2015 Q1 Form 10-Q Financial Statement
#000162828015004244 Filed on May 15, 2015
Income Statement
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
Revenue | $11.78M | $10.27M |
YoY Change | 14.64% | -6.46% |
Cost Of Revenue | $2.520M | $2.170M |
YoY Change | 16.13% | -11.79% |
Gross Profit | $9.250M | $8.110M |
YoY Change | 14.06% | -4.81% |
Gross Profit Margin | 78.55% | 78.95% |
Selling, General & Admin | $3.520M | $2.150M |
YoY Change | 63.72% | 133.7% |
% of Gross Profit | 38.05% | 26.51% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $420.1K | $376.3K |
YoY Change | 11.64% | -52.78% |
% of Gross Profit | 4.54% | 4.64% |
Operating Expenses | $10.62M | $8.030M |
YoY Change | 32.25% | 17.91% |
Operating Profit | -$1.370M | $80.00K |
YoY Change | -1812.5% | -171.43% |
Interest Expense | $68.09K | $49.44K |
YoY Change | 37.73% | -38.21% |
% of Operating Profit | 61.8% | |
Other Income/Expense, Net | $329.0K | -$101.5K |
YoY Change | -424.07% | -1792.02% |
Pretax Income | -$1.805M | $119.6K |
YoY Change | -1608.96% | -93.31% |
Income Tax | -$610.5K | $235.2K |
% Of Pretax Income | 196.65% | |
Net Earnings | -$1.091M | -$721.8K |
YoY Change | 51.1% | -918.96% |
Net Earnings / Revenue | -9.26% | -7.03% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$43.70K | -$28.86K |
COMMON SHARES | ||
Basic Shares Outstanding | 24.94M shares | 24.95M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $4.500M | $9.200M |
YoY Change | -51.09% | |
Cash & Equivalents | $4.521M | $9.240M |
Short-Term Investments | ||
Other Short-Term Assets | $3.415M | $890.9K |
YoY Change | 283.38% | |
Inventory | $943.4K | $808.4K |
Prepaid Expenses | ||
Receivables | $4.145M | $3.439M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $14.37M | $14.70M |
YoY Change | -2.23% | 66715.26% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $20.80M | $14.76M |
YoY Change | 40.94% | |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $2.797M | $2.026M |
YoY Change | 38.06% | -92.97% |
Other Assets | $752.6K | $1.436M |
YoY Change | -47.6% | |
Total Long-Term Assets | $26.74M | $19.75M |
YoY Change | 35.39% | -31.39% |
TOTAL ASSETS | ||
Total Short-Term Assets | $14.37M | $14.70M |
Total Long-Term Assets | $26.74M | $19.75M |
Total Assets | $41.11M | $34.45M |
YoY Change | 19.34% | 19.58% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.813M | $2.195M |
YoY Change | -17.38% | |
Accrued Expenses | $2.862M | $3.551M |
YoY Change | -19.42% | 1457.55% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $400.0K | $400.0K |
YoY Change | 0.0% | -50.0% |
Long-Term Debt Due | $1.500M | $0.00 |
YoY Change | ||
Total Short-Term Liabilities | $6.788M | $10.62M |
YoY Change | -36.11% | 692.85% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $5.600M | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $0.00 | $39.75K |
YoY Change | -100.0% | |
Total Long-Term Liabilities | $0.00 | $39.75K |
YoY Change | -100.0% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $6.788M | $10.62M |
Total Long-Term Liabilities | $0.00 | $39.75K |
Total Liabilities | $29.85M | $27.27M |
YoY Change | 9.48% | 1934.95% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$19.10M | -$23.36M |
YoY Change | -18.24% | |
Common Stock | $2.494K | $2.494K |
YoY Change | 0.0% | 149.4% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $11.69M | $7.290M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $41.11M | $34.45M |
YoY Change | 19.34% | 19.58% |
Cashflow Statement
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$1.091M | -$721.8K |
YoY Change | 51.1% | -918.96% |
Depreciation, Depletion And Amortization | $420.1K | $376.3K |
YoY Change | 11.64% | -52.78% |
Cash From Operating Activities | -$940.2K | -$865.7K |
YoY Change | 8.61% | -26.05% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $2.402M | $1.679M |
YoY Change | 43.08% | 31.75% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $170.0K | $0.00 |
YoY Change | -100.0% | |
Cash From Investing Activities | -$2.228M | -$1.683M |
YoY Change | 32.35% | 24.53% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -$79.62K | $87.07K |
YoY Change | -191.44% | -97.05% |
NET CHANGE | ||
Cash From Operating Activities | -$940.2K | -$865.7K |
Cash From Investing Activities | -$2.228M | -$1.683M |
Cash From Financing Activities | -$79.62K | $87.07K |
Net Change In Cash | -$3.248M | -$2.462M |
YoY Change | 31.92% | -674.91% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$940.2K | -$865.7K |
Capital Expenditures | $2.402M | $1.679M |
Free Cash Flow | -$3.342M | -$2.544M |
YoY Change | 31.36% | 4.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q1 | ccac |
Operating Leases Future Minimum Payments Due Next Twelve Months Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueNextTwelveMonthsSubleaseRentals
|
933409 | USD |
CY2015Q1 | ccac |
Operating Leases Future Minimum Payments Due Thereafter Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueThereafterSubleaseRentals
|
3084946 | USD |
CY2015Q1 | ccac |
Operating Leases Future Rent Expense Net
OperatingLeasesFutureRentExpenseNet
|
114962841 | USD |
CY2015Q1 | ccac |
Operating Leases Future Rent Expense Net In Year Five
OperatingLeasesFutureRentExpenseNetInYearFive
|
6255977 | USD |
CY2014Q4 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2015Q1 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Assets Liabilities Net
DisposalGroupIncludingDiscontinuedOperationAssetsLiabilitiesNet
|
-3079740 | USD |
CY2015Q1 | ccac |
Disposal Group Including Discontinued Operation Assets Liabilities Net
DisposalGroupIncludingDiscontinuedOperationAssetsLiabilitiesNet
|
-3083826 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Deferred Rent Payable Noncurrent
DisposalGroupIncludingDiscontinuedOperationDeferredRentPayableNoncurrent
|
0 | USD |
CY2015Q1 | ccac |
Disposal Group Including Discontinued Operation Deferred Rent Payable Noncurrent
