2016 Q4 Form 10-Q Financial Statement
#000102974417000016 Filed on February 09, 2017
Income Statement
Concept | 2016 Q4 | 2015 Q4 | 2015 Q2 |
---|---|---|---|
Revenue | $9.307M | $9.091M | $10.56M |
YoY Change | 2.38% | 4.0% | -6.31% |
Cost Of Revenue | $2.598M | $2.711M | $3.468M |
YoY Change | -4.17% | 1.5% | -0.29% |
Gross Profit | $6.709M | $6.380M | $7.088M |
YoY Change | 5.16% | 5.11% | -9.0% |
Gross Profit Margin | 72.09% | 70.18% | 67.15% |
Selling, General & Admin | $6.260M | $5.883M | $6.328M |
YoY Change | 6.41% | 2.06% | -0.95% |
% of Gross Profit | 93.31% | 92.21% | 89.28% |
Research & Development | $1.951M | $1.614M | $1.645M |
YoY Change | 20.88% | 5.28% | 13.53% |
% of Gross Profit | 29.08% | 25.3% | 23.21% |
Depreciation & Amortization | $362.0K | $394.0K | $570.0K |
YoY Change | -8.12% | 3.14% | 26.67% |
% of Gross Profit | 5.4% | 6.18% | 8.04% |
Operating Expenses | $8.211M | $7.497M | $7.973M |
YoY Change | 9.52% | 2.74% | 1.36% |
Operating Profit | -$1.502M | -$1.117M | -$885.0K |
YoY Change | 34.47% | -8.96% | 1049.35% |
Interest Expense | -$150.0K | -$150.0K | -$100.0K |
YoY Change | 0.0% | 150.0% | |
% of Operating Profit | |||
Other Income/Expense, Net | -$138.0K | -$84.00K | -$121.0K |
YoY Change | 64.29% | -180.0% | 105.08% |
Pretax Income | -$1.640M | -$1.201M | -$1.006M |
YoY Change | 36.55% | 7.04% | 639.71% |
Income Tax | -$131.0K | $6.000K | -$85.00K |
% Of Pretax Income | |||
Net Earnings | -$1.509M | -$1.207M | -$921.0K |
YoY Change | 25.02% | 16.96% | -2890.91% |
Net Earnings / Revenue | -16.21% | -13.28% | -8.72% |
Basic Earnings Per Share | -$0.34 | -$0.28 | -$0.21 |
Diluted Earnings Per Share | -$0.34 | -$0.28 | -$0.21 |
COMMON SHARES | |||
Basic Shares Outstanding | 4.412M shares | 4.364M shares | 4.355M shares |
Diluted Shares Outstanding | 4.412M shares | 4.364M shares | 4.355M shares |
Balance Sheet
Concept | 2016 Q4 | 2015 Q4 | 2015 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.100M | $2.700M | $2.600M |
YoY Change | -59.26% | -3.57% | -33.33% |
Cash & Equivalents | $1.080M | $2.666M | $2.666M |
Short-Term Investments | |||
Other Short-Term Assets | $1.100M | $800.0K | $1.500M |
YoY Change | 37.5% | -38.46% | 25.0% |
Inventory | $1.271M | $2.535M | $1.718M |
Prepaid Expenses | |||
Receivables | $10.32M | $9.257M | $9.845M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $13.82M | $15.29M | $15.60M |
YoY Change | -9.6% | 14.36% | -12.24% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.101M | $2.732M | $3.051M |
YoY Change | -23.1% | -23.52% | -10.87% |
Goodwill | $10.86M | $10.82M | $10.78M |
YoY Change | 0.42% | -0.86% | -5.55% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $615.0K | $608.0K | $498.0K |
YoY Change | 1.15% | 18.75% | |
Total Long-Term Assets | $15.59M | $16.59M | $17.04M |
YoY Change | -6.07% | -7.5% | -10.44% |
TOTAL ASSETS | |||
Total Short-Term Assets | $13.82M | $15.29M | $15.60M |
Total Long-Term Assets | $15.59M | $16.59M | $17.04M |
Total Assets | $29.41M | $31.88M | $32.63M |
YoY Change | -7.77% | 1.84% | -11.31% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $906.0K | $1.072M | $1.573M |
YoY Change | -15.49% | -20.59% | -26.32% |
Accrued Expenses | $1.613M | $1.105M | $1.647M |
YoY Change | 45.97% | -38.16% | -32.22% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $3.000M | $1.700M | $1.300M |
YoY Change | 76.47% | ||
Long-Term Debt Due | $1.567M | $1.583M | $1.230M |
YoY Change | -1.01% | -45.41% | -64.86% |
Total Short-Term Liabilities | $18.02M | $16.80M | $15.36M |
YoY Change | 7.24% | 22.16% | -4.9% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $484.0K | $2.033M | $2.364M |
YoY Change | -76.19% | 69.42% | 24.42% |
Other Long-Term Liabilities | $274.0K | $289.0K | $331.0K |
YoY Change | -5.19% | -23.14% | -79.31% |
Total Long-Term Liabilities | $758.0K | $2.322M | $2.695M |
YoY Change | -67.36% | 517.55% | -23.0% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $18.02M | $16.80M | $15.36M |
Total Long-Term Liabilities | $758.0K | $2.322M | $2.695M |
Total Liabilities | $25.02M | $25.01M | $24.02M |
YoY Change | 0.05% | 19.91% | 0.0% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$191.7M | -$188.1M | -$185.7M |
YoY Change | 1.92% | 2.56% | 2.54% |
Common Stock | $44.00K | $44.00K | $44.00K |
YoY Change | 0.0% | 0.0% | 2.33% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $169.0K | $169.0K | $169.0K |
YoY Change | 0.0% | 0.0% | 0.0% |
Treasury Stock Shares | 12.72K shares | 12.72K shares | 12.72K shares |
Shareholders Equity | $4.388M | $6.876M | $8.608M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $29.41M | $31.88M | $32.63M |
YoY Change | -7.77% | 1.84% | -11.31% |
Cashflow Statement
Concept | 2016 Q4 | 2015 Q4 | 2015 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.509M | -$1.207M | -$921.0K |
YoY Change | 25.02% | 16.96% | -2890.91% |
Depreciation, Depletion And Amortization | $362.0K | $394.0K | $570.0K |
