2015 Q2 Form 10-Q Financial Statement
#000162828015006640 Filed on August 14, 2015
Income Statement
Concept | 2015 Q2 | 2014 Q2 |
---|---|---|
Revenue | $14.90M | $12.27M |
YoY Change | 21.47% | 11.71% |
Cost Of Revenue | $3.260M | $2.600M |
YoY Change | 25.38% | 7.88% |
Gross Profit | $11.64M | $9.670M |
YoY Change | 20.37% | 12.84% |
Gross Profit Margin | 78.12% | 78.83% |
Selling, General & Admin | $4.280M | $2.780M |
YoY Change | 53.96% | 107.46% |
% of Gross Profit | 36.77% | 28.75% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $570.0K | $380.0K |
YoY Change | 50.0% | -26.92% |
% of Gross Profit | 4.9% | 3.93% |
Operating Expenses | $12.66M | $9.060M |
YoY Change | 39.74% | 19.84% |
Operating Profit | -$1.020M | $610.0K |
YoY Change | -267.21% | -625.86% |
Interest Expense | $89.16K | $23.46K |
YoY Change | 280.13% | -139.09% |
% of Operating Profit | 3.85% | |
Other Income/Expense, Net | $275.6K | $30.89K |
YoY Change | 792.24% | 672.28% |
Pretax Income | $2.628M | $3.607M |
YoY Change | -27.13% | 280.61% |
Income Tax | -$5.931M | $115.5K |
% Of Pretax Income | -225.68% | 3.2% |
Net Earnings | $8.390M | $3.013M |
YoY Change | 178.45% | -815.51% |
Net Earnings / Revenue | 56.31% | 24.56% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | $336.1K | $120.5K |
COMMON SHARES | ||
Basic Shares Outstanding | 24.96M shares | 24.94M shares |
Diluted Shares Outstanding | 24.96M shares | 24.97M shares |
Balance Sheet
Concept | 2015 Q2 | 2014 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $2.800M | $7.100M |
YoY Change | -60.56% | |
Cash & Equivalents | $2.848M | $7.119M |
Short-Term Investments | ||
Other Short-Term Assets | $2.827M | $693.8K |
YoY Change | 307.52% | |
Inventory | $1.069M | $965.9K |
Prepaid Expenses | ||
Receivables | $5.156M | $3.374M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $13.38M | $12.42M |
YoY Change | 7.74% | 112817.19% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $22.84M | $15.46M |
YoY Change | 47.77% | |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $3.005M | $1.969M |
YoY Change | 52.56% | -93.16% |
Other Assets | $680.6K | $2.238M |
YoY Change | -69.59% | |
Total Long-Term Assets | $36.24M | $21.16M |
YoY Change | 71.27% | -26.49% |
TOTAL ASSETS | ||
Total Short-Term Assets | $13.38M | $12.42M |
Total Long-Term Assets | $36.24M | $21.16M |
Total Assets | $49.63M | $33.58M |
YoY Change | 47.77% | 16.6% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $2.463M | $2.100M |
YoY Change | 17.26% | |
Accrued Expenses | $4.384M | $1.628M |
YoY Change | 169.4% | 675.0% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $200.0K | $600.0K |
YoY Change | -66.67% | -33.33% |
Long-Term Debt Due | $1.728M | $0.00 |
YoY Change | ||
Total Short-Term Liabilities | $9.037M | $9.602M |
YoY Change | -5.88% | 564.47% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $6.102M | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $0.00 | $39.75K |
YoY Change | -100.0% | |
Total Long-Term Liabilities | $6.102M | $39.75K |
YoY Change | 15250.23% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $9.037M | $9.602M |
Total Long-Term Liabilities | $6.102M | $39.75K |
Total Liabilities | $29.75M | $23.48M |
YoY Change | 26.67% | 1525.26% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$10.71M | -$20.34M |
YoY Change | -47.38% | |
Common Stock | $2.497K | $2.494K |
YoY Change | 0.12% | 149.4% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $20.31M | $10.42M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $49.63M | $33.58M |
YoY Change | 47.77% | 16.6% |
Cashflow Statement
Concept | 2015 Q2 | 2014 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $8.390M | $3.013M |
YoY Change | 178.45% | -815.51% |
Depreciation, Depletion And Amortization | $570.0K | $380.0K |
YoY Change | 50.0% | -26.92% |
Cash From Operating Activities | $490.0K | -$2.050M |
YoY Change | -123.9% | 791.3% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$2.110M | -$1.070M |
YoY Change | 97.2% | 296.3% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $150.0K | $540.0K |
YoY Change | -72.22% | -590.91% |
Cash From Investing Activities | -$1.960M | -$540.0K |
YoY Change | 262.96% | 42.11% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -110.0K | 440.0K |
YoY Change | -125.0% | -10.2% |
NET CHANGE | ||
Cash From Operating Activities | 490.0K | -2.050M |
Cash From Investing Activities | -1.960M | -540.0K |
Cash From Financing Activities | -110.0K | 440.0K |
Net Change In Cash | -1.580M | -2.150M |
YoY Change | -26.51% | 1691.67% |
FREE CASH FLOW | ||
Cash From Operating Activities | $490.0K | -$2.050M |
Capital Expenditures | -$2.110M | -$1.070M |
Free Cash Flow | $2.600M | -$980.0K |
YoY Change | -365.31% | -2550.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q4 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2015Q2 | ccac |
Accrued Payments Due To Hotels
AccruedPaymentsDueToHotels
|
200000 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Assets Liabilities Net
DisposalGroupIncludingDiscontinuedOperationAssetsLiabilitiesNet
|
-3079740 | USD |
CY2015Q2 | ccac |
Disposal Group Including Discontinued Operation Assets Liabilities Net
DisposalGroupIncludingDiscontinuedOperationAssetsLiabilitiesNet
|
-2917296 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Due From Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueFromRelatedPartiesCurrent
|
814227 | USD |
CY2015Q2 | ccac |
Disposal Group Including Discontinued Operation Due From Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueFromRelatedPartiesCurrent
|
808886 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Due To Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueToRelatedPartiesCurrent
|
3654552 | USD |
CY2015Q2 | ccac |
Disposal Group Including Discontinued Operation Due To Related Parties Current
DisposalGroupIncludingDiscontinuedOperationDueToRelatedPartiesCurrent
|
3608567 | USD |
CY2014Q4 | ccac |
Disposal Group Including Discontinued Operation Security Deposits Noncurrent
