2014 Q1 Form 10-Q Financial Statement
#000114420414031267 Filed on May 15, 2014
Income Statement
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
Revenue | $10.27M | $10.98M |
YoY Change | -6.46% | |
Cost Of Revenue | $2.170M | $2.460M |
YoY Change | -11.79% | |
Gross Profit | $8.110M | $8.520M |
YoY Change | -4.81% | |
Gross Profit Margin | 78.95% | 77.58% |
Selling, General & Admin | $2.150M | $920.0K |
YoY Change | 133.7% | 1433.33% |
% of Gross Profit | 26.51% | 10.8% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $376.3K | $796.9K |
YoY Change | -52.78% | |
% of Gross Profit | 4.64% | 9.35% |
Operating Expenses | $8.030M | $6.810M |
YoY Change | 17.91% | 11250.0% |
Operating Profit | $80.00K | -$112.0K |
YoY Change | -171.43% | 100.0% |
Interest Expense | $49.44K | $80.00K |
YoY Change | -38.21% | |
% of Operating Profit | 61.8% | |
Other Income/Expense, Net | -$101.5K | $6.000K |
YoY Change | -1792.02% | 500.0% |
Pretax Income | $119.6K | $1.788M |
YoY Change | -93.31% | -3079.65% |
Income Tax | $235.2K | $48.44K |
% Of Pretax Income | 196.65% | 2.71% |
Net Earnings | -$721.8K | $88.14K |
YoY Change | -918.96% | -260.25% |
Net Earnings / Revenue | -7.03% | 0.8% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$28.86K | $7.739K |
COMMON SHARES | ||
Basic Shares Outstanding | 24.95M shares | 12.50M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $9.200M | $0.00 |
YoY Change | ||
Cash & Equivalents | $9.240M | $1.539M |
Short-Term Investments | ||
Other Short-Term Assets | $890.9K | $0.00 |
YoY Change | ||
Inventory | $808.4K | |
Prepaid Expenses | $22.00K | |
Receivables | $3.439M | |
Other Receivables | $0.00 | |
Total Short-Term Assets | $14.70M | $22.00K |
YoY Change | 66715.26% | 0.0% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $14.76M | |
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $2.026M | $28.80M |
YoY Change | -92.97% | 0.0% |
Other Assets | $1.436M | |
YoY Change | ||
Total Long-Term Assets | $19.75M | $28.79M |
YoY Change | -31.39% | 0.12% |
TOTAL ASSETS | ||
Total Short-Term Assets | $14.70M | $22.00K |
Total Long-Term Assets | $19.75M | $28.79M |
Total Assets | $34.45M | $28.81M |
YoY Change | 19.58% | 0.12% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $2.195M | |
YoY Change | ||
Accrued Expenses | $3.551M | $228.0K |
YoY Change | 1457.55% | 11.22% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $400.0K | $800.0K |
YoY Change | -50.0% | 60.0% |
Long-Term Debt Due | $0.00 | |
YoY Change | ||
Total Short-Term Liabilities | $10.62M | $1.340M |
YoY Change | 692.85% | 55.63% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $39.75K | |
YoY Change | ||
Total Long-Term Liabilities | $39.75K | $0.00 |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $10.62M | $1.340M |
Total Long-Term Liabilities | $39.75K | $0.00 |
Total Liabilities | $27.27M | $1.340M |
YoY Change | 1934.95% | 55.63% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$23.36M | |
YoY Change | ||
Common Stock | $2.494K | $1.000K |
YoY Change | 149.4% | 0.0% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $7.290M | $27.47M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $34.45M | $28.81M |
YoY Change | 19.58% | 0.12% |
Cashflow Statement
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$721.8K | $88.14K |
YoY Change | -918.96% | -260.25% |
Depreciation, Depletion And Amortization | $376.3K | $796.9K |
YoY Change | -52.78% | |
Cash From Operating Activities | -$865.7K | -$1.171M |
YoY Change | -26.05% | -117161.7% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $1.679M | $1.274M |
YoY Change | 31.75% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | -$80.00K |
YoY Change | -100.0% | |
Cash From Investing Activities | -$1.683M | -$1.352M |
YoY Change | 24.53% | 135061.1% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $0.00 | |
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | $87.07K | $2.950M |
YoY Change | -97.05% | |
NET CHANGE | ||
Cash From Operating Activities | -$865.7K | -$1.171M |
Cash From Investing Activities | -$1.683M | -$1.352M |
Cash From Financing Activities | $87.07K | $2.950M |
Net Change In Cash | -$2.462M | $428.2K |
YoY Change | -674.91% | |
FREE CASH FLOW | ||
Cash From Operating Activities | -$865.7K | -$1.171M |
Capital Expenditures | $1.679M | $1.274M |
Free Cash Flow | -$2.544M | -$2.445M |
YoY Change | 4.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q1 | ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
5.75 | |
CY2014Q1 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2013Q4 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2014Q1 | ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P1M | |
CY2013 | ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P1M | |
CY2013 | ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
5.75 | |
CY2014Q1 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2145028 | USD |
CY2013Q1 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2442244 | USD |
CY2014Q1 | ccac |
Operating Leases Future Minimum Payments Due In Five Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFiveYearsSubleaseRentals
|
864156 | USD |
CY2014Q1 | ccac |
Operating Leases Future Minimum Payments Due In Four Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFourYearsSubleaseRentals
|
844061 | USD |
CY2014Q1 | ccac |
Operating Leases Future Minimum Payments Due In Three Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInThreeYearsSubleaseRentals
|
1063785 | USD |
CY2014Q1 | ccac |
Operating Leases Future Minimum Payments Due In Two Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInTwoYearsSubleaseRentals
|
1075083 | USD |
CY2014Q1 | ccac |
Operating Leases Future Minimum Payments Due Next Twelve Months Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueNextTwelveMonthsSubleaseRentals
|
871012 | USD |
CY2014Q1 | ccac |
Operating Leases Future Minimum Payments Due Thereafter Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueThereafterSubleaseRentals
|
3626551 | USD |
CY2014Q1 | ccac |
Operating Leases Future Rent Expense Net
OperatingLeasesFutureRentExpenseNet
|
80013567 | USD |
CY2014Q1 | ccac |
Operating Leases Future Rent Expense Net In Year Five
OperatingLeasesFutureRentExpenseNetInYearFive
