2014 Q2 Form 10-Q Financial Statement
#000114420414049967 Filed on August 14, 2014
Income Statement
Concept | 2014 Q2 | 2013 Q2 |
---|---|---|
Revenue | $12.27M | $10.98M |
YoY Change | 11.71% | |
Cost Of Revenue | $2.600M | $2.410M |
YoY Change | 7.88% | |
Gross Profit | $9.670M | $8.570M |
YoY Change | 12.84% | |
Gross Profit Margin | 78.83% | 78.04% |
Selling, General & Admin | $2.780M | $1.340M |
YoY Change | 107.46% | 1240.0% |
% of Gross Profit | 28.75% | 15.64% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $380.0K | $520.0K |
YoY Change | -26.92% | |
% of Gross Profit | 3.93% | 6.07% |
Operating Expenses | $9.060M | $7.560M |
YoY Change | 19.84% | 7460.0% |
Operating Profit | $610.0K | -$116.0K |
YoY Change | -625.86% | 13.73% |
Interest Expense | $23.46K | -$60.00K |
YoY Change | -139.09% | -700.0% |
% of Operating Profit | 3.85% | |
Other Income/Expense, Net | $30.89K | $4.000K |
YoY Change | 672.28% | -63.64% |
Pretax Income | $3.607M | $947.7K |
YoY Change | 280.61% | -1152.95% |
Income Tax | $115.5K | $15.90K |
% Of Pretax Income | 3.2% | 1.68% |
Net Earnings | $3.013M | -$421.1K |
YoY Change | -815.51% | 362.77% |
Net Earnings / Revenue | 24.56% | -3.83% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | $120.5K | -$35.71K |
COMMON SHARES | ||
Basic Shares Outstanding | 24.94M shares | 11.63M shares |
Diluted Shares Outstanding | 24.97M shares | 11.63M shares |
Balance Sheet
Concept | 2014 Q2 | 2013 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $7.100M | $0.00 |
YoY Change | ||
Cash & Equivalents | $7.119M | $1.409M |
Short-Term Investments | ||
Other Short-Term Assets | $693.8K | $0.00 |
YoY Change | ||
Inventory | $965.9K | |
Prepaid Expenses | $11.00K | |
Receivables | $3.374M | |
Other Receivables | $0.00 | |
Total Short-Term Assets | $12.42M | $11.00K |
YoY Change | 112817.19% | -50.0% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $15.46M | |
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $1.969M | $28.80M |
YoY Change | -93.16% | 0.0% |
Other Assets | $2.238M | |
YoY Change | ||
Total Long-Term Assets | $21.16M | $28.79M |
YoY Change | -26.49% | 0.1% |
TOTAL ASSETS | ||
Total Short-Term Assets | $12.42M | $11.00K |
Total Long-Term Assets | $21.16M | $28.79M |
Total Assets | $33.58M | $28.80M |
YoY Change | 16.6% | 0.06% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $2.100M | |
YoY Change | ||
Accrued Expenses | $1.628M | $210.0K |
YoY Change | 675.0% | 0.0% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $600.0K | $900.0K |
YoY Change | -33.33% | 50.0% |
Long-Term Debt Due | $0.00 | |
YoY Change | ||
Total Short-Term Liabilities | $9.602M | $1.445M |
YoY Change | 564.47% | 50.05% |
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 | $9.602M | $1.445M |
Total Long-Term Liabilities | $39.75K | $0.00 |
Total Liabilities | $23.48M | $1.445M |
YoY Change | 1525.26% | 50.05% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$20.34M | |
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 | $10.42M | $27.36M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $33.58M | $28.80M |
YoY Change | 16.6% | 0.06% |
Cashflow Statement
Concept | 2014 Q2 | 2013 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $3.013M | -$421.1K |
YoY Change | -815.51% | 362.77% |
Depreciation, Depletion And Amortization | $380.0K | $520.0K |
YoY Change | -26.92% | |
Cash From Operating Activities | -$2.050M | -$230.0K |
YoY Change | 791.3% | -2400.0% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$1.070M | -$270.0K |
YoY Change | 296.3% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $540.0K | -$110.0K |
YoY Change | -590.91% | 1000.0% |
Cash From Investing Activities | -$540.0K | -$380.0K |
YoY Change | 42.11% | 3700.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 440.0K | 490.0K |
YoY Change | -10.2% | |
NET CHANGE | ||
Cash From Operating Activities | -2.050M | -230.0K |
Cash From Investing Activities | -540.0K | -380.0K |
Cash From Financing Activities | 440.0K | 490.0K |
Net Change In Cash | -2.150M | -120.0K |
YoY Change | 1691.67% | |
FREE CASH FLOW | ||
Cash From Operating Activities | -$2.050M | -$230.0K |
Capital Expenditures | -$1.070M | -$270.0K |
Free Cash Flow | -$980.0K | $40.00K |
YoY Change | -2550.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-270002 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
62986 | USD | |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24940195 | shares |
CY2014Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3373504 | USD |
CY2014Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2014Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24946739 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2013Q4 | us-gaap |
Minority Interest
MinorityInterest
|
307643 | USD |
CY2014Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
10098253 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
8226636 | USD |
CY2014Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
33583193 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
35196931 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11681086 | USD |
CY2014Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
93624 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
49402 | USD |
CY2014Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7119352 | USD |
CY2014Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10421978 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7918993 | USD |
CY2014Q2 | us-gaap |
Minority Interest
MinorityInterest
|
-323725 | USD |
CY2014Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2014Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
30670025 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
30502656 | USD |
CY2014Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-20344165 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22635560 | USD |
CY2014Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2014Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24940195 | shares |
CY2014Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24946739 | shares |
CY2014Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
2494 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2495 | USD |
CY2014Q2 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
7308000 | USD |
CY2013Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
10095000 | USD |
CY2014Q2 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
6535569 | USD |
CY2013Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
6348097 | USD |
CY2014Q2 | us-gaap |
Liabilities