DisposalGroupIncludingDiscontinuedOperationSecurityDepositsNoncurrent
|
75000 | USD |
CY2015Q2 | ccac |
Disposal Group Including Discontinued Operation Security Deposits Noncurrent
DisposalGroupIncludingDiscontinuedOperationSecurityDepositsNoncurrent
|
75000 | USD |
CY2014 | ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P0M | |
ccac |
Expected Months Until Effective Registration
ExpectedMonthsUntilEffectiveRegistration
|
P0M | ||
CY2014 | ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
4.85 | |
ccac |
Fair Value Assumptions Trading Market Value
FairValueAssumptionsTradingMarketValue
|
4.19 | ||
ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
444304 | USD | |
ccac |
Payments For Distributions Made To Limited Liability Company Llc Members
PaymentsForDistributionsMadeToLimitedLiabilityCompanyLLCMembers
|
194815 | USD | |
CY2014Q2 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
2525549 | USD |
ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
4670577 | USD | |
CY2015Q2 | ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
3238175 | USD |
ccac |
Food And Beverage Costs
FoodAndBeverageCosts
|
5735390 | USD | |
CY2011 | ccac |
Numberof Entities Formed
NumberofEntitiesFormed
|
3 | variable_interest_entity |
CY2015Q2 | ccac |
Numberof Locations Operated Under Foodand Beverage Hospitality Management Agreements
NumberofLocationsOperatedUnderFoodandBeverageHospitalityManagementAgreements
|
4 | location |
CY2015Q2 | ccac |
Numberof Locationswith Foodand Beverage Services
NumberofLocationswithFoodandBeverageServices
|
5 | location |
CY2015Q2 | ccac |
Numberof Locationswith Leased Foodand Beverage Services
NumberofLocationswithLeasedFoodandBeverageServices
|
1 | location |
CY2015Q2 | ccac |
Numberof Restaurantsand Lounges Managed
NumberofRestaurantsandLoungesManaged
|
15 | restaurant_and_lounge |
CY2015Q2 | ccac |
Numberof Restaurantsand Lounges Ownedand Operated
NumberofRestaurantsandLoungesOwnedandOperated
|
11 | restaurant_and_lounge |
CY2015Q2 | ccac |
Operating Leases Future Minimum Payments Due In Five Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFiveYearsSubleaseRentals
|
1116229 | USD |
CY2015Q2 | ccac |
Operating Leases Future Minimum Payments Due In Four Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInFourYearsSubleaseRentals
|
1079640 | USD |
CY2015Q2 | ccac |
Operating Leases Future Minimum Payments Due In Three Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInThreeYearsSubleaseRentals
|
1059545 | USD |
CY2015Q2 | ccac |
Operating Leases Future Minimum Payments Due In Two Years Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueInTwoYearsSubleaseRentals
|
1279269 | USD |
CY2015Q2 | ccac |
Operating Leases Future Minimum Payments Due Next Twelve Months Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueNextTwelveMonthsSubleaseRentals
|
879538 | USD |
CY2015Q2 | ccac |
Operating Leases Future Minimum Payments Due Thereafter Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueThereafterSubleaseRentals
|
3084946 | USD |
CY2015Q2 | ccac |
Operating Leases Future Rent Expense Net
OperatingLeasesFutureRentExpenseNet
|
138693667 | USD |
CY2015Q2 | ccac |
Operating Leases Future Rent Expense Net In Year Five
OperatingLeasesFutureRentExpenseNetInYearFive
|
7318422 | USD |
CY2015Q2 | ccac |
Operating Leases Future Rent Expense Net In Year Four
OperatingLeasesFutureRentExpenseNetInYearFour
|
7227165 | USD |
CY2015Q2 | ccac |
Operating Leases Future Rent Expense Net In Year Three
OperatingLeasesFutureRentExpenseNetInYearThree
|
7124152 | USD |
CY2015Q2 | ccac |
Operating Leases Future Rent Expense Net In Year Two
OperatingLeasesFutureRentExpenseNetInYearTwo
|
6983233 | USD |
CY2015Q2 | ccac |
Operating Leases Future Rent Expense Net Next Twelve Months
OperatingLeasesFutureRentExpenseNetNextTwelveMonths
|
2031094 | USD |
CY2015Q2 | ccac |
Operating Leases Future Rent Expense Net Thereafter
OperatingLeasesFutureRentExpenseNetThereafter
|
108009601 | USD |
CY2015Q2 | ccac |
Sharebased Compensation Arrangementby Sharebased Payment Award Individuals Receiving Grants
SharebasedCompensationArrangementbySharebasedPaymentAwardIndividualsReceivingGrants
|
4 | board_member |
CY2014Q2 | ccac |
Transaction Costs
TransactionCosts
|
0 | USD |
ccac |
Transaction Costs
TransactionCosts
|
0 | USD | |
CY2015Q2 | ccac |
Transaction Costs
TransactionCosts
|
100334 | USD |
ccac |
Transaction Costs
TransactionCosts
|
100334 | USD | |
CY2014Q2 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
5960161 | USD |
ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
11415927 | USD | |
CY2015Q2 | ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
8081687 | USD |
ccac |
Unit Operating Expenses
UnitOperatingExpenses
|
15090851 | USD | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-06-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001399520 | ||
CY2015Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
24972515 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
ONE Group Hospitality, Inc. | ||
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3433198 | USD |
CY2015Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2462662 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4408396 | USD |
CY2015Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
5156139 | USD |
CY2014Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
494152 | USD |
CY2015Q2 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
1104881 | USD |
CY2014Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2004704 | USD |
CY2015Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
4384487 | USD |
CY2014Q4 | us-gaap |
Accrued Utilities Current And Noncurrent
AccruedUtilitiesCurrentAndNoncurrent
|
0 | USD |
CY2015Q2 | us-gaap |
Accrued Utilities Current And Noncurrent
AccruedUtilitiesCurrentAndNoncurrent
|
283500 | USD |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
13833271 | USD |
CY2015Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
13193264 | USD |
CY2014Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-230696 | USD |
