2017 Q1 Form 10-Q Financial Statement
#000102974417000062 Filed on May 11, 2017
Income Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
Revenue | $8.560M | $9.612M |
YoY Change | -10.94% | 18.58% |
Cost Of Revenue | $2.496M | $2.339M |
YoY Change | 6.71% | 23.76% |
Gross Profit | $6.064M | $7.273M |
YoY Change | -16.62% | 17.0% |
Gross Profit Margin | 70.84% | 75.67% |
Selling, General & Admin | $5.476M | $5.843M |
YoY Change | -6.28% | 1.72% |
% of Gross Profit | 90.3% | 80.34% |
Research & Development | $1.862M | $1.644M |
YoY Change | 13.26% | 6.48% |
% of Gross Profit | 30.71% | 22.6% |
Depreciation & Amortization | $540.0K | $590.0K |
YoY Change | -8.47% | 7.27% |
% of Gross Profit | 8.91% | 8.11% |
Operating Expenses | $7.338M | $7.487M |
YoY Change | -1.99% | 2.73% |
Operating Profit | -$1.274M | -$214.0K |
YoY Change | 495.33% | -80.04% |
Interest Expense | -$120.0K | -$150.0K |
YoY Change | -20.0% | 114.29% |
% of Operating Profit | ||
Other Income/Expense, Net | -$205.0K | -$215.0K |
YoY Change | -4.65% | 207.14% |
Pretax Income | -$1.479M | -$429.0K |
YoY Change | 244.76% | -62.43% |
Income Tax | -$23.00K | $282.0K |
% Of Pretax Income | ||
Net Earnings | -$1.456M | -$711.0K |
YoY Change | 104.78% | -47.33% |
Net Earnings / Revenue | -17.01% | -7.4% |
Basic Earnings Per Share | -$0.33 | -$0.16 |
Diluted Earnings Per Share | -$0.33 | -$0.16 |
COMMON SHARES | ||
Basic Shares Outstanding | 4.426M shares | 4.380M shares |
Diluted Shares Outstanding | 4.426M shares | 4.380M shares |
Balance Sheet
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $900.0K | $1.900M |
YoY Change | -52.63% | -26.92% |
Cash & Equivalents | $850.0K | $1.884M |
Short-Term Investments | ||
Other Short-Term Assets | $1.200M | $1.100M |
YoY Change | 9.09% | -35.29% |
Inventory | $1.434M | $2.103M |
Prepaid Expenses | ||
Receivables | $12.16M | $10.75M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $15.69M | $15.85M |
YoY Change | -1.01% | 7.88% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $2.142M | $2.479M |
YoY Change | -13.59% | -23.65% |
Goodwill | $10.99M | $11.02M |
YoY Change | -0.28% | 1.81% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $322.0K | $547.0K |
YoY Change | -41.13% | 6.84% |
Total Long-Term Assets | $15.38M | $16.45M |
YoY Change | -6.5% | -5.31% |
TOTAL ASSETS | ||
Total Short-Term Assets | $15.69M | $15.85M |
Total Long-Term Assets | $15.38M | $16.45M |
Total Assets | $31.07M | $32.29M |
YoY Change | -3.81% | 0.73% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.738M | $906.0K |
YoY Change | 91.83% | -38.28% |
Accrued Expenses | $1.817M | $1.815M |
YoY Change | 0.11% | 47.8% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $4.000M | $1.400M |
YoY Change | 185.71% | -36.36% |
Long-Term Debt Due | $1.364M | $1.579M |
YoY Change | -13.62% | 21.46% |
Total Short-Term Liabilities | $20.12M | $16.45M |
YoY Change | 22.35% | 11.48% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $237.0K | $1.645M |
YoY Change | -85.59% | -13.42% |
Other Long-Term Liabilities | $386.0K | $270.0K |
YoY Change | 42.96% | -23.73% |
Total Long-Term Liabilities | $623.0K | $1.915M |
YoY Change | -67.47% | 440.96% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $20.12M | $16.45M |
Total Long-Term Liabilities | $623.0K | $1.915M |
Total Liabilities | $27.47M | $25.38M |
YoY Change | 8.25% | 12.03% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$193.2M | -$188.8M |
YoY Change | 2.31% | 2.2% |
Common Stock | $45.00K | $44.00K |
YoY Change | 2.27% | 0.0% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $169.0K | $169.0K |
YoY Change | 0.0% | 0.0% |
Treasury Stock Shares | 12.72K shares | 12.72K shares |
Shareholders Equity | $3.591M | $6.914M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $31.07M | $32.29M |
YoY Change | -3.81% | 0.73% |
Cashflow Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$1.456M | -$711.0K |
YoY Change | 104.78% | -47.33% |
Depreciation, Depletion And Amortization | $540.0K | $590.0K |
YoY Change | -8.47% | 7.27% |
Cash From Operating Activities | -$790.0K | $140.0K |
YoY Change | -664.29% | -113.08% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$40.00K | -$70.00K |
YoY Change | -42.86% | -80.56% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$40.00K | -$70.00K |
YoY Change | -42.86% | -80.56% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 450.0K | -840.0K |
YoY Change | -153.57% | -173.68% |
NET CHANGE | ||
Cash From Operating Activities | -790.0K | 140.0K |
Cash From Investing Activities | -40.00K | -70.00K |
Cash From Financing Activities | 450.0K | -840.0K |
Net Change In Cash | -380.0K | -770.0K |
YoY Change | -50.65% | 165.52% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$790.0K | $140.0K |
Capital Expenditures | -$40.00K | -$70.00K |
Free Cash Flow | -$750.0K | $210.0K |
YoY Change | -457.14% | -129.58% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
sofo |
Acquired Product Right
AcquiredProductRight
|
133000 | USD | |
sofo |
Debt Discount And Warrant
DebtDiscountAndWarrant
|
0 | USD | |
sofo |
Fair Value Subordinated Debt Changes In Fair Value Gain Loss
FairValueSubordinatedDebtChangesInFairValueGainLoss
|
2000 | USD | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--09-30 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-03-31 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001029744 | ||
CY2017Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
4449893 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
SONIC FOUNDRY INC | ||
dei |
Trading Symbol
TradingSymbol
|
SOFO | ||
sofo |
Acquired Product Right
AcquiredProductRight
|
164000 | USD | |
CY2016Q3 | sofo |
Business Acquisition Purchase Price Allocation Customer Relationships
BusinessAcquisitionPurchasePriceAllocationCustomerRelationships
|
1882000 | USD |
CY2017Q1 | sofo |
Business Acquisition Purchase Price Allocation Customer Relationships