Liabilities
|
23484940 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
26970295 | USD |
CY2014Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
79520 | USD |
CY2013Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
27527 | USD |
CY2014Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9601621 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
10487448 | USD |
CY2014Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
39750 | USD |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
39750 | USD |
CY2014Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2100203 | USD |
CY2014Q2 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
228744 | USD |
CY2013Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
27979 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2706027 | USD |
CY2014Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1627508 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3137207 | USD |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.13 | |
CY2014Q2 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
566797 | USD |
CY2013Q4 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
256843 | USD |
CY2014Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
5000 | USD |
CY2013Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
15000 | USD |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.08 | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.09 | ||
CY2014Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
23690 | USD |
CY2013Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-425225 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
2335617 | USD | |
CY2014Q2 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
4993849 | USD |
CY2013Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
4316865 | USD |
CY2014Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2238309 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1333432 | USD |
CY2014Q2 | us-gaap |
Security Deposit
SecurityDeposit
|
875192 | USD |
CY2013Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
984657 | USD |
CY2014Q2 | us-gaap |
Assets
Assets
|
33583193 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
35196931 | USD |
CY2014Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
15455687 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13445413 | USD |
CY2014Q2 | us-gaap |
Long Term Investments
LongTermInvestments
|
2500753 | USD |
CY2013Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
2539272 | USD |
CY2014Q2 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
92361 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
232694 | USD |
CY2014Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
693800 | USD |
CY2013Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
832951 | USD |
CY2014Q2 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
268344 | USD |
CY2013Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
245280 | USD |
CY2014Q2 | us-gaap |
Assets Current
AssetsCurrent
|
12420891 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
16661463 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2923754 | USD |
CY2014Q2 | us-gaap |
Inventory Net
InventoryNet
|
965891 | USD |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
978392 | USD |
CY2014Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
2143132 | USD |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.23 | ||
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | ||
CY2013Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
18515030 | USD | |
CY2013Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-4100 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
44222 | USD | |
CY2014Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3036888 | USD |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-187064 | USD | |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-354714 | USD | |
CY2014Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3013198 | USD |
CY2013Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-421125 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
2291395 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-332988 | USD | |
CY2013Q2 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-534376 | USD |
us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
2104331 | USD | |
us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-687702 | USD | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
18278100 | USD | |
CY2014Q2 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
131899 | USD |
CY2013Q2 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-113251 | USD |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
2671106 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-346252 | USD |
CY2013Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-1466128 | USD |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-1271426 | USD | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-3358808 | USD | |
CY2013Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
379872 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
672654 | USD | |
CY2014Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
348848 | USD |
CY2014Q2 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
3145097 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
350682 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
64337 | USD | |
CY2014Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
115490 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
855902 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
3491349 | USD |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
931752 | USD |
CY2013Q2 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
9128267 | USD |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
3375757 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3606839 | USD |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
947652 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3726439 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2735443 | USD | |
CY2013Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
15900 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-189312 | USD | |
CY2014Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
8660501 | USD |
CY2013Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
10033867 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
18813821 | USD | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
19228057 | USD | |
CY2014Q2 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
10124208 | USD |