YoY Change | -8.12% | 3.14% | 26.67% |
Cash From Operating Activities | -$828.0K | $899.0K | -$60.00K |
YoY Change | -192.1% | -173.03% | -40.0% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $548.0K | $77.00K | -$140.0K |
YoY Change | 611.69% | -29.36% | -26.32% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | ||
YoY Change | |||
Cash From Investing Activities | -$548.0K | -$77.00K | -$140.0K |
YoY Change | 611.69% | -29.36% | -30.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $767.0K | -$122.0K | 160.0K |
YoY Change | -728.69% | -654.55% | -164.0% |
NET CHANGE | |||
Cash From Operating Activities | -$828.0K | $899.0K | -60.00K |
Cash From Investing Activities | -$548.0K | -$77.00K | -140.0K |
Cash From Financing Activities | $767.0K | -$122.0K | 160.0K |
Net Change In Cash | -$609.0K | $700.0K | -40.00K |
YoY Change | -187.0% | -153.11% | -92.73% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$828.0K | $899.0K | -$60.00K |
Capital Expenditures | $548.0K | $77.00K | -$140.0K |
Free Cash Flow | -$1.376M | $822.0K | $80.00K |
YoY Change | -267.4% | -161.34% | -11.11% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q4 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2016Q4 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--09-30 | |
CY2016Q4 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2016Q4 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | |
CY2016Q4 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-12-31 | |
CY2016Q4 | dei |
Document Type
DocumentType
|
10-Q | |
CY2016Q4 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001029744 | |
CY2017Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
4416423 | shares |
CY2016Q4 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2016Q4 | dei |
Entity Registrant Name
EntityRegistrantName
|
SONIC FOUNDRY INC | |
CY2016Q4 | dei |
Trading Symbol
TradingSymbol
|
SOFO | |
CY2016Q3 | sofo |
Business Acquisition Purchase Price Allocation Customer Relationships
BusinessAcquisitionPurchasePriceAllocationCustomerRelationships
|
1882000 | USD |
CY2016Q4 | sofo |
Business Acquisition Purchase Price Allocation Customer Relationships
BusinessAcquisitionPurchasePriceAllocationCustomerRelationships
|
1596000 | USD |
CY2015 | sofo |
Capitalization Of Software Development Costs
CapitalizationOfSoftwareDevelopmentCosts
|
533000 | USD |
CY2016Q4 | sofo |
Capitalization Of Software Development Costs
CapitalizationOfSoftwareDevelopmentCosts
|
533000 | USD |
CY2016Q4 | sofo |
Capitalized Software Estimated Useful Life
CapitalizedSoftwareEstimatedUsefulLife
|
P3Y | |
CY2016Q3 | sofo |
Customer Relationship Intangible Assets Accumulated Amortization
CustomerRelationshipIntangibleAssetsAccumulatedAmortization
|
723000 | USD |
CY2016Q4 | sofo |
Customer Relationship Intangible Assets Accumulated Amortization
CustomerRelationshipIntangibleAssetsAccumulatedAmortization
|
790000 | USD |
CY2015Q4 | sofo |
Debt Discount And Warrant
DebtDiscountAndWarrant
|
38000 | USD |
CY2016Q4 | sofo |
Debt Discount And Warrant
DebtDiscountAndWarrant
|
0 | USD |
CY2015Q4 | sofo |
Fair Value Subordinated Debt Changes In Fair Value Gain Loss
FairValueSubordinatedDebtChangesInFairValueGainLoss
|
6000 | USD |
CY2016Q4 | sofo |
Fair Value Subordinated Debt Changes In Fair Value Gain Loss
FairValueSubordinatedDebtChangesInFairValueGainLoss
|
6000 | USD |
CY2011Q2 | sofo |
Leasehold Improvement Liability
LeaseholdImprovementLiability
|
613000 | USD |
CY2016Q3 | sofo |
Leasehold Improvement Unamortized Balance
LeaseholdImprovementUnamortizedBalance
|
182000 | USD |
CY2016Q4 | sofo |
Leasehold Improvement Unamortized Balance
LeaseholdImprovementUnamortizedBalance
|
160000 | USD |
CY2016Q3 | sofo |
Product Rights Intangible Assets Accumulated Amortization
ProductRightsIntangibleAssetsAccumulatedAmortization
|
287000 | USD |
CY2016Q4 | sofo |
Product Rights Intangible Assets Accumulated Amortization
ProductRightsIntangibleAssetsAccumulatedAmortization
|
318000 | USD |
CY2016Q3 | sofo |
Product Rights Net Of Amortization
ProductRightsNetOfAmortization
|
385000 | USD |
CY2016Q4 | sofo |
Product Rights Net Of Amortization
ProductRightsNetOfAmortization
|
354000 | USD |
CY2015Q4 | sofo |
Property And Equipment Financed By Capital Lease
PropertyAndEquipmentFinancedByCapitalLease
|
207000 | USD |
CY2016Q4 | sofo |
Property And Equipment Financed By Capital Lease
PropertyAndEquipmentFinancedByCapitalLease
|
34000 | USD |
CY2016Q3 | sofo |
Related Party Transaction Accrued Liabilities For Unbilled Services
RelatedPartyTransactionAccruedLiabilitiesForUnbilledServices
|
45000 | USD |
CY2016Q4 | sofo |
Related Party Transaction Accrued Liabilities For Unbilled Services
RelatedPartyTransactionAccruedLiabilitiesForUnbilledServices
|
45000 | USD |
CY2015Q4 | sofo |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Exercise Factor
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedExerciseFactor
|
1.4 | |