|
4584570 | USD |
CY2014Q1 | ccac |
Operating Leases Future Rent Expense Net In Year Four
OperatingLeasesFutureRentExpenseNetInYearFour
|
4534750 | USD |
CY2014Q1 | ccac |
Operating Leases Future Rent Expense Net In Year Three
OperatingLeasesFutureRentExpenseNetInYearThree
|
4594097 | USD |
CY2014Q1 | ccac |
Operating Leases Future Rent Expense Net In Year Two
OperatingLeasesFutureRentExpenseNetInYearTwo
|
4348656 | USD |
CY2014Q1 | ccac |
Operating Leases Future Rent Expense Net Next Twelve Months
OperatingLeasesFutureRentExpenseNetNextTwelveMonths
|
2832981 | USD |
CY2014Q1 | ccac |
Operating Leases Future Rent Expense Net Thereafter
OperatingLeasesFutureRentExpenseNetThereafter
|
59118513 | USD |
CY2014Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2014Q1 | ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
97658 | USD |
CY2013Q1 | ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
1139 | USD |
CY2014Q1 | ccac |
Termination Costs
TerminationCosts
|
2355093 | USD |
CY2013Q4 | ccac |
Termination Costs
TerminationCosts
|
1375341 | USD |
CY2014Q1 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
5455766 | USD |
CY2013Q1 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
5457697 | USD |
CY2014Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2014Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2014Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2014Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | |
CY2014Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-03-31 | |
CY2014Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001399520 | |
CY2014Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
24940195 | shares |
CY2014Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2014Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
COMMITTED CAPITAL ACQUISITION Corp | |
CY2014Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2194642 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2706027 | USD |
CY2014Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3439165 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2923754 | USD |
CY2014Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3551220 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3137207 | USD |
CY2014Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
12621608 | USD |
CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
12263184 | USD |
CY2014Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
69934 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
49402 | USD |
CY2014Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
30574848 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
30502656 | USD |
CY2014Q1 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
72191 | USD |
CY2014Q1 | us-gaap |
Assets
Assets
|
34449295 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
35196931 | USD |
CY2014Q1 | us-gaap |
Assets Current
AssetsCurrent
|
14699357 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
16661463 | USD |
CY2014Q1 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
409463 | USD |
CY2013Q4 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
256843 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9239687 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11681086 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1043730 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1539029 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-2441399 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
495299 | USD |
CY2014Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24940195 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24946739 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24940195 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24946739 | shares |
CY2014Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
2494 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2495 | USD |
CY2014Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-701271 | USD |
CY2013Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
155223 | USD |
CY2013Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
6348097 | USD |
CY2014Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
76130 | USD |
CY2013Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
27527 | USD |
CY2014Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
92362 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
232694 | USD |
CY2014Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
10153320 | USD |
CY2013Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
9194190 | USD |
CY2014Q1 | us-gaap |
Debt Instrument Convertible Stock Price Trigger
DebtInstrumentConvertibleStockPriceTrigger
|
6.25 | |
CY2013 | us-gaap |
Debt Instrument Convertible Stock Price Trigger
DebtInstrumentConvertibleStockPriceTrigger
|
6.25 | |
CY2014Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
140333 | USD |
CY2013Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
17395 | USD |
CY2014Q1 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
6461468 | USD |
CY2014Q1 | us-gaap |
Depreciation
Depreciation
|
315448 | USD |
CY2013Q1 | us-gaap |
Depreciation
Depreciation
|
467671 | USD |
CY2014Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
323806 | USD |
CY2013Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
476030 | USD |
CY2014Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
376319 | USD |
CY2013Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
796899 | USD |
CY2014Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-48000 | USD |
CY2013 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | |
CY2014Q1 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
10143000 | USD |
CY2013Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
10095000 | USD |
CY2014Q1 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.04 | |
CY2013Q1 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.16 | |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
1027504 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
3150157 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
102330 | USD |
CY2013Q1 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
1257477 | USD |