BusinessAcquisitionPurchasePriceAllocationCustomerRelationships
|
1600000 | USD |
CY2016 | sofo |
Capitalization Of Software Development Costs
CapitalizationOfSoftwareDevelopmentCosts
|
533000 | USD |
sofo |
Capitalization Of Software Development Costs
CapitalizationOfSoftwareDevelopmentCosts
|
533000 | USD | |
sofo |
Capitalized Software Estimated Useful Life
CapitalizedSoftwareEstimatedUsefulLife
|
P3Y | ||
CY2016Q3 | sofo |
Customer Relationship Intangible Assets Accumulated Amortization
CustomerRelationshipIntangibleAssetsAccumulatedAmortization
|
723000 | USD |
CY2017Q1 | sofo |
Customer Relationship Intangible Assets Accumulated Amortization
CustomerRelationshipIntangibleAssetsAccumulatedAmortization
|
857000 | USD |
sofo |
Debt Discount And Warrant
DebtDiscountAndWarrant
|
16000 | USD | |
sofo |
Fair Value Subordinated Debt Changes In Fair Value Gain Loss
FairValueSubordinatedDebtChangesInFairValueGainLoss
|
6000 | USD | |
CY2011Q2 | sofo |
Leasehold Improvement Liability
LeaseholdImprovementLiability
|
613000 | USD |
CY2016Q3 | sofo |
Product Rights Intangible Assets Accumulated Amortization
ProductRightsIntangibleAssetsAccumulatedAmortization
|
287000 | USD |
CY2017Q1 | sofo |
Product Rights Intangible Assets Accumulated Amortization
ProductRightsIntangibleAssetsAccumulatedAmortization
|
349000 | USD |
CY2016Q3 | sofo |
Product Rights Net Of Amortization
ProductRightsNetOfAmortization
|
385000 | USD |
CY2017Q1 | sofo |
Product Rights Net Of Amortization
ProductRightsNetOfAmortization
|
323000 | USD |
sofo |
Property And Equipment Financed By Capital Lease
PropertyAndEquipmentFinancedByCapitalLease
|
246000 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.44 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-92000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-944000 | USD | |
sofo |
Warrant Debt Expiration Date
WarrantDebtExpirationDate
|
2020-05-14 | ||
CY2016Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
961000 | USD |
CY2017Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1738000 | USD |
CY2016Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
11646000 | USD |
CY2017Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
12156000 | USD |
CY2016Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1883000 | USD |
CY2017Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1817000 | USD |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
16748000 | USD |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
15685000 | USD |
sofo |
Property And Equipment Financed By Capital Lease
PropertyAndEquipmentFinancedByCapitalLease
|
341000 | USD | |
CY2016Q3 | sofo |
Related Party Transaction Accrued Liabilities For Unbilled Services
RelatedPartyTransactionAccruedLiabilitiesForUnbilledServices
|
45000 | USD |
CY2017Q1 | sofo |
Related Party Transaction Accrued Liabilities For Unbilled Services
RelatedPartyTransactionAccruedLiabilitiesForUnbilledServices
|
45000 | USD |
sofo |
Share Based Compensation Arrangement By Share Based Payment Award Forfeitures In Period Weighted Average Contractual Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardForfeituresInPeriodWeightedAverageContractualPeriod
|
P1Y11M6D | ||
sofo |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercised Weighted Average Remaining Contractual Term One
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisedWeightedAverageRemainingContractualTermOne
|
P0Y | ||
sofo |
Share Based Compensation Arrangements By Share Based Payment Award Grants In Period Weighted Average Contractual Period
ShareBasedCompensationArrangementsByShareBasedPaymentAwardGrantsInPeriodWeightedAverageContractualPeriod
|
P9Y9M6D | ||
CY2017Q1 | sofo |
Share Based Compensation Arrangements Estimated Forfeitures
ShareBasedCompensationArrangementsEstimatedForfeitures
|
702000 | USD |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5510000 | USD |
CY2017Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
6237000 | USD |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-183000 | USD |
CY2017Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-683000 | USD |
CY2016Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
197064000 | USD |
CY2017Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
197603000 | USD |
CY2016Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
5000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
12000 | USD | |
CY2017Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
5000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
8000 | USD | |
CY2016Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
225000 | USD |
CY2017Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
275000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
362000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
282000 | USD | |
CY2016Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1771342 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1771342 | shares | |
CY2017Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2008347 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2008347 | shares | |
CY2016Q3 | us-gaap |
Assets
Assets
|
33082000 | USD |
CY2017Q1 | us-gaap |
Assets
Assets
|
31065000 | USD |
CY2016Q3 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
283000 | USD |
CY2017Q1 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
356000 | USD |
CY2016Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
231000 | USD |
CY2017Q1 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
342000 | USD |
us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
89000 | USD | |
us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
0 | USD | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1976000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1884000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1794000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
850000 | USD |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-1002000 | USD | |