CY2016Q4 | sofo |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Exercise Factor
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedExerciseFactor
|
1.35 | |
CY2015Q4 | sofo |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedForfeitureRate
|
0.1176 | |
CY2016Q4 | sofo |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Forfeiture Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedForfeitureRate
|
0.1022 | |
CY2016Q4 | sofo |
Share Based Compensation Arrangement By Share Based Payment Award Forfeitures In Period Weighted Average Contractual Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardForfeituresInPeriodWeightedAverageContractualPeriod
|
P1Y10M24D | |
CY2016Q4 | sofo |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercised Weighted Average Remaining Contractual Term One
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisedWeightedAverageRemainingContractualTermOne
|
P0D | |
CY2016Q4 | sofo |
Share Based Compensation Arrangements By Share Based Payment Award Grants In Period Weighted Average Contractual Period
ShareBasedCompensationArrangementsByShareBasedPaymentAwardGrantsInPeriodWeightedAverageContractualPeriod
|
P9Y9M18D | |
CY2016Q4 | sofo |
Share Based Compensation Arrangements Estimated Forfeitures
ShareBasedCompensationArrangementsEstimatedForfeitures
|
803000 | USD |
CY2016Q4 | sofo |
Warrant Debt Expiration Date
WarrantDebtExpirationDate
|
2020-05-14 | |
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
961000 | USD |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
906000 | USD |
CY2016Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
11646000 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
10324000 | USD |
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1883000 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1613000 | USD |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5510000 | USD |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5859000 | USD |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-183000 | USD |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-1056000 | USD |
CY2016Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
197064000 | USD |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
197318000 | USD |
CY2015Q4 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
7000 | USD |
CY2016Q4 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3000 | USD |
CY2016Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
225000 | USD |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
195000 | USD |
CY2015Q4 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
179000 | USD |
CY2016Q4 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
140000 | USD |
CY2015Q4 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1773057 | shares |
CY2016Q4 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2025770 | shares |
CY2016Q3 | us-gaap |
Assets
Assets
|
33158000 | USD |
CY2016Q4 | us-gaap |
Assets
Assets
|
29408000 | USD |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
16748000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
13823000 | USD |
CY2016Q3 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
283000 | USD |
CY2016Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
272000 | USD |
CY2016Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
231000 | USD |
CY2016Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
207000 | USD |
CY2016Q3 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
533000 | USD |
CY2016Q4 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
533000 | USD |
CY2015Q4 | us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
45000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1976000 | USD |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2666000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1794000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1080000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
690000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-714000 | USD |
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4424275 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4424275 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4411559 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4411559 | shares |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
44000 | USD |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
44000 | USD |
CY2015Q4 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1261000 | USD |
CY2016Q4 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2382000 | USD |
CY2015Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1865000 | USD |
CY2016Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1687000 | USD |
CY2015Q4 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2711000 | USD |
CY2016Q4 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2598000 | USD |
CY2015Q4 | us-gaap |
Cost Of Services
CostOfServices
|
846000 | USD |
CY2016Q4 | us-gaap |