CY2013Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
27979 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
CY2013Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | |
CY2014Q1 | us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
20421 | USD |
CY2013Q1 | us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
67086 | USD |
CY2014Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2026027 | USD |
CY2013Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2032977 | USD |
CY2014Q1 | us-gaap |
Fair Value Assumptions Exercise Price
FairValueAssumptionsExercisePrice
|
5.00 | |
CY2013Q4 | us-gaap |
Fair Value Assumptions Exercise Price
FairValueAssumptionsExercisePrice
|
5.00 | |
CY2014Q1 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P1Y10M28D | |
CY2014Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
177499 | USD |
CY2013Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
498228 | USD |
CY2014Q1 | us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Paid
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsPaid
|
97658 | USD |
CY2014Q1 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
321275 | USD |
CY2013Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
245280 | USD |
CY2014Q1 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
28719 | USD |
CY2013 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P2Y29D | |
CY2014Q1 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.381 | pure |
CY2013 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.414 | pure |
CY2014Q1 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0044 | pure |
CY2013 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0038 | pure |
CY2014Q1 | us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.013 | pure |
CY2013 | us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0124 | pure |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1907254 | USD |
CY2013Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
883714 | USD |
CY2014Q1 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-318963 | USD |
CY2013Q1 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-241463 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
119600 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1787791 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-115592 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
1739354 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
0.0 | |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
0.15 | |
CY2014Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-925174 | USD |
CY2013Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-1892680 | USD |
CY2014Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
114408 | USD |
CY2013Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
233056 | USD |
CY2014Q1 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-1040766 | USD |
CY2013Q1 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-153326 | USD |
CY2014Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
133717 | USD |
CY2013Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
61363 | USD |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
235192 | USD |
CY2013Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
48437 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-511385 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-322338 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
515411 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
414324 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
414122 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-378151 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
48603 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
30231 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
75255 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
86057 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-170016 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-91368 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
111324 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
61304 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
57903 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
624543 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
102577 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
21559 | USD |
CY2014Q1 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
49436 | USD |
CY2013Q1 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
32928 | USD |
CY2014Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
USD | |
CY2013Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
69739 | USD |
CY2014Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-18923 | USD |
CY2013Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-154577 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
50985 | USD |
CY2013Q1 | us-gaap |
Interest Paid
InterestPaid
|
55429 | USD |
CY2014Q1 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
4353968 | USD |
CY2013Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
4316865 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
87065 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2950441 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1683220 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1351611 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-865665 | USD |
CY2014Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
5448726 | USD |
CY2014Q1 | us-gaap |
Inventory Net
InventoryNet
|
808376 | USD |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
978392 | USD |
CY2014Q1 | us-gaap |
Liabilities
Liabilities
|
27268360 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
26970295 | USD |
CY2014Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
34449295 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
35196931 | USD |
CY2014Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
10624142 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
10487448 | USD |
CY2014Q1 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
10143000 | USD |
CY2013Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
10095000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
10000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