DisposalGroupIncludingDiscontinuedOperationDeferredRentPayableNoncurrent
|
0 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Due From Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueFromRelatedPartiesCurrent
|
814227 | USD |
CY2015Q1 | ccac |
Disposal Group Including Discontinued Operation Due From Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueFromRelatedPartiesCurrent
|
811403 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Due To Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueToRelatedPartiesCurrent
|
3654552 | USD |
CY2015Q1 | ccac |
Disposal Group Including Discontinued Operation Due To Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueToRelatedPartiesCurrent
|
3653969 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Security Deposits Noncurrent
DisposalGroupIncludingDiscontinuedOperationSecurityDepositsNoncurrent
|
75000 | USD |
CY2015Q1 | ccac |
Disposal Group Including Discontinued Operation Security Deposits Noncurrent
DisposalGroupIncludingDiscontinuedOperationSecurityDepositsNoncurrent
|
75000 | USD |
CY2014 | ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P0M | |
CY2015Q1 | ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P0M | |
CY2014 | ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
4.85 | |
CY2015Q1 | ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
5.00 | |
CY2014Q1 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2145028 | USD |
CY2015Q1 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2497215 | USD |
CY2011 | ccac |
Numberof Entities Formed
NumberofEntitiesFormed
|
3 | variable_interest_entity |
CY2015Q1 | ccac |
Numberof Foodand Beverage Hospitality Management Agreements
NumberofFoodandBeverageHospitalityManagementAgreements
|
5 | agreement |
CY2015Q1 | ccac |
Numberof Locations Operated Under Foodand Beverage Hospitality Management Agreements
NumberofLocationsOperatedUnderFoodandBeverageHospitalityManagementAgreements
|
8 | location |
CY2015Q1 | ccac |
Numberof Restaurantsand Lounges Managed
NumberofRestaurantsandLoungesManaged
|
8 | restaurant_and_lounge |
CY2015Q1 | ccac |
Numberof Restaurantsand Lounges Ownedand Operated
NumberofRestaurantsandLoungesOwnedandOperated
|
9 | restaurant_and_lounge |
CY2015Q1 | ccac |
Operating Leases Future Minimum Payments Due In Five Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFiveYearsSubleaseRentals
|
1116229 | USD |
CY2015Q1 | ccac |
Operating Leases Future Minimum Payments Due In Four Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFourYearsSubleaseRentals
|
1079640 | USD |
CY2015Q1 | ccac |
Operating Leases Future Minimum Payments Due In Three Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInThreeYearsSubleaseRentals
|
1059545 | USD |
CY2015Q1 | ccac |
Operating Leases Future Minimum Payments Due In Two Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInTwoYearsSubleaseRentals
|
1279269 | USD |
CY2015Q1 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
0 | USD |
CY2015Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2015Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
ONE Group Hospitality, Inc. | |
CY2015Q1 | ccac |
Operating Leases Future Rent Expense Net In Year Four
OperatingLeasesFutureRentExpenseNetInYearFour
|
6129956 | USD |
CY2015Q1 | ccac |
Operating Leases Future Rent Expense Net In Year Three
OperatingLeasesFutureRentExpenseNetInYearThree
|
6026664 | USD |
CY2015Q1 | ccac |
Operating Leases Future Rent Expense Net In Year Two
OperatingLeasesFutureRentExpenseNetInYearTwo
|
6034023 | USD |
CY2015Q1 | ccac |
Operating Leases Future Rent Expense Net Next Twelve Months
OperatingLeasesFutureRentExpenseNetNextTwelveMonths
|
4079063 | USD |
CY2015Q1 | ccac |
Operating Leases Future Rent Expense Net Thereafter
OperatingLeasesFutureRentExpenseNetThereafter
|
86437158 | USD |
CY2014Q1 | ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
97658 | USD |
CY2015Q1 | ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
67865 | USD |
CY2014Q1 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
5455766 | USD |
CY2015Q1 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
7009164 | USD |
CY2015Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2015Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2015Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2015Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | |
CY2015Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-03-31 | |
CY2015Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2015Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001399520 | |
CY2015Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
24940195 | shares |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3433198 | USD |
CY2015Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1813113 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4408396 | USD |
CY2015Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4145072 | USD |
CY2014Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
494152 | USD |
CY2014Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2004704 | USD |
CY2015Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2861728 | USD |
CY2014Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
86182 | USD |
CY2015Q1 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
0 | USD |
CY2014Q4 | us-gaap |
Accrued Rent Current And Noncurrent
AccruedRentCurrentAndNoncurrent
|
0 | USD |
CY2015Q1 | us-gaap |
Accrued Rent Current And Noncurrent
AccruedRentCurrentAndNoncurrent
|
39970 | USD |
CY2014Q4 | us-gaap |
Accrued Utilities Current And Noncurrent
AccruedUtilitiesCurrentAndNoncurrent
|
0 | USD |
CY2015Q1 | us-gaap |
Accrued Utilities Current And Noncurrent
AccruedUtilitiesCurrentAndNoncurrent
|
331536 | USD |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
13833271 | USD |
CY2015Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
13525326 | USD |
CY2014Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-230696 | USD |
CY2015Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-359516 | USD |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
30966611 | USD |
CY2015Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
31144611 | USD |
CY2015Q1 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
178000 | USD |
CY2015Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2024078 | shares |
CY2014Q4 | us-gaap |
Assets
Assets
|
41362141 | USD |
CY2015Q1 | us-gaap |
Assets
Assets
|
41111024 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
16547231 | USD |
CY2015Q1 | us-gaap |
Assets Current
AssetsCurrent
|
14371904 | USD |
CY2014Q4 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
881903 | USD |
CY2015Q1 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
860291 | USD |
CY2014Q4 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
85598 | USD |
CY2015Q1 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
447598 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11681086 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9239687 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7905004 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4520794 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-2441399 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-3384210 | USD |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24940195 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24940195 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24940195 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24940195 | shares |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2494 | USD |
CY2015Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
2494 | USD |
CY2014Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-701271 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1219440 | USD |
CY2014Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
10153320 | USD |
CY2015Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
13581293 | USD |
CY2013Q4 | us-gaap |
Debt Instrument Convertible Stock Price Trigger
DebtInstrumentConvertibleStockPriceTrigger
|
6.25 | |
CY2014 | us-gaap |
Debt Instrument Convertible Stock Price Trigger
DebtInstrumentConvertibleStockPriceTrigger
|
6.25 | |
CY2015Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-614000 | USD |
CY2014Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
6241000 | USD |
CY2015Q1 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
6855000 | USD |
CY2014Q1 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
-0.03 | |
CY2015Q1 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
0.00 | |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Notes And Loans Receivable Net
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet
|
2415 | USD |
CY2015Q1 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Notes And Loans Receivable Net
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet
|
0 | USD |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent
|
551266 | USD |
CY2015Q1 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent
|
534323 | USD |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
244175 | USD |
CY2015Q1 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
244175 | USD |
CY2014Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
140333 | USD |
CY2015Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
-1604 | USD |
CY2014Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
9435109 | USD |
CY2015Q1 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
10605559 | USD |
CY2014Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
127950 | USD |
CY2015Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
170123 | USD |
CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
35418 | USD |
CY2015Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
37022 | USD |
CY2014Q1 | us-gaap |
Depreciation
Depreciation
|
315448 | USD |
CY2015Q1 | us-gaap |
Depreciation
Depreciation
|
420123 | USD |
CY2014Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
323806 | USD |
CY2015Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
420123 | USD |
CY2014Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
376319 | USD |
CY2015Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
420123 | USD |
CY2014Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-48000 | USD |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Cash And Cash Equivalents
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
|
1312 | USD |
CY2015Q1 | us-gaap |
Disposal Group Including Discontinued Operation Cash And Cash Equivalents
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
|
1332 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
1027504 | USD |
CY2015Q1 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
3138 | USD |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Prepaid And Other Assets Current
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent
|
48340 | USD |
CY2015Q1 | us-gaap |
Disposal Group Including Discontinued Operation Prepaid And Other Assets Current
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent
|
47556 | USD |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Noncurrent
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent
|
169175 | USD |
CY2015Q1 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Noncurrent
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent
|
169175 | USD |
CY2014Q1 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
102330 | USD |
CY2015Q1 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
0 | USD |
CY2015Q1 | us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Paid
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsPaid
|
67865 | USD |
CY2014Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
1157134 | USD |
CY2015Q1 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
1347271 | USD |
CY2014Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