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2017Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4424275 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4462609 | shares |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4411559 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4449893 | shares |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
44000 | USD |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
45000 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-344000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1605000 | USD | |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1083000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-3465000 | USD | |
CY2016Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1410000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
3275000 | USD | |
CY2017Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
1481000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
3168000 | USD | |
CY2016Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2339000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
5050000 | USD | |
CY2017Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2496000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
5094000 | USD | |
CY2016Q1 | us-gaap |
Cost Of Services
CostOfServices
|
929000 | USD |
us-gaap |
Cost Of Services
CostOfServices
|
1775000 | USD | |
CY2017Q1 | us-gaap |
Cost Of Services
CostOfServices
|
1015000 | USD |
us-gaap |
Cost Of Services
CostOfServices
|
1926000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
178000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-15000 | USD | |
CY2016Q4 | us-gaap |
Deferred Rent Credit
DeferredRentCredit
|
130000 | USD |
CY2016Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
12834000 | USD |
CY2017Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
10824000 | USD |
CY2016Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1257000 | USD |
CY2017Q1 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
1880000 | USD |
CY2016Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
4564000 | USD |
CY2017Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
4462000 | USD |
us-gaap |
Depreciation
Depreciation
|
801000 | USD | |
us-gaap |
Depreciation
Depreciation
|
757000 | USD | |
CY2016Q3 | us-gaap |
Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
|
-67000 | USD |
CY2017Q1 | us-gaap |
Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
|
-46000 | USD |
us-gaap |
Derivative Gain On Derivative
DerivativeGainOnDerivative
|
33000 | USD | |
us-gaap |
Derivative Gain On Derivative
DerivativeGainOnDerivative
|
21000 | USD | |
CY2016Q3 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
67000 | USD |
CY2017Q1 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
46000 | USD |
CY2016Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.16 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.33 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.67 | ||
CY2016Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.16 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.44 | ||
CY2017Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.33 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.67 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
-27000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
46000 | USD | |
CY2017Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
865000 | USD |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P2Y6M0D | ||
CY2016Q1 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD | |
CY2017Q1 | us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD |
us-gaap |
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
|
0 | USD | |
CY2017Q1 | us-gaap |
Employee Stock Ownership Plan Esop Number Of Allocated Shares
EmployeeStockOwnershipPlanESOPNumberOfAllocatedShares
|
200000 | shares |
CY2017Q1 | us-gaap |
Employee Stock Ownership Plan Esop Shares In Esop
EmployeeStockOwnershipPlanESOPSharesInESOP
|
68844 | shares |
CY2016Q3 | us-gaap |
Financial Liabilities Fair Value Disclosure
FinancialLiabilitiesFairValueDisclosure
|
67000 | USD |
CY2017Q1 | us-gaap |
Financial Liabilities Fair Value Disclosure
FinancialLiabilitiesFairValueDisclosure
|
46000 | USD |
CY2016Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
236000 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
274000 | USD |
CY2016Q3 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
825000 | USD |
CY2017Q1 | us-gaap |
Furniture And Fixtures Gross
FurnitureAndFixturesGross
|
891000 | USD |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1376000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2847000 | USD | |
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1468000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2918000 | USD | |
CY2016Q3 | us-gaap |
Goodwill
Goodwill
|
11310000 | USD |
CY2017Q1 | us-gaap |
Goodwill
Goodwill
|
10993000 | USD |
us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-317000 | USD | |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
7273000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
13653000 | USD | |
CY2017Q1 | us-gaap |
Gross Profit
GrossProfit
|
6064000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
12773000 | USD | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-429000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-1630000 | USD | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-1479000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-3119000 | USD | |
CY2016Q3 | us-gaap |
Income Tax Examination Penalties And Interest Accrued
IncomeTaxExaminationPenaltiesAndInterestAccrued
|
0 | USD |
CY2017Q1 | us-gaap |
Income Tax Examination Penalties And Interest Accrued
IncomeTaxExaminationPenaltiesAndInterestAccrued
|
0 | USD |
us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
0 | USD | |
us-gaap |
Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
|