Cost Of Services
CostOfServices
|
911000 | USD |
CY2015Q4 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
6000 | USD |
CY2016Q4 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-3000 | USD |
CY2016Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
12834000 | USD |
CY2016Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
10618000 | USD |
CY2016Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1257000 | USD |
CY2016Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1530000 | USD |
CY2016Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
4564000 | USD |
CY2016Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
4461000 | USD |
CY2015Q4 | us-gaap |
Depreciation
Depreciation
|
394000 | USD |
CY2016Q4 | us-gaap |
Depreciation
Depreciation
|
362000 | USD |
CY2016Q3 | us-gaap |
Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
|
-67000 | USD |
CY2016Q4 | us-gaap |
Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
|
-46000 | USD |
CY2015Q4 | us-gaap |
Derivative Gain On Derivative
DerivativeGainOnDerivative
|
62000 | USD |
CY2016Q4 | us-gaap |
Derivative Gain On Derivative
DerivativeGainOnDerivative
|
21000 | USD |
CY2016Q3 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
67000 | USD |
CY2016Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
46000 | USD |
CY2015Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.28 | |
CY2016Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.34 | |
CY2015Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.28 | |
CY2016Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.34 | |
CY2015Q4 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
-10000 | USD |
CY2016Q4 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
-105000 | USD |
CY2016Q4 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
991000 | USD |
CY2016Q4 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y9M18D | |
CY2015Q4 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD |
CY2016Q4 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD |
CY2016Q4 | us-gaap |
Employee Stock Ownership Plan Esop Number Of Allocated Shares
EmployeeStockOwnershipPlanESOPNumberOfAllocatedShares
|
150000 | shares |
CY2016Q4 | us-gaap |
Employee Stock Ownership Plan Esop Shares In Esop
EmployeeStockOwnershipPlanESOPSharesInESOP
|
18844 | shares |
CY2016Q3 | us-gaap |
Financial Liabilities Fair Value Disclosure
FinancialLiabilitiesFairValueDisclosure
|
67000 | USD |
CY2016Q4 | us-gaap |
Financial Liabilities Fair Value Disclosure
FinancialLiabilitiesFairValueDisclosure
|
46000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
236000 | USD |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
254000 | USD |
CY2016Q3 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
825000 | USD |
CY2016Q4 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
888000 | USD |
CY2015Q4 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1471000 | USD |
CY2016Q4 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1450000 | USD |
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
11310000 | USD |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
10862000 | USD |
CY2016Q4 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-448000 | USD |
CY2015Q4 | us-gaap |
Gross Profit
GrossProfit
|
6380000 | USD |
CY2016Q4 | us-gaap |
Gross Profit
GrossProfit
|
6709000 | USD |
CY2015Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-1201000 | USD |
CY2016Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-1640000 | USD |
CY2016Q3 | us-gaap |
Income Tax Examination Penalties And Interest Accrued
IncomeTaxExaminationPenaltiesAndInterestAccrued
|
0 | USD |
CY2016Q4 | us-gaap |
Income Tax Examination Penalties And Interest Accrued
IncomeTaxExaminationPenaltiesAndInterestAccrued
|
0 | USD |
CY2015Q4 | us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
0 | USD |
CY2016Q4 | us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
0 | USD |
CY2015Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
6000 | USD |
CY2016Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-131000 | USD |
CY2015Q4 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
10000 | USD |
CY2016Q4 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
27000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-1492000 | USD |
CY2016Q4 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-147000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-3426000 | USD |
CY2016Q4 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1077000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-510000 | USD |
CY2016Q4 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1793000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
152000 | USD |
CY2016Q4 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-614000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-22000 | USD |
CY2016Q4 | us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
87000 | USD |