CY2013Q2 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-224558 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-58487 | USD | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-379135 | USD | |
CY2014Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
30891 | USD |
CY2013Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-236366 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-70630 | USD | |
CY2013Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
167152 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
320336 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
400208 | USD | |
CY2014Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2832711 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2784711 | USD | |
CY2014Q2 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-39564 | USD |
us-gaap |
Royalty Expense
RoyaltyExpense
|
40309 | USD | |
CY2014Q2 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
586825 | USD |
CY2013Q2 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
332561 | USD |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
833173 | USD | |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
372394 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
205928 | USD |
CY2014Q2 | us-gaap |
Royalty Expense
RoyaltyExpense
|
74456 | USD |
CY2013Q2 | us-gaap |
Royalty Expense
RoyaltyExpense
|
20104 | USD |
us-gaap |
Royalty Expense
RoyaltyExpense
|
95538 | USD | |
ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
11068700 | USD | |
CY2014Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2194628 | USD |
CY2013Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1008913 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4101882 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1892627 | USD | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24943394 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11631400 | shares | |
ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
4829886 | USD | |
CY2014Q2 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
5960161 | USD |
CY2013Q2 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
5611003 | USD |
ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
11415927 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.13 | |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.08 | |
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.09 | ||
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.23 | ||
CY2014Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24940195 | shares |
CY2013Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11631400 | shares |
us-gaap |
Revenues
Revenues
|
21963500 | USD | |
CY2014Q2 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2525549 | USD |
CY2013Q2 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2387642 | USD |
ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
4670577 | USD | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
11631400 | shares | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
4262160 | USD | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
3448470 | USD | |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
1694691 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
1382960 | USD |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent
|
726416 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent
|
1015814 | USD |
CY2014Q2 | ccac |
Disposal Group Including Discontinued Operation Due To Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueToRelatedPartiesCurrent
|
2420604 | USD |
CY2013Q4 | ccac |
Disposal Group Including Discontinued Operation Due To Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueToRelatedPartiesCurrent
|
1754857 | USD |
CY2014Q2 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
3147020 | USD |
CY2013Q4 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
2770671 | USD |
CY2014Q2 | ccac |
Disposal Group Including Discontinued Operation Deferred Rent Payable Noncurrent
DisposalGroupIncludingDiscontinuedOperationDeferredRentPayableNoncurrent
|
678238 | USD |
CY2013Q4 | ccac |
Disposal Group Including Discontinued Operation Deferred Rent Payable Noncurrent
DisposalGroupIncludingDiscontinuedOperationDeferredRentPayableNoncurrent
|
661709 | USD |
CY2014Q2 | ccac |
Disposal Group Including Discontinued Operation Assets Liabilities Net
DisposalGroupIncludingDiscontinuedOperationAssetsLiabilitiesNet
|
-1993099 | USD |
CY2013Q4 | ccac |
Disposal Group Including Discontinued Operation Assets Liabilities Net
DisposalGroupIncludingDiscontinuedOperationAssetsLiabilitiesNet
|
-1416888 | USD |
CY2013Q2 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
1636971 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
102330 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
2894448 | USD | |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
346252 | USD |
CY2013Q2 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
3103099 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
1373756 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
6253256 | USD | |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
USD | |
CY2014Q2 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
96831756 | USD |
CY2014Q2 | us-gaap |
Operating Leases Future Minimum Payments Due Future Minimum Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals
|
8264026 | USD |
CY2014Q2 | ccac |
Operating Leases Future Rent Expense Net
OperatingLeasesFutureRentExpenseNet
|
88567731 | USD |
us-gaap |
Percentage Rent
PercentageRent
|
227609 | USD | |
us-gaap |
Percentage Rent
PercentageRent
|
262221 | USD | |
us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
2023302 | USD | |
us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
1602994 | USD | |
us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
411619 | USD | |
us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
288047 | USD | |
CY2014Q2 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
2160984 | USD |
CY2014Q2 | ccac |
Operating Leases Future Minimum Payments Due Next Twelve Months Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueNextTwelveMonthsSubleaseRentals
|
790390 | USD |
CY2014Q2 | ccac |
Operating Leases Future Rent Expense Net Next Twelve Months
OperatingLeasesFutureRentExpenseNetNextTwelveMonths
|
1370594 | USD |
CY2014Q2 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
5273739 | USD |
CY2014Q2 | ccac |
Operating Leases Future Minimum Payments Due In Two Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInTwoYearsSubleaseRentals
|
1075083 | USD |
CY2014Q2 | ccac |
Operating Leases Future Rent Expense Net In Year Two
OperatingLeasesFutureRentExpenseNetInYearTwo
|
4198656 | USD |
CY2014Q2 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
5671382 | USD |
CY2014Q2 | ccac |
Operating Leases Future Minimum Payments Due In Three Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInThreeYearsSubleaseRentals
|
1063785 | USD |
CY2014Q2 | ccac |
Operating Leases Future Rent Expense Net In Year Three
OperatingLeasesFutureRentExpenseNetInYearThree
|
4607598 | USD |
CY2014Q2 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
5410716 | USD |
CY2014Q2 | ccac |
Operating Leases Future Minimum Payments Due In Four Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFourYearsSubleaseRentals
|
844061 | USD |
CY2014Q2 | ccac |
Operating Leases Future Rent Expense Net In Year Four
OperatingLeasesFutureRentExpenseNetInYearFour
|
4566655 | USD |
CY2014Q2 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
5499588 | USD |
CY2014Q2 | ccac |
Operating Leases Future Minimum Payments Due In Five Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFiveYearsSubleaseRentals
|
864156 | USD |
CY2014Q2 | ccac |
Operating Leases Future Rent Expense Net In Year Five
OperatingLeasesFutureRentExpenseNetInYearFive
|
4635432 | USD |
CY2014Q2 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
72815347 | USD |
CY2014Q2 | ccac |
Operating Leases Future Minimum Payments Due Thereafter Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueThereafterSubleaseRentals
|
3626551 | USD |
CY2014Q2 | ccac |
Operating Leases Future Rent Expense Net Thereafter
OperatingLeasesFutureRentExpenseNetThereafter
|
69188796 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
167368 | USD | |
us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Paid
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsPaid
|
444304 | USD | |
us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
USD | ||
CY2014Q2 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
576184 | USD |
CY2013Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
493886 | USD |
CY2014Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
193463 | USD |
CY2013Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
498228 | USD |
CY2013Q4 | ccac |
Termination Costs
TerminationCosts
|
1375341 | USD |
CY2014Q2 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2013Q4 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2014Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
478692 | USD |
CY2013Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
569752 | USD |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
2044308 | USD | |
ccac |
Increase Decrease In Other Intangibles
IncreaseDecreaseInOtherIntangibles
|
USD | ||
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
201078 | USD | |
CY2014Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.12 | |
CY2014Q2 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
179169 | USD |
CY2013Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
USD | |
CY2014Q2 | ccac |
Termination Costs
TerminationCosts
|
USD | |
dei |
Entity Registrant Name
EntityRegistrantName
|
ONE Group Hospitality, Inc. | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001399520 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-06-30 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
CY2014Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
24940195 | shares |
CY2014Q2 | us-gaap |
Revenues
Revenues
|
12267340 | USD |
CY2013Q2 | us-gaap |
Revenues
Revenues
|
10981519 | USD |
us-gaap |
Revenues
Revenues
|
22540260 | USD | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.09 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | ||
CY2013Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
1853252 | USD |
CY2014Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
24972150 | shares |
CY2013Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
11631400 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
25029957 | shares | |
CY2014Q2 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.01 | |
CY2013Q2 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.13 | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.05 | ||
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.29 | ||
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-358855 | USD | |
CY2013Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.04 | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-84914 | USD | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
USD | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
336437 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1323542 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
107806 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
278910 | USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
187472 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
365657 | USD | |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1043730 | USD |
CY2013Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1409387 | USD |
us-gaap |
Interest Paid
InterestPaid
|
161916 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
532634 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3436580 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
43693 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
62986 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-4561734 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
758526 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
10000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
10000 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
2000000 | USD | |
us-gaap |
Proceeds From Other Equity
ProceedsFromOtherEquity
|
520000 | USD | |
ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
444304 | USD | |
ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
976217 | USD | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
309954 | USD | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
-8314 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
4027460 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
3955419 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
3350476 | USD | |
us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
-177701 | USD | |
us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
278062 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2215527 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1731462 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
