noncurrent
DeferredIncomeTaxesAndOtherTaxLiabilitiesNoncurrent
3058000
CY2016Q1 us-gaap Liabilities Current
LiabilitiesCurrent
9398000
CY2016Q1 aeti Temporary Equity Discount On Shares
TemporaryEquityDiscountOnShares
658000
CY2016Q1 us-gaap Temporary Equity Shares Issued
TemporaryEquitySharesIssued
1000000
CY2016Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
50000000
CY2016Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2015Q1 us-gaap Sales Revenue Net
SalesRevenueNet
15311000
CY2016Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
8436295
CY2016Q1 us-gaap Inventory Adjustments
InventoryAdjustments
78000
CY2016Q1 us-gaap Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
0.001
CY2016Q1 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
1000000
CY2016Q1 us-gaap Temporary Equity Shares Outstanding
TemporaryEquitySharesOutstanding
1000000
CY2016Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
8290418
CY2016Q1 us-gaap Redeemable Preferred Stock Dividends
RedeemablePreferredStockDividends
88000
CY2016Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-2971000
CY2015Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
4031000
CY2015Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
666000
CY2015Q4 us-gaap Billings In Excess Of Cost Current
BillingsInExcessOfCostCurrent
1629000
CY2015Q4 us-gaap Deferred Income Taxes And Other Tax Liabilities Noncurrent
DeferredIncomeTaxesAndOtherTaxLiabilitiesNoncurrent
3064000
CY2016Q1 us-gaap Treasury Stock Shares
TreasuryStockShares
145877
CY2015Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
131928
CY2016Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
523000
CY2016Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
876000
CY2016Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-2654000
CY2016Q1 aeti Joint Venture Management Related Expenses
JointVentureManagementRelatedExpenses
51000
CY2016Q1 aeti Net Equity Income Loss From Foreign Joint Ventures
NetEquityIncomeLossFromForeignJointVentures
-246000
CY2016Q1 us-gaap Income Loss From Continuing Operations Before Interest Expense Interest Income Income Taxes Extraordinary Items Noncontrolling Interests Net
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
-2900000
CY2016Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-39000
CY2016Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-2939000
CY2016Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-56000
CY2016Q1 us-gaap Net Income Loss
NetIncomeLoss
-2883000
CY2015Q1 us-gaap Net Income Loss
NetIncomeLoss
274000
CY2015Q1 us-gaap Redeemable Preferred Stock Dividends
RedeemablePreferredStockDividends
87000
CY2015Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
187000
CY2016Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.36
CY2015Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.02
CY2016Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.36
CY2015Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.02
CY2016Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
8263223
CY2015Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
8206684
CY2016Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
8263223
CY2015Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
8441782
CY2016Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
99000
CY2015Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-147000
CY2016Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
51000
CY2015Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
-76000
CY2016Q1 us-gaap Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
-56000
CY2015Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
237000
CY2015Q1 us-gaap Share Based Compensation
ShareBasedCompensation
127000
CY2015Q1 aeti Bad Debt Expense Recovery
BadDebtExpenseRecovery
15000
CY2015Q1 us-gaap Inventory Write Down
InventoryWriteDown
18000
CY2016Q1 us-gaap Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
-11000
CY2015Q1 us-gaap Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
4000
CY2016Q1 us-gaap Proceeds From Issuance Of Preferred Stock Preference Stock And Warrants
ProceedsFromIssuanceOfPreferredStockPreferenceStockAndWarrants
4000
CY2015Q1 us-gaap Proceeds From Issuance Of Preferred Stock Preference Stock And Warrants
ProceedsFromIssuanceOfPreferredStockPreferenceStockAndWarrants
8000
CY2015Q1 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
70000
CY2016Q1 us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
75000
CY2015Q1 us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
75000
CY2015Q1 us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
4000000
CY2016Q1 us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
957000
CY2015Q1 us-gaap Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
-4000000
CY2015Q1 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
22000
CY2015Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
-159000
CY2016Q1 us-gaap Inventory Work In Process
InventoryWorkInProcess
407000
CY2015Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
791000
CY2016Q1 us-gaap Inventory Gross
InventoryGross
1043000
CY2015Q4 us-gaap Inventory Gross
InventoryGross
1385000
CY2015Q1 us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
235098
CY2016Q1 aeti Interest In Joint Venture Foreign
InterestInJointVentureForeign
2
CY2016Q1 us-gaap Equity Method Investments
EquityMethodInvestments
2048000
CY2016Q1 aeti Equity Method Investments Undistributed Earnings
EquityMethodInvestmentsUndistributedEarnings
8162000
CY2016Q1 aeti Investment In Foreign Currency Translation
InvestmentInForeignCurrencyTranslation
1041000
CY2016Q1 us-gaap Inventory Raw Materials
InventoryRawMaterials
636000
CY2015Q4 us-gaap Inventory Raw Materials
InventoryRawMaterials
594000
CY2016Q1 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.02
CY2015Q1 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.00
CY2016Q1 us-gaap Preferred Stock Accretion Of Redemption Discount
PreferredStockAccretionOfRedemptionDiscount
10000
CY2016Q1 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.34
CY2015Q1 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.34

Files In Submission

Name View Source Status
0001564590-16-019477-index-headers.html Edgar Link pending
0001564590-16-019477-index.html Edgar Link pending
0001564590-16-019477.txt Edgar Link pending
0001564590-16-019477-xbrl.zip Edgar Link pending
aeti-10q_20160331.htm Edgar Link pending
aeti-20160331.xml Edgar Link completed
aeti-20160331.xsd Edgar Link pending
aeti-20160331_cal.xml Edgar Link unprocessable
aeti-20160331_def.xml Edgar Link unprocessable
aeti-20160331_lab.xml Edgar Link unprocessable
aeti-20160331_pre.xml Edgar Link unprocessable
aeti-ex311_7.htm Edgar Link pending
aeti-ex312_8.htm Edgar Link pending
aeti-ex321_6.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending