2014 Q4 Form 10-Q Financial Statement
#000114420414067747 Filed on November 13, 2014
Income Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
Revenue | $14.39M | $12.39M | $11.09M |
YoY Change | 32.5% | 11.77% | |
Cost Of Revenue | $2.960M | $2.780M | $2.400M |
YoY Change | 20.33% | 15.83% | |
Gross Profit | $11.43M | $9.610M | $8.680M |
YoY Change | 36.23% | 10.71% | |
Gross Profit Margin | 79.43% | 77.56% | 78.3% |
Selling, General & Admin | $5.400M | $2.240M | $920.0K |
YoY Change | -36.02% | 143.48% | 607.69% |
% of Gross Profit | 47.24% | 23.31% | 10.6% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $310.0K | $327.8K | $400.0K |
YoY Change | -219.23% | -18.05% | |
% of Gross Profit | 2.71% | 3.41% | 4.61% |
Operating Expenses | $11.72M | $7.580M | $7.170M |
YoY Change | -12.14% | 5.72% | 5415.38% |
Operating Profit | -$290.0K | $2.030M | -$155.0K |
YoY Change | -94.14% | -1409.68% | 22.05% |
Interest Expense | $2.600M | $26.82K | -$70.00K |
YoY Change | -126.37% | -138.32% | -800.0% |
% of Operating Profit | 1.32% | ||
Other Income/Expense, Net | $1.228M | $2.000K | |
YoY Change | 61284.9% | -80.0% | |
Pretax Income | $2.310M | $1.313M | $416.3K |
YoY Change | -112.57% | 215.37% | -446.9% |
Income Tax | $0.00 | $462.9K | $78.46K |
% Of Pretax Income | 0.0% | 35.26% | 18.85% |
Net Earnings | $1.590M | $747.4K | -$2.294M |
YoY Change | -108.44% | -132.58% | 1860.98% |
Net Earnings / Revenue | 11.05% | 6.03% | -20.7% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $63.78K | $30.07K | -$196.9K |
COMMON SHARES | |||
Basic Shares Outstanding | 24.94M shares | 24.94M shares | 11.63M shares |
Diluted Shares Outstanding | 24.94M shares | 11.63M shares |
Balance Sheet
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $7.900M | $8.400M | $0.00 |
YoY Change | -32.48% | ||
Cash & Equivalents | $7.905M | $8.370M | $1.316M |
Short-Term Investments | |||
Other Short-Term Assets | $236.3K | $569.5K | $0.00 |
YoY Change | -71.63% | ||
Inventory | $1.139M | $944.7K | |
Prepaid Expenses | |||
Receivables | $3.720M | $3.729M | |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $16.55M | $13.90M | |
YoY Change | -0.69% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $18.82M | $16.90M | |
YoY Change | 39.94% | ||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $2.802M | $2.073M | $28.80M |
YoY Change | 10.36% | -92.8% | 0.0% |
Other Assets | $793.0K | $1.351M | |
YoY Change | -40.53% | ||
Total Long-Term Assets | $24.81M | $21.85M | $28.79M |
YoY Change | 33.88% | -24.12% | 0.07% |
TOTAL ASSETS | |||
Total Short-Term Assets | $16.55M | $13.90M | |
Total Long-Term Assets | $24.81M | $21.85M | $28.79M |
Total Assets | $41.36M | $35.75M | $28.79M |
YoY Change | 17.52% | 24.16% | -0.01% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $3.433M | $1.288M | |
YoY Change | 26.87% | ||
Accrued Expenses | $2.005M | $1.723M | $228.0K |
YoY Change | -36.1% | 655.91% | 11.22% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $100.0K | $700.0K | $1.000M |
YoY Change | -66.67% | -30.0% | 42.86% |
Long-Term Debt Due | $1.495M | $0.00 | |
YoY Change | |||
Total Short-Term Liabilities | $7.166M | $9.958M | $1.589M |
YoY Change | -31.67% | 526.71% | 45.78% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $5.980M | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $67.28K | $39.75K | |
YoY Change | 69.25% | ||
Total Long-Term Liabilities | $6.047M | $39.75K | $0.00 |
YoY Change | 15113.28% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $7.166M | $9.958M | $1.589M |
Total Long-Term Liabilities | $6.047M | $39.75K | $0.00 |
Total Liabilities | $28.89M | $24.93M | $1.589M |
YoY Change | 7.12% | 1469.13% | 45.78% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$18.01M | -$19.60M | |
YoY Change | -20.46% | ||
Common Stock | $2.494K | $2.494K | $1.000K |
YoY Change | -0.04% | 149.4% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $12.73M | $11.18M | $27.20M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $41.36M | $35.75M | $28.79M |
YoY Change | 17.52% | 24.16% | -0.01% |
Cashflow Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $1.590M | $747.4K | -$2.294M |
YoY Change | -108.44% | -132.58% | 1860.98% |
Depreciation, Depletion And Amortization | $310.0K | $327.8K | $400.0K |
YoY Change | -219.23% | -18.05% | |
Cash From Operating Activities | $1.550M | $2.360M | $310.0K |
YoY Change | -130.33% | 661.29% | 3000.0% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$2.720M | -$1.810M | $120.0K |
YoY Change | -1531.58% | -1608.33% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $440.0K | -$170.0K | -$580.0K |
YoY Change | -108.41% | -70.69% | 5700.0% |
Cash From Investing Activities | -$2.270M | -$1.980M | -$460.0K |
YoY Change | -55.05% | 330.43% | 4500.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 510.0K | 950.0K | 0.000 |
YoY Change | -97.52% | ||
NET CHANGE | |||
Cash From Operating Activities | 1.550M | 2.360M | 310.0K |
Cash From Investing Activities | -2.270M | -1.980M | -460.0K |
Cash From Financing Activities | 510.0K | 950.0K | 0.000 |
Net Change In Cash | -210.0K | 1.330M | -150.0K |
YoY Change | -102.02% | -986.67% | |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.550M | $2.360M | $310.0K |
Capital Expenditures | -$2.720M | -$1.810M | $120.0K |
Free Cash Flow | $4.270M | $4.170M | $190.0K |
YoY Change | -180.57% | 2094.74% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9958429 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
10487448 | USD |
CY2014Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
39750 | USD |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
39750 | USD |
CY2014Q3 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
8298000 | USD |
CY2013Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
10095000 | USD |
CY2014Q3 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
6637372 | USD |
CY2013Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
6348097 | USD |
CY2014Q3 | us-gaap |
Liabilities
Liabilities
|
24933551 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
26970295 | USD |
CY2014Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24940195 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24946739 | shares |
CY2014Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
2494 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2495 | USD |
CY2014Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2014Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
30754410 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
30502656 | USD |
CY2014Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-19596739 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22635560 | USD |
CY2014Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
15447 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
49402 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
8369894 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11175612 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7918993 | USD |
CY2014Q3 | us-gaap |
Minority Interest
MinorityInterest
|
-360484 | USD |
CY2013Q4 | us-gaap |
Minority Interest
MinorityInterest
|
307643 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
10815128 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
8226636 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
35748679 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
35196931 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11681086 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3729176 | USD |
CY2013Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2014Q3 | 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 |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24940195 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24946739 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q3 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2072908 | USD |
CY2013Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2032977 | USD |
ccac |
Purchase Of Minority Interest
PurchaseOfMinorityInterest
|
-75000 | USD | |
us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
USD | ||
us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
326753 | USD | |
us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Paid
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsPaid
|
760605 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-33955 | USD | |
CY2013Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2014Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
1159049 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2923754 | USD |
CY2014Q3 | us-gaap |
Inventory Net
InventoryNet
|
944684 | USD |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
978392 | USD |
CY2014Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
569513 | USD |
CY2013Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
832951 | USD |
CY2014Q3 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
286793 | USD |
CY2013Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
245280 | USD |
CY2014Q3 | us-gaap |
Assets Current
AssetsCurrent
|
13900060 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
16661463 | USD |
CY2014Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
16903821 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
13445413 | USD |
CY2014Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
2625515 | USD |
CY2013Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
2539272 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
92361 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
232694 | USD |
CY2014Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1351465 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1333432 | USD |
CY2014Q3 | us-gaap |
Security Deposit
SecurityDeposit
|
875457 | USD |
CY2013Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
984657 | USD |
CY2014Q3 | us-gaap |
Assets
Assets
|
35748679 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
35196931 | USD |
CY2014Q3 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
699358 | USD |
CY2013Q4 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
256843 | USD |
CY2014Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
USD | |
CY2014Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1287858 | USD |
CY2013Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
15000 | USD |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.04 | |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2706027 | USD |
CY2014Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1723465 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3137207 | USD |
CY2014Q3 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
9005 | USD |
CY2013Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
27979 | USD |
CY2014Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
111490 | USD |
CY2014Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
6127253 | USD |
CY2013Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
27527 | USD |
CY2013Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
4316865 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
3038821 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.04 | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.17 | ||
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2294344 | USD |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2251619 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3004866 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2521621 | USD | |
CY2014Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
24940195 | shares |
CY2013Q3 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
285515 | USD |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
92478 | USD | |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-69198 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
747426 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2627332 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-78177 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
27463562 | USD | |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
42725 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
105711 | USD | |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
669249 | USD |
us-gaap |
Payments To Acquire Limited Partnership Interests
PaymentsToAcquireLimitedPartnershipInterests
|
75000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-38798 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1717406 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
107070 | USD | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
USD | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
83963 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
217172 | USD | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
USD | ||
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
289275 | USD | |
ccac |
Increase Decrease In Other Intangibles
IncreaseDecreaseInOtherIntangibles
|
USD | ||
us-gaap |
Payments To Acquire Limited Partnership Interests
PaymentsToAcquireLimitedPartnershipInterests
|
USD | ||
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
140333 | USD | |
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
42426 | USD | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
349705 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
588996 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
563583 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