CY2015Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-461539 | USD |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
30966611 | USD |
CY2015Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
31471008 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
504400 | USD | |
CY2014Q4 | us-gaap |
Assets
Assets
|
41362141 | USD |
CY2015Q2 | us-gaap |
Assets
Assets
|
49626946 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
16547231 | USD |
CY2015Q2 | us-gaap |
Assets Current
AssetsCurrent
|
13382001 | USD |
CY2014Q4 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
881903 | USD |
CY2015Q2 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
857229 | USD |
CY2014Q4 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
85598 | USD |
CY2015Q2 | us-gaap |
Bank Overdrafts
BankOverdrafts
|
236716 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11681086 | USD |
CY2014Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7119352 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7905004 | USD |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2848277 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-4561734 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-5056727 | USD | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q2 | 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 |
CY2015Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
75000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24940195 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24972515 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24940195 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24972515 | shares |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2494 | USD |
CY2015Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
2497 | USD |
CY2014Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3036888 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
2335617 | USD | |
CY2015Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
8288144 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
7068704 | USD | |
CY2014Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
8660501 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
18813821 | USD | |
CY2015Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
12272657 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
25853950 | 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 | |
us-gaap |
Debt Instrument Convertible Stock Price Trigger
DebtInstrumentConvertibleStockPriceTrigger
|
6.25 | ||
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
140333 | USD | |
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
-7329564 | USD | |
CY2014Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
9435109 | USD |
CY2015Q2 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
11147032 | USD |
CY2014Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
127950 | USD |
CY2015Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
224674 | USD |
us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.370 | ||
CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
35418 | USD |
CY2015Q2 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
7364982 | USD |
CY2014Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
348848 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
672654 | USD | |
CY2015Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
569637 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
989760 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
758526 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
989760 | USD | |
CY2014Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2832711 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2784711 | USD | |
CY2015Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
3392000 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
2778000 | USD | |
CY2014Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
6241000 | USD |
CY2015Q2 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
3463000 | USD |
CY2015Q2 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation Net Of Tax Per Basic And Diluted Share
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare
|
0.00 | |
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 Payable And Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent
|
551266 | USD |
CY2015Q2 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities Current
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilitiesCurrent
|
410133 | USD |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
244175 | USD |
CY2015Q2 | us-gaap |
Disposal Group Including Discontinued Operation Assets Noncurrent
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent
|
244175 | USD |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
346252 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
1373756 | USD | |
CY2015Q2 | us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
35434 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Operating Expense
DisposalGroupIncludingDiscontinuedOperationOperatingExpense
|
38572 | USD | |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Other Current Assets
DisposalGroupIncludingDiscontinuedOperationOtherCurrentAssets
|
67676 | USD |
CY2015Q2 | us-gaap |
Disposal Group Including Discontinued Operation Other Current Assets
DisposalGroupIncludingDiscontinuedOperationOtherCurrentAssets
|
48343 | USD |
CY2014Q4 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Noncurrent
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent
|
169175 | USD |
CY2015Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.001 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
-0.438 | ||
CY2014Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
435259 | USD |
CY2015Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1096544 | USD |
CY2014Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2802443 | USD |
CY2015Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
3004543 | USD |
CY2014Q4 | us-gaap |
Fair Value Assumptions Exercise Price
FairValueAssumptionsExercisePrice
|
5.00 | |
CY2015Q2 | 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 | |
us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P0Y7M29D | ||
CY2014 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.268 | |
CY2015Q2 | us-gaap |
Disposal Group Including Discontinued Operation Property Plant And Equipment Noncurrent
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNoncurrent
|
169175 | USD |
CY2014Q2 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
0 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
102330 | USD | |
CY2015Q2 | us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
0 | USD |
us-gaap |
Disposal Group Including Discontinued Operation Revenue
DisposalGroupIncludingDiscontinuedOperationRevenue
|
0 | USD | |
us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Paid
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsPaid
|
194815 | USD | |
CY2014Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
1157134 | USD |
CY2015Q2 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
1481089 | USD |
CY2014Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
19608 | USD |
CY2015Q2 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
0 | USD |
CY2014Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.12 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.09 | ||
CY2015Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.34 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.29 | ||
us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
43693 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash
EffectOfExchangeRateOnCash
|
-230843 | USD | |
CY2014Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.032 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.094 | ||
CY2014 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0032 | |
us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0015 | ||
CY2014 | us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0118 | |
us-gaap |
Fair Value Inputs Discount Rate
FairValueInputsDiscountRate
|
0.0101 | ||
CY2014Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2194628 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
4101882 | USD | |
CY2015Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2592464 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5036990 | USD | |
CY2014Q2 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
131899 | USD |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
-187064 | USD | |
CY2015Q2 | us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
134080 | USD |
us-gaap |
Income Loss Attributable To Noncontrolling Interest
IncomeLossAttributableToNoncontrollingInterest
|
27341 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
3350032 | USD |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
3493079 | USD | |
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
8425601 | USD |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
7338119 | USD | |
us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
7326888 | USD | |
CY2015Q2 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
8524247 | USD |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3606839 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3726439 | USD | |
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2628245 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
823529 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
3491349 | USD |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
3375757 | USD | |
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
8559681 | USD |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
7365460 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
0.13 | |
us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
0.14 | ||
CY2015Q2 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
0.34 | |
us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
0.29 | ||
CY2014Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-346252 | USD |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-1271426 | USD | |
CY2015Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-35434 | USD |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-38572 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-336834 | USD |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-1201684 | USD | |
CY2015Q2 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-35434 | USD |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Attributable To Reporting Entity
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
|
-38572 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
205928 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
320336 | USD | |
CY2014 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
320336 | USD |
CY2015Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
354261 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
523231 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
72892 | USD | |
CY2014Q2 | us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
3145097 | USD |
us-gaap |
Income Loss Including Portion Attributable To Noncontrolling Interest
IncomeLossIncludingPortionAttributableToNoncontrollingInterest
|
2104331 | USD | |
CY2014Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
115490 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
350682 | USD | |
CY2015Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-5931436 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-6541931 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
278910 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
301165 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-605824 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-970536 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
449750 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
747743 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-1509169 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
2379783 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
51993 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
29447 | USD | |
us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
-177701 | USD | |
us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
343563 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-12501 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-70164 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
923884 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-112381 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-139151 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
889963 | USD | |
us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
109465 | USD | |
us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
12587 | USD | |
CY2014Q2 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
0 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
0 | USD | |
CY2015Q2 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
21076 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
89164 | USD | |
CY2014Q2 | us-gaap |
Interest Expense
InterestExpense
|
23456 | USD |
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
21115 | USD |
us-gaap |
Interest Expense
InterestExpense
|
89203 | USD | |
CY2014Q2 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-39564 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-58487 | USD | |
CY2015Q2 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-39 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
5190 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
107806 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
89203 | USD | |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
1139305 | USD |
CY2015Q2 | us-gaap |
Inventory Net
InventoryNet
|
1069141 | USD |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
28889444 | USD |
CY2015Q2 | us-gaap |
Liabilities
Liabilities
|
29748619 | USD |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
41362141 | USD |
CY2015Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
49626946 | USD |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
7166058 | USD |
CY2015Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9036872 | USD |
CY2014Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
6241000 | USD |
CY2015Q2 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
3463000 | USD |
CY2014Q4 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
4205818 | USD |
CY2015Q2 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation Current
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
4018700 | USD |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
8390167 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
7299547 | USD | |
CY2014Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3013198 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
2291395 | USD | |
CY2014Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
1495000 | USD |
CY2015Q2 | us-gaap |
Minority Interest
MinorityInterest
|
-427785 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
532634 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
311351 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2215527 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-5035531 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2922534 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-101704 | USD | |
CY2015Q2 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
1728333 | USD |
CY2014Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
7475000 | USD |
CY2015Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
7830048 | USD |
CY2014Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1495000 | USD |
CY2015Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1728333 | USD |
CY2015Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
100000 | USD |
CY2015Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
1628334 | USD |
CY2015Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
1630881 | USD |
CY2015Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
1828333 | USD |
CY2015Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
1795000 | USD |
CY2015Q2 | us-gaap |
Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
|
847500 | USD |
CY2014Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
5980000 | USD |
CY2015Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
6101715 | USD |
CY2014Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
2802443 | USD |
CY2015Q2 | us-gaap |
Long Term Investments
LongTermInvestments
|
3004543 | USD |
CY2014Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
5980000 | USD |
CY2015Q2 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
6101715 | USD |
CY2014Q4 | us-gaap |
Minority Interest
MinorityInterest
|
-260311 | USD |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
3 | segment | |
CY2015Q2 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
147192834 | USD |
CY2015Q2 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
2910632 | USD |
CY2015Q2 | us-gaap |
Operating Leases Future Minimum Payments Due Future Minimum Sublease Rentals
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals
|
8499167 | USD |
CY2015Q2 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
8434651 | USD |
CY2015Q2 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
8306805 | USD |
CY2015Q2 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
8183697 | USD |
CY2015Q2 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
8262502 | USD |
CY2015Q2 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
111094547 | USD |
CY2014Q2 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
1056646 | USD |
us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
2023302 | USD | |
CY2015Q2 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
1677646 | USD |
us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
2529165 | USD | |
CY2014Q2 | us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
216726 | USD |
us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
411619 | USD | |