0 | USD | |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
282000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
288000 | USD | |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-23000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-154000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
10000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
27000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
798000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-2077000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
701000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-73000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1296000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-284000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-457000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-43000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
141000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
61000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-511000 | USD | |
CY2016Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares | |
CY2017Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
0 | shares | |
CY2016Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-154000 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-303000 | USD | |
CY2017Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-116000 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-266000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
310000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
277000 | USD | |
CY2016Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1755000 | USD |
CY2017Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1317000 | USD |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
1904000 | USD |
CY2017Q1 | us-gaap |
Inventory Net
InventoryNet
|
1434000 | USD |
CY2016Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
149000 | USD |
CY2017Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
117000 | USD |
CY2016Q3 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
879000 | USD |
CY2017Q1 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
1043000 | USD |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
26566000 | USD |
CY2017Q1 | us-gaap |
Liabilities
Liabilities
|
27474000 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
33082000 | USD |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
31065000 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
19317000 | USD |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
20121000 | USD |
CY2016Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
1772000 | USD |
CY2017Q1 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
4022000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1491000 | USD |
CY2017Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1364000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
871000 | USD |
CY2017Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
237000 | USD |
CY2016Q3 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
5837000 | USD |
CY2017Q1 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
6445000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-957000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1218000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-149000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-586000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1041000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1622000 | USD | |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-711000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1918000 | USD | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1456000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2965000 | USD | |
CY2016Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-215000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-299000 | USD | |
CY2017Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-205000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-343000 | USD | |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
7487000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
14984000 | USD | |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
7338000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
15549000 | USD | |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-214000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1331000 | USD | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1274000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2776000 | USD | |
CY2016Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
726000 | USD |
CY2017Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
322000 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
367000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
313000 | USD | |
CY2017Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
373000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-500000 | USD | |
CY2016Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
259000 | USD |
CY2017Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
386000 | USD |
CY2016Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-61000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
4000 | USD | |
CY2017Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-89000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-77000 | USD | |
CY2016Q3 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
93000 | USD |
CY2017Q1 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
0 | USD |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
10000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
26000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
149000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
586000 | USD | |
CY2016Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000 | shares |