326753 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
805422 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-347715 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-33708 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-415569 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-263438 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
526033 | USD | |
us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
109200 | USD | |
us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
-10789 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
43109 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
20948 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-1418169 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-566782 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-1413582 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
423160 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-559245 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1085929 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4562397 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1424476 | USD | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-502753 | USD | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-218125 | USD | |
us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
60487 | USD | |
us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
984876 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4195131 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2191227 | USD | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
442515 | USD | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
-105664 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
6897940 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
5950000 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
5087551 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
3522222 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
15000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
15000 | 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
|
760605 | USD | |
ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
1383407 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1477299 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3443707 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
-34115 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
105711 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-3311192 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1129064 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
272262 | USD | |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1043730 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1315992 | USD |
us-gaap |
Interest Paid
InterestPaid
|
237433 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
453180 | USD | |
ccac |
Increase Decrease In Other Intangibles
IncreaseDecreaseInOtherIntangibles
|
USD | ||
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
41553 | USD | |
CY2013 | ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P2M | |
CY2014Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
1945363 | USD |
CY2014Q3 | ccac |
Transaction Costs
TransactionCosts
|
USD | |
CY2013Q3 | ccac |
Transaction Costs
TransactionCosts
|
1026416 | USD |
ccac |
Transaction Costs
TransactionCosts
|
USD | ||
ccac |
Transaction Costs
TransactionCosts
|
1026416 | USD | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
0.27 | ||
CY2014Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
0.01 | |
CY2013Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.20 | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.04 | ||
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.49 | ||
CY2014Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.03 | |
CY2013Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.20 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.13 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.23 | ||
CY2013Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
2137086 | USD |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24940195 | shares |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
11631400 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
25942328 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
11631400 | shares | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
6207523 | USD | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
5585556 | USD | |
CY2014Q3 | us-gaap |
Revenues
Revenues
|
12390184 | USD |
CY2013Q3 | us-gaap |
Revenues
Revenues
|
11085618 | USD |
us-gaap |
Revenues
Revenues
|
34930444 | USD | |
us-gaap |
Revenues
Revenues
|
33049118 | USD | |
CY2014Q3 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2811806 | USD |
CY2013Q3 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2382470 | USD |
ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
7482382 | USD | |
CY2013Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.04 | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.04 | |
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.17 | ||
us-gaap |
Income Loss From Continuing Operations Per Diluted Share
IncomeLossFromContinuingOperationsPerDilutedShare
|
0.27 | ||
CY2014Q3 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
6245617 | USD |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24940195 | shares |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11631400 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24942328 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11631400 | shares | |
ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
7212356 | USD | |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
211330 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
268660 | USD |
CY2013Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
163375 | USD |
CY2014Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-991588 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
1793124 | USD | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
29897396 | USD | |
CY2014Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
10444821 | USD |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1312816 | USD |
CY2013Q3 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
5818234 | USD |
ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
17661544 | USD | |
ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
16886934 | USD | |
CY2014Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1922482 | USD |
CY2013Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1080686 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6024364 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2973313 | USD | |