51993 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-3590 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2922534 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1402447 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2752083 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1538314 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
921595 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
5405 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-605824 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-308608 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-1509169 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-382768 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-12501 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
13075 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-139151 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
624647 | USD | |
us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
109465 | USD | |
us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
13713 | USD | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
185204 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
167368 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
449750 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
737813 | USD | |
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
140333 | USD | |
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
37832 | USD | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
100000 | shares | |
CY2013Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
100000 | shares |
CY2014Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24972150 | shares |
CY2014Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1969401 | USD |
us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.364 | pure | |
CY2013Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2032977 | USD |
CY2014Q2 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
7308000 | USD |
CY2013Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
11631400 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
25029957 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
11631400 | shares | |
CY2013Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
shares | ||
CY2014Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
100000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
100000 | shares | |
CY2014Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
31955 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
86562 | shares | |
CY2013 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0038 | pure |
CY2014Q2 | us-gaap |
Fair Value Assumptions Exercise Price
FairValueAssumptionsExercisePrice
|
5.00 | |
CY2013Q4 | us-gaap |
Fair Value Assumptions Exercise Price
FairValueAssumptionsExercisePrice
|
5.00 | |
us-gaap |
Debt Instrument Convertible Stock Price Trigger
DebtInstrumentConvertibleStockPriceTrigger
|
6.25 | ||
CY2013 | us-gaap |
Debt Instrument Convertible Stock Price Trigger
DebtInstrumentConvertibleStockPriceTrigger
|
6.25 | |
CY2013Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
10095000 | USD |
ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
5.00 | ||
CY2013 | ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
5.75 | |
CY2013 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.414 | pure |
us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0035 | pure | |
us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P1Y7M28D | ||
CY2013 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P2Y29D | |
ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P0M | ||
CY2013 | ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P2M | |
us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0121 | pure | |
CY2013 | us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0124 | pure |
CY2014Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
29424758 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
25708597 | USD |
CY2014Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
13969071 | USD |
CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
12263184 | USD |
us-gaap |
Depreciation
Depreciation
|
672654 | USD | |
us-gaap |
Depreciation
Depreciation
|
855902 | USD | |
CY2014Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
5000 | USD |
CY2014Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
4993849 | USD |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
72892 | USD | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
80603 | USD | |
CY2014Q2 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
44635 | USD |
CY2013Q2 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
48331 | USD |
CY2014Q2 | us-gaap |
Inventories Property Held For Sale Current
InventoriesPropertyHeldForSaleCurrent
|
54647 | USD |
CY2013Q4 | us-gaap |
Inventories Property Held For Sale Current
InventoriesPropertyHeldForSaleCurrent
|
100856 | USD |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Prepaid And Other Assets Current
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent
|
68469 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Prepaid And Other Assets Current
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent
|
386739 | USD |
CY2014Q2 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
137468 | USD |
CY2013Q4 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
632532 | USD |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Noncurrent
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent
|
1609787 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Noncurrent
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent
|
1201389 | USD |
CY2014Q2 | ccac |
Disposal Group Including Discontinued Operation Security Deposits Noncurrent
DisposalGroupIncludingDiscontinuedOperationSecurityDepositsNoncurrent
|
84904 | USD |
CY2013Q4 | ccac |
Disposal Group Including Discontinued Operation Security Deposits Noncurrent
DisposalGroupIncludingDiscontinuedOperationSecurityDepositsNoncurrent
|
181571 | USD |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Cash And Cash Equivalents
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
|
3260 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Cash And Cash Equivalents
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
|
3318 | USD |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Notes And Loans Receivable Net
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet
|
11092 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Notes And Loans Receivable Net
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet
|
141619 | USD |