CY2017Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2017Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2017Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1404000 | USD |
CY2017Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1245000 | USD |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
31000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
21000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
5445000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
12529000 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
500000 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
0 | USD | |
CY2016Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD | |
CY2017Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD | |
CY2016Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7541000 | USD |
CY2017Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
8379000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2031000 | USD |
CY2017Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2142000 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-50000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
50000 | USD | |
CY2016Q3 | us-gaap |
Receivable From Shareholders Or Affiliates For Issuance Of Capital Stock
ReceivableFromShareholdersOrAffiliatesForIssuanceOfCapitalStock
|
26000 | USD |
CY2017Q1 | us-gaap |
Receivable From Shareholders Or Affiliates For Issuance Of Capital Stock
ReceivableFromShareholdersOrAffiliatesForIssuanceOfCapitalStock
|
26000 | USD |
CY2017Q1 | us-gaap |
Recorded Unconditional Purchase Obligation
RecordedUnconditionalPurchaseObligation
|
426000 | USD |
CY2016Q1 | us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
32000 | USD |
us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
74000 | USD | |
CY2017Q1 | us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
30000 | USD |
us-gaap |
Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
|
62000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
5932000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
10249000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
129000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
150000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
862000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
907000 | USD | |
CY2016Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1644000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3258000 | USD | |
CY2017Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1862000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3813000 | USD | |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-190214000 | USD |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-193179000 | USD |
CY2016Q1 | us-gaap |
Revenues
Revenues
|
9612000 | USD |
us-gaap |
Revenues
Revenues
|
18703000 | USD | |
CY2017Q1 | us-gaap |
Revenues
Revenues
|
8560000 | USD |
us-gaap |
Revenues
Revenues
|
17867000 | USD | |
CY2016Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
4209000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
8101000 | USD | |
CY2017Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
3354000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
7123000 | USD | |
CY2016Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
5403000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
10602000 | USD | |
CY2017Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
5206000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
10744000 | USD | |
CY2016Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
4467000 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
8879000 | USD | |
CY2017Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
4008000 | USD |
CY2016Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
12716 | shares |
CY2017Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
12716 | shares |
CY2016Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
169000 | USD |
CY2017Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
169000 | USD |
us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
8818000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
521000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
386000 | USD | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | ||
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
1274006 | shares |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
9.26 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
42797 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
313520 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
1.83 | ||
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1602822 | shares |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1873545 | shares |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
9.51 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
8.36 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0.00 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
24.84 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
4.75 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P4Y10M24D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P5Y5M0D | ||
CY2016 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P6Y7M6D | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P6Y6M0D | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | shares | |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6516000 | USD |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3591000 | USD |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4379943 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4371797 | shares | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4425720 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4418562 | shares | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4379943 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4371797 | shares | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4425720 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4418562 | shares |