CY2014Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
327810 | USD |
CY2013Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
341529 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1000464 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1197431 | USD | |
CY2014Q3 | us-gaap |
Royalty Expense
RoyaltyExpense
|
-35214 | USD |
CY2013Q3 | us-gaap |
Royalty Expense
RoyaltyExpense
|
18331 | USD |
us-gaap |
Royalty Expense
RoyaltyExpense
|
60324 | USD | |
us-gaap |
Royalty Expense
RoyaltyExpense
|
58640 | USD | |
CY2014Q3 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
315905 | USD |
CY2013Q3 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
-161064 | USD |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
1149078 | USD | |
CY2014Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
6268 | USD |
CY2013Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-235507 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-52220 | USD | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-614642 | USD | |
CY2014Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1227698 | USD |
CY2013Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-90605 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1157067 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-279918 | USD | |
CY2014Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
11077368 | USD |
CY2013Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
10669339 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
29891189 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
416279 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
5039255 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3151722 | USD | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
462898 | USD |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
78457 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
813580 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
142794 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
849918 | USD |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
337822 | USD |
CY2013Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
8948532 | USD |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
4225675 | USD | |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
3008928 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-177050 | USD |
CY2013Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
2346651 | USD |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
1094376 | USD | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
5705458 | USD | |
CY2014Q3 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
1026968 | USD |
CY2013Q3 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-2008859 | USD |
us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
3131299 | USD | |
us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-2696530 | USD | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
28722921 | USD | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
shares | ||
CY2014Q3 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
279542 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Cash And Cash Equivalents
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
|
3318 | USD |
CY2014Q3 | 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
|
130527 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
102330 | USD | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
100000 | shares | |
CY2013Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
100000 | shares |
CY2014Q3 | ccac |
Termination Costs
TerminationCosts
|
USD | |
CY2014Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
shares | |
CY2014Q3 | 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 | |
CY2013Q3 | 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 | ||
CY2014Q3 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
578975 | USD |
CY2013Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
493886 | USD |
CY2014Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
244953 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
3475429 | USD | |
CY2014Q3 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
-177050 | USD |
CY2013Q3 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
2927632 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
1196706 | USD | |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
9180887 | USD | |
CY2014Q3 | us-gaap |
Disposal Group Including Discontinued Operation Cash And Cash Equivalents
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
|
9709 | USD |
CY2014Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
685612 | USD |
CY2013Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
USD | |
CY2013Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
498228 | USD |
CY2013Q4 | ccac |
Termination Costs
TerminationCosts
|
1375341 | USD |
CY2014Q3 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2013Q4 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2014Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
13925 | USD |
CY2013Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
569752 | USD |
CY2014Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
31234856 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
25708597 | USD |
CY2014Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
14331035 | USD |
CY2013Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
12263184 | USD |
us-gaap |
Depreciation
Depreciation
|
1000464 | USD | |
us-gaap |
Depreciation
Depreciation
|
1151982 | USD | |
CY2014Q3 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
USD | |
CY2013Q3 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
580981 | USD |
CY2013 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0038 | pure |
us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0118 | pure | |
CY2013 | us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0124 | pure |
CY2013 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P2Y29D | |
CY2014Q3 | us-gaap |
Inventories Property Held For Sale Current
InventoriesPropertyHeldForSaleCurrent
|
43903 | USD |
CY2013Q4 | us-gaap |
Inventories Property Held For Sale Current
InventoriesPropertyHeldForSaleCurrent
|
100855 | USD |
CY2014Q3 | us-gaap |
Disposal Group Including Discontinued Operation Prepaid And Other Assets Current
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent
|
77511 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Prepaid And Other Assets Current
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent
|
244816 | USD |
CY2014Q3 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
142214 | USD |
CY2013Q4 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
479516 | USD |
CY2014Q3 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Noncurrent