4353968 | USD |
CY2014Q1 | us-gaap |
Long Term Investments
LongTermInvestments
|
2582885 | USD |
CY2013Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
2539272 | USD |
CY2014Q1 | us-gaap |
Minority Interest
MinorityInterest
|
-108978 | USD |
CY2013Q4 | us-gaap |
Minority Interest
MinorityInterest
|
307643 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1170617 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-721803 | USD |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
88137 | USD |
CY2014Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
10000 | USD |
CY2013Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
15000 | USD |
CY2014Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
88358215 | USD |
CY2014Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
3703993 | USD |
CY2014Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Future Minimum Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals
|
8344648 | USD |
CY2013Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
3050000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Other Equity
ProceedsFromOtherEquity
|
USD | |
CY2013Q1 | us-gaap |
Proceeds From Other Equity
ProceedsFromOtherEquity
|
520000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
USD | |
CY2013Q1 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
500000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
152620 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1678761 | USD |
CY2014Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
5378811 | USD |
CY2014Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
5657882 | USD |
CY2014Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
5423739 | USD |
CY2014Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
62745064 | USD |
CY2014Q1 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
966656 | USD |
CY2013Q1 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
488076 | USD |
CY2014Q1 | us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
194893 | USD |
CY2013Q1 | us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
137754 | USD |
CY2014Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
265486 | USD |
CY2013Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
569752 | USD |
CY2014Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
890854 | USD |
CY2013Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
832951 | USD |
CY2014Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1436397 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1333432 | USD |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
20532 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
67086 | USD |
CY2014Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
39750 | USD |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
39750 | USD |
CY2014Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
113371 | USD |
CY2013Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
-10766 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-101521 | USD |
CY2013Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
47054 | USD |
CY2014Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-70796 | USD |
CY2013Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-8642 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1274196 | USD |
CY2014Q1 | us-gaap |
Percentage Rent
PercentageRent
|
108078 | USD |
CY2013Q1 | us-gaap |
Percentage Rent
PercentageRent
|
95311 | USD |
CY2014Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2014Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
shares | |
CY2013Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
shares | |
CY2014Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
shares | |
CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
shares | |
CY2014Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2014Q1 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
246348 | USD |
CY2013Q1 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
39833 | USD |
CY2014Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
1900278 | USD |
CY2013Q1 | us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
-174531 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
27377822 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
25708597 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
14756214 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13445413 | USD |
CY2014Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
1863175 | USD |
CY2013Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
938889 | USD |
CY2014Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
5000 | USD |
CY2013Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
5000 | USD |
CY2014Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-23357363 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22635560 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
10272920 | USD |
CY2013Q1 | us-gaap |
Revenues
Revenues
|
10981981 | USD |
CY2014Q1 | us-gaap |
Royalty Expense
RoyaltyExpense
|
21082 | USD |
CY2013Q1 | us-gaap |
Royalty Expense
RoyaltyExpense
|
20205 | USD |
CY2014Q1 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
553142 | USD |
CY2013Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
493886 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
8153892 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
9386763 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
2119028 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
1595218 | USD |
CY2014Q1 | us-gaap |
Security Deposit
SecurityDeposit
|
882080 | USD |
CY2013Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
984657 | USD |
CY2013Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
11631400 | shares |
CY2014Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
72191 | USD |
CY2013Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
USD | |
CY2014Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7289913 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7918993 | USD |
CY2014Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
7180935 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
8226636 | USD |
CY2014Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
24946668 | shares |