CY2015Q4 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-61000 | USD |
CY2016Q4 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-147000 | USD |
CY2015Q4 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares |
CY2016Q4 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares |
CY2015Q4 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-149000 | USD |
CY2016Q4 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-150000 | USD |
CY2015Q4 | us-gaap |
Interest Paid
InterestPaid
|
165000 | USD |
CY2016Q4 | us-gaap |
Interest Paid
InterestPaid
|
139000 | USD |
CY2016Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1755000 | USD |
CY2016Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1117000 | USD |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
1904000 | USD |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
1271000 | USD |
CY2016Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
149000 | USD |
CY2016Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
154000 | USD |
CY2016Q3 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
879000 | USD |
CY2016Q4 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
1032000 | USD |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
26642000 | USD |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
25020000 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
33158000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
29408000 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
19393000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
18018000 | USD |
CY2016Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
1772000 | USD |
CY2016Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
3042000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1567000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1567000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
871000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
484000 | USD |
CY2016Q3 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
5837000 | USD |
CY2016Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
6040000 | USD |
CY2015Q4 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-122000 | USD |
CY2016Q4 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
767000 | USD |
CY2015Q4 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-77000 | USD |
CY2016Q4 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-548000 | USD |
CY2015Q4 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
899000 | USD |
CY2016Q4 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-828000 | USD |
CY2015Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1207000 | USD |
CY2016Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1509000 | USD |
CY2015Q4 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-84000 | USD |
CY2016Q4 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-138000 | USD |
CY2015Q4 | us-gaap |
Operating Expenses
OperatingExpenses
|
7497000 | USD |
CY2016Q4 | us-gaap |
Operating Expenses
OperatingExpenses
|
8211000 | USD |
CY2015Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1117000 | USD |
CY2016Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1502000 | USD |
CY2016Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
726000 | USD |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
615000 | USD |
CY2015Q4 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-54000 | USD |
CY2016Q4 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-873000 | USD |
CY2016Q3 | us-gaap |
Other Finite Lived Intangible Assets Gross
OtherFiniteLivedIntangibleAssetsGross
|
76000 | USD |
CY2016Q4 | us-gaap |
Other Finite Lived Intangible Assets Gross
OtherFiniteLivedIntangibleAssetsGross
|
57000 | USD |
CY2016Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
259000 | USD |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
274000 | USD |
CY2015Q4 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
65000 | USD |
CY2016Q4 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
12000 | USD |
CY2016Q3 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
93000 | USD |
CY2016Q4 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
0 | USD |
CY2015Q4 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
101000 | USD |
CY2016Q4 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
88000 | USD |
CY2015Q4 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
10000 | USD |
CY2016Q4 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
0 | USD |
CY2015Q4 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
77000 | USD |
CY2016Q4 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
548000 | USD |
CY2016Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1404000 | USD |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1148000 | USD |
CY2015Q4 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
2300000 | USD |
CY2016Q4 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
6922000 | USD |
CY2015Q4 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