19608 | USD |
CY2015Q1 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
0 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
CY2015Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.04 | |
CY2014Q1 | us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
20421 | USD |
CY2015Q1 | us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
-136649 | USD |
CY2014Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
435259 | USD |
CY2015Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1082208 | USD |
CY2014Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2802443 | USD |
CY2015Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2797085 | USD |
CY2014Q4 | us-gaap |
Fair Value Assumptions Exercise Price
FairValueAssumptionsExercisePrice
|
5.00 | |
CY2013Q4 | us-gaap |
Fair Value Assumptions Exercise Price
FairValueAssumptionsExercisePrice
|
5.00 | |
CY2014 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P1Y58D | |
CY2015Q1 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P0Y10M28D | |
CY2014 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.268 | |
CY2015Q1 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.295 | |
CY2014 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0032 | |
CY2015Q1 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0024 | |
CY2014 | us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0118 | |
CY2015Q1 | us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0110 | |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1907254 | USD |
CY2015Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2444526 | USD |
CY2014Q1 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-318963 | USD |
CY2015Q1 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-106739 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
119600 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1804716 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-115592 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-1194221 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
0.00 | |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
-0.04 | |
CY2014Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-925174 | USD |
CY2015Q1 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-3138 | USD |
CY2014Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
114408 | USD |
CY2014 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-114408 | USD |
CY2015Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
168970 | USD |
CY2014Q1 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-1040766 | USD |
CY2015Q1 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
-1197359 | USD |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
235192 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-610495 | USD |
CY2014Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
133717 | USD |
CY2015Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
447904 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-511385 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-1620085 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
515411 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-263324 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
414122 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
864853 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
48603 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-25104 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
75255 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
209745 | USD |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
28889444 | USD |
CY2014Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
6241000 | USD |
CY2015Q1 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
6855000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-170016 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-195902 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
111324 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-40372 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
57903 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1477974 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
102577 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
13588 | USD |
CY2014Q1 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
0 | USD |
CY2015Q1 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
68088 | USD |
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
49436 | USD |
CY2015Q1 | us-gaap |
Interest Expense
InterestExpense
|
68088 | USD |
CY2014Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-18923 | USD |
CY2015Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
5229 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
50985 | USD |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
68088 | USD |
CY2014Q4 | us-gaap |
Inventories Property Held For Sale Current
InventoriesPropertyHeldForSaleCurrent
|
15609 | USD |
CY2015Q1 | us-gaap |
Inventories Property Held For Sale Current
InventoriesPropertyHeldForSaleCurrent
|
0 | USD |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
1139305 | USD |
CY2015Q1 | us-gaap |
Inventory Net
InventoryNet
|
943403 | USD |
CY2015Q1 | us-gaap |
Liabilities
Liabilities
|
29854371 | USD |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
41362141 | USD |
CY2015Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
41111024 | USD |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
7166058 | USD |
CY2015Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6787562 | USD |
CY2014Q4 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
4205818 | USD |
CY2015Q1 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
4188292 | USD |
CY2014Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
1495000 | USD |
CY2015Q1 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
1495000 | USD |
CY2014Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