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent
|
1567058 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Noncurrent
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent
|
1322698 | USD |
CY2014Q3 | 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 |
CY2014Q3 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
1651962 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
1504269 | USD |
CY2014Q3 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent
|
409573 | USD |
CY2013Q4 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent
|
1022031 | USD |
CY2014Q3 | ccac |
Disposal Group Including Discontinued Operation Due To Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueToRelatedPartiesCurrent
|
2489146 | USD |
CY2013Q4 | ccac |
Disposal Group Including Discontinued Operation Due To Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueToRelatedPartiesCurrent
|
2500960 | USD |
CY2014Q3 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
2898718 | USD |
CY2013Q4 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
3522991 | USD |
CY2014Q3 | ccac |
Disposal Group Including Discontinued Operation Deferred Rent Payable Noncurrent
DisposalGroupIncludingDiscontinuedOperationDeferredRentPayableNoncurrent
|
686503 | USD |
CY2013Q4 | ccac |
Disposal Group Including Discontinued Operation Deferred Rent Payable Noncurrent
DisposalGroupIncludingDiscontinuedOperationDeferredRentPayableNoncurrent
|
661709 | USD |
CY2014Q3 | ccac |
Disposal Group Including Discontinued Operation Assets Liabilities Net
DisposalGroupIncludingDiscontinuedOperationAssetsLiabilitiesNet
|
-1791045 | USD |
CY2013Q4 | ccac |
Disposal Group Including Discontinued Operation Assets Liabilities Net
DisposalGroupIncludingDiscontinuedOperationAssetsLiabilitiesNet
|
-2200915 | USD |
CY2014Q3 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
92974777 | USD |
CY2014Q3 | ccac |
Operating Leases Future Minimum Payments Due Thereafter Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueThereafterSubleaseRentals
|
3626551 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
0 | USD |
CY2014Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
6127253 | USD |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
72892 | USD | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
132964 | USD | |
CY2014Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
0 | USD |
CY2013Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
58688 | USD |
CY2014Q3 | ccac |
Operating Leases Future Rent Expense Net Thereafter
OperatingLeasesFutureRentExpenseNetThereafter
|
89348226 | USD |
CY2014Q3 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
8298000 | USD |
CY2013Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
10095000 | USD |
ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
5.30 | ||
CY2013 | ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
5.75 | |
us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.331 | pure | |
CY2013 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.414 | pure |
us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0031 | pure | |
CY2014Q3 | 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 | |
us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P1Y4M28D | ||
ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P0M | ||
us-gaap |
Percentage Rent
PercentageRent
|
329545 | USD | |
us-gaap |
Percentage Rent
PercentageRent
|
272730 | USD | |
us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
2802466 | USD | |
us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
2321141 | USD | |
us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
600099 | USD | |
us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
469591 | USD | |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
3 | item | |
CY2014Q3 | us-gaap |
Percentage Rent
PercentageRent
|
101936 | USD |
CY2013Q3 | us-gaap |
Percentage Rent
PercentageRent
|
10509 | USD |
CY2014Q3 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
779164 | USD |
CY2013Q3 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
718147 | USD |
CY2014Q3 | us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
188480 | USD |
CY2013Q3 | us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
181544 | USD |
CY2014Q3 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
120839576 | USD |
CY2014Q3 | us-gaap |
Operating Leases Future Minimum Payments Due Future Minimum Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals
|
8264026 | USD |
CY2014Q3 | ccac |
Operating Leases Future Rent Expense Net
OperatingLeasesFutureRentExpenseNet
|
112575550 | USD |
CY2014Q3 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
2160984 | USD |
CY2014Q3 | ccac |
Operating Leases Future Minimum Payments Due Next Twelve Months Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueNextTwelveMonthsSubleaseRentals
|
790390 | USD |
CY2014Q3 | ccac |
Operating Leases Future Rent Expense Net Next Twelve Months
OperatingLeasesFutureRentExpenseNetNextTwelveMonths
|
1370594 | USD |
CY2014Q3 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
5980402 | USD |
CY2014Q3 | ccac |
Operating Leases Future Minimum Payments Due In Two Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInTwoYearsSubleaseRentals
|
1075083 | USD |
CY2014Q3 | ccac |
Operating Leases Future Rent Expense Net In Year Two
OperatingLeasesFutureRentExpenseNetInYearTwo
|
4905319 | USD |
CY2014Q3 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
6703216 | USD |
CY2014Q3 | ccac |
Operating Leases Future Minimum Payments Due In Three Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInThreeYearsSubleaseRentals
|
1063785 | USD |
CY2014Q3 | ccac |
Operating Leases Future Rent Expense Net In Year Three
OperatingLeasesFutureRentExpenseNetInYearThree
|
5639431 | USD |
CY2014Q3 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
6457831 | USD |
CY2014Q3 | ccac |
Operating Leases Future Minimum Payments Due In Four Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFourYearsSubleaseRentals
|
844061 | USD |
CY2014Q3 | ccac |
Operating Leases Future Rent Expense Net In Year Four
OperatingLeasesFutureRentExpenseNetInYearFour
|
5613770 | USD |
CY2014Q3 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
6562366 | USD |
CY2014Q3 | ccac |
Operating Leases Future Minimum Payments Due In Five Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFiveYearsSubleaseRentals
|
864156 | USD |
CY2014Q3 | ccac |
Operating Leases Future Rent Expense Net In Year Five
OperatingLeasesFutureRentExpenseNetInYearFive
|
5698210 | 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
|
Q3 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001399520 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 |