500000 | USD |
CY2016Q4 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
0 | USD |
CY2015Q4 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD |
CY2016Q4 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7541000 | USD |
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7960000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2031000 | USD |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2101000 | USD |
CY2015Q4 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-50000 | USD |
CY2016Q4 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-30000 | USD |
CY2016Q3 | us-gaap |
Receivable From Shareholders Or Affiliates For Issuance Of Capital Stock
ReceivableFromShareholdersOrAffiliatesForIssuanceOfCapitalStock
|
26000 | USD |
CY2016Q4 | us-gaap |
Receivable From Shareholders Or Affiliates For Issuance Of Capital Stock
ReceivableFromShareholdersOrAffiliatesForIssuanceOfCapitalStock
|
26000 | USD |
CY2016Q4 | us-gaap |
Recorded Unconditional Purchase Obligation
RecordedUnconditionalPurchaseObligation
|
888000 | USD |
CY2015Q4 | us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
32000 | USD |
CY2016Q4 | us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
31000 | USD |
CY2015Q4 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
2400000 | USD |
CY2016Q4 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
5585000 | USD |
CY2015Q4 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
65000 | USD |
CY2016Q4 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
73000 | USD |
CY2015Q4 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
447000 | USD |
CY2016Q4 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
497000 | USD |
CY2015Q4 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1614000 | USD |
CY2016Q4 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1951000 | USD |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-190214000 | USD |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-191723000 | USD |
CY2015Q4 | us-gaap |
Revenues
Revenues
|
9091000 | USD |
CY2016Q4 | us-gaap |
Revenues
Revenues
|
9307000 | USD |
CY2015Q4 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
3791000 | USD |
CY2016Q4 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
3681000 | USD |
CY2015Q4 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
5199000 | USD |
CY2016Q4 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
5538000 | USD |
CY2015Q4 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
4412000 | USD |
CY2016Q4 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
4810000 | USD |
CY2015Q4 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
334000 | USD |
CY2016Q4 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
254000 | USD |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.5375 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.5698 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0123 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0108 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
1283111 | shares |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
9.62 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
12124 | shares |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
300270 | shares |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
3.14 | |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1602822 | shares |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1890968 | shares |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
9.51 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
8.62 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0.00 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
30.67 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
4.75 | |
CY2015Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P4Y10M24D | |
CY2016Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P4Y10M24D | |
CY2016Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P5Y7M6D | |
CY2016 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P6Y7M6D | |
CY2016Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P6Y8M12D | |
CY2016Q4 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | shares |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6516000 | USD |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4388000 | USD |
CY2016Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
12716 | shares |
CY2016Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
12716 | shares |
CY2016Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
169000 | USD |
CY2016Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
169000 | USD |
CY2015Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4363740 | shares |
CY2016Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4411559 | shares |
CY2015Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4363740 | shares |
CY2016Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4411559 | shares |