2802443 | USD |
CY2015Q1 | us-gaap |
Long Term Investments
LongTermInvestments
|
2797085 | USD |
CY2014Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
5980000 | USD |
CY2015Q1 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
5606250 | USD |
CY2014Q4 | us-gaap |
Minority Interest
MinorityInterest
|
-260311 | USD |
CY2015Q1 | us-gaap |
Minority Interest
MinorityInterest
|
-434915 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
87065 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-79615 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1683220 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2437462 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-865665 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-730484 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-721803 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1090620 | USD |
CY2015Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
3 | segment |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
123515879 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
5012472 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Future Minimum Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals
|
8553038 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
7372206 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
7209596 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
7086209 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
7313292 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
89522104 | USD |
CY2014Q1 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
966656 | USD |
CY2015Q1 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
851519 | USD |
CY2014Q1 | us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
194893 | USD |
CY2015Q1 | us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
183081 | USD |
CY2014Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
620939 | USD |
CY2015Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
592063 | USD |
CY2014Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1937392 | USD |
CY2015Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
3415364 | USD |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
793002 | USD |
CY2015Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
752630 | USD |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
20532 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-128820 | USD |
CY2014Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
67277 | USD |
CY2015Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
0 | USD |
CY2014Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
113371 | USD |
CY2015Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
1170450 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-101521 | USD |
CY2015Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
329003 | USD |
CY2014Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-70796 | USD |
CY2015Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-174328 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1678761 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2402045 | USD |
CY2014Q1 | us-gaap |
Percentage Rent
PercentageRent
|
108078 | USD |
CY2015Q1 | us-gaap |
Percentage Rent
PercentageRent
|
79718 | USD |
CY2014Q1 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
246348 | USD |
CY2015Q1 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
1074713 | USD |
CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2015Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2014Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
1900278 | USD |
CY2015Q1 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
0 | USD |
CY2014Q1 | us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
152620 | USD |
CY2015Q1 | us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
362000 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
18815625 | USD |
CY2015Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
20797549 | USD |
CY2014Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
1863175 | USD |
CY2015Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
373750 | USD |
CY2014Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
5000 | USD |
CY2015Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
0 | USD |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-18005401 | USD |
CY2015Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-19096021 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
10272920 | USD |
CY2015Q1 | us-gaap |
Revenues
Revenues
|
11776577 | USD |
CY2014Q1 | us-gaap |
Royalty Expense
RoyaltyExpense
|
21082 | USD |
CY2015Q1 | us-gaap |
Royalty Expense
RoyaltyExpense
|
24754 | USD |
CY2014Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
168172 | USD |
CY2015Q1 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
615951 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
8153892 | USD |
CY2015Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
9725301 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
2119028 | USD |
CY2015Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
2051276 | USD |
CY2014Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
2368422 | USD |
CY2015Q1 | us-gaap |
Security Deposit
SecurityDeposit
|
2354834 | USD |
CY2014Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
72191 | USD |
CY2015Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
178000 | USD |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
0 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12733008 | USD |
CY2015Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11691568 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
12472697 | USD |
CY2015Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
11256653 | USD |
CY2014Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24946668 | shares |
CY2015Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24940195 | shares |