CY2015Q2 | us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
205417 | USD |
us-gaap |
Operating Leases Rent Expense Sublease Rentals1
OperatingLeasesRentExpenseSubleaseRentals1
|
388498 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
5013099 | USD | |
CY2014Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
707121 | USD |
CY2015Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
361456 | USD |
CY2014Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1937392 | USD |
CY2015Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
2827355 | USD |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
793002 | USD |
CY2015Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
680619 | USD |
CY2014Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
23690 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
44222 | USD | |
CY2015Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-102023 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-230843 | USD | |
CY2014Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
67277 | USD |
CY2015Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
0 | USD |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
187472 | USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
1711923 | USD | |
CY2014Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
30891 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-70630 | USD | |
CY2015Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
275621 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
604624 | USD | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-358855 | USD | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-321131 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2752083 | USD | |
CY2014Q2 | us-gaap |
Percentage Rent
PercentageRent
|
119531 | USD |
us-gaap |
Percentage Rent
PercentageRent
|
227609 | USD | |
CY2015Q2 | us-gaap |
Percentage Rent
PercentageRent
|
88058 | USD |
us-gaap |
Percentage Rent
PercentageRent
|
167776 | USD | |
CY2014Q2 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
586825 | USD |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
833173 | USD | |
CY2015Q2 | us-gaap |
Pre Opening Costs
PreOpeningCosts
|
1690308 | USD |
us-gaap |
Pre Opening Costs
PreOpeningCosts
|
2765021 | USD | |
CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2015Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
us-gaap |
Proceeds From Advances For Construction
ProceedsFromAdvancesForConstruction
|
0 | USD | |
us-gaap |
Proceeds From Advances For Construction
ProceedsFromAdvancesForConstruction
|
502548 | USD | |
us-gaap |
Proceeds From Insurance Settlement Operating Activities
ProceedsFromInsuranceSettlementOperatingActivities
|
400000 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
4027460 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
600000 | USD | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
309954 | USD | |
us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
151118 | USD | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
18815625 | USD |
CY2015Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
22838966 | USD |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
3350476 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
747500 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
10000 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
0 | USD | |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-18005401 | USD |
CY2015Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-10705854 | USD |
CY2014Q2 | us-gaap |
Revenues
Revenues
|
12267340 | USD |
us-gaap |
Revenues
Revenues
|
22540260 | USD | |
CY2015Q2 | us-gaap |
Revenues
Revenues
|
14900902 | USD |
us-gaap |
Revenues
Revenues
|
26677479 | USD | |
CY2014Q2 | us-gaap |
Royalty Expense
RoyaltyExpense
|
74456 | USD |
us-gaap |
Royalty Expense
RoyaltyExpense
|
95538 | USD | |
CY2015Q2 | us-gaap |
Royalty Expense
RoyaltyExpense
|
21895 | USD |
us-gaap |
Royalty Expense
RoyaltyExpense
|
46649 | USD | |
CY2014Q4 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
168172 | USD |
CY2015Q2 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
1338106 | USD |
CY2014Q2 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
10124208 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
18278100 | USD | |
CY2015Q2 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
12778925 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
22504226 | USD | |
CY2014Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
2143132 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
4262160 | USD | |
CY2015Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
2121977 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
4173253 | USD | |
CY2014Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
2368422 | USD |
CY2015Q2 | us-gaap |
Security Deposit
SecurityDeposit
|
2355835 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
167368 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
504400 | USD | |
CY2015Q2 | us-gaap |
Share Price
SharePrice
|
4.95 | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12733008 | USD |
CY2015Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20306112 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
12472697 | USD |
CY2015Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
19878327 | USD |
CY2015Q2 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
-7700000 | USD |
us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
-1500000 | USD | |
CY2014Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24972150 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
25029957 | shares | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24955467 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24947873 | shares | |
CY2014Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24940195 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24943394 | shares | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24955467 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24947873 | shares |