2015 Q1 Form 10-Q Financial Statement
#000114420415030770 Filed on May 14, 2015
Income Statement
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
Revenue | $22.07M | $18.67M |
YoY Change | 18.23% | |
Cost Of Revenue | $19.55M | $13.89M |
YoY Change | 40.83% | |
Gross Profit | $2.518M | $4.784M |
YoY Change | -47.37% | |
Gross Profit Margin | 11.41% | 25.63% |
Selling, General & Admin | $6.398M | $6.344M |
YoY Change | 0.85% | |
% of Gross Profit | 254.09% | 132.61% |
Research & Development | $0.00 | |
YoY Change | ||
% of Gross Profit | 0.0% | |
Depreciation & Amortization | $235.0K | $296.0K |
YoY Change | -20.61% | |
% of Gross Profit | 9.33% | 6.19% |
Operating Expenses | $6.398M | $6.344M |
YoY Change | 0.85% | |
Operating Profit | -$3.880M | -$1.560M |
YoY Change | 148.72% | |
Interest Expense | $1.731M | $1.345M |
YoY Change | 28.7% | |
% of Operating Profit | ||
Other Income/Expense, Net | -$1.729M | -$1.339M |
YoY Change | 29.13% | |
Pretax Income | -$5.609M | -$2.899M |
YoY Change | 93.48% | |
Income Tax | $1.000K | $3.000K |
% Of Pretax Income | ||
Net Earnings | -$5.610M | -$2.902M |
YoY Change | 93.31% | |
Net Earnings / Revenue | -25.42% | -15.54% |
Basic Earnings Per Share | -$0.03 | |
Diluted Earnings Per Share | -$0.03 | -$200.00 |
COMMON SHARES | ||
Basic Shares Outstanding | 220.0M shares | |
Diluted Shares Outstanding | 220.0M shares |
Balance Sheet
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $975.0K | $0.00 |
YoY Change | ||
Cash & Equivalents | $918.0K | |
Short-Term Investments | $57.00K | |
Other Short-Term Assets | $3.830M | $0.00 |
YoY Change | ||
Inventory | $16.16M | |
Prepaid Expenses | ||
Receivables | $8.635M | |
Other Receivables | $0.00 | |
Total Short-Term Assets | $29.60M | $0.00 |
YoY Change | ||
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.014M | |
YoY Change | ||
Goodwill | $8.818M | |
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $640.0K | |
YoY Change | ||
Total Long-Term Assets | $24.39M | $0.00 |
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | $29.60M | $0.00 |
Total Long-Term Assets | $24.39M | $0.00 |
Total Assets | $53.99M | $0.00 |
YoY Change | ||
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $19.53M | $40.00K |
YoY Change | 48732.5% | |
Accrued Expenses | $4.800M | |
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $25.19M | |
YoY Change | ||
Total Short-Term Liabilities | $56.08M | $40.00K |
YoY Change | 140092.5% | |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $6.660M | $10.00K |
YoY Change | 66500.0% | |
Other Long-Term Liabilities | $2.010M | $0.00 |
YoY Change | ||
Total Long-Term Liabilities | $8.668M | $10.00K |
YoY Change | 86580.0% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $56.08M | $40.00K |
Total Long-Term Liabilities | $8.668M | $10.00K |
Total Liabilities | $64.75M | $40.00K |
YoY Change | 161762.5% | |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$193.0M | |
YoY Change | ||
Common Stock | $220.0K | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$10.76M | -$40.00K |
YoY Change | ||
Total Liabilities & Shareholders Equity | $53.99M | $0.00 |
YoY Change |
Cashflow Statement
Concept | 2015 Q1 | 2014 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$5.610M | -$2.902M |
YoY Change | 93.31% | |
Depreciation, Depletion And Amortization | $235.0K | $296.0K |
YoY Change | -20.61% | |
Cash From Operating Activities | $930.0K | $0.00 |
YoY Change | ||
INVESTING ACTIVITIES | ||
Capital Expenditures | $1.455M | $56.00K |
YoY Change | 2498.21% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$5.760M | |
YoY Change | ||
Cash From Investing Activities | -$7.210M | |
YoY Change | ||
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 6.770M | 0.000 |
YoY Change | ||
NET CHANGE | ||
Cash From Operating Activities | 930.0K | 0.000 |
Cash From Investing Activities | -7.210M | |
Cash From Financing Activities | 6.770M | 0.000 |
Net Change In Cash | 490.0K | 0.000 |
YoY Change | ||
FREE CASH FLOW | ||
Cash From Operating Activities | $930.0K | $0.00 |
Capital Expenditures | $1.455M | $56.00K |
Free Cash Flow | -$525.0K | -$56.00K |
YoY Change | 837.5% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> <u>Use of Estimates</u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> The preparation of financial statements in conformity with U.S. generally accepted accounting requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Actual results could differ from those estimates. Significant management estimates include those with respect to returns and allowances, allowance for doubtful accounts, reserve for inventory obsolescence, recoverability of long-lived assets and estimated value of warrants.</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | |
CY2015Q1 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> <u>Significant Concentration of Credit Risk</u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif"> Sales to the Company’s top three major customers aggregated to approximately <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 37</font>% and  <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 33</font>% of total sales for the three months ended March 31, 2015 and 2014, respectively. Sales to one of those customers were approximately <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 26</font>% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 19</font>% of total sales for the three months ended March 31, 2015 and 2014, respectively. Accounts receivable from these customers were approximately <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 37</font></font></font>% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 24</font>% of total accounts receivable as of March 31, 2015 and December 31, 2014, respectively.</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
918000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
437000 | USD |
CY2015Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
0 | USD |
CY2014Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
370000 | USD |
CY2015Q1 | us-gaap |
Marketable Securities
MarketableSecurities
|
57000 | USD |
CY2014Q4 | us-gaap |
Marketable Securities
MarketableSecurities
|
29000 | USD |
CY2015Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
8635000 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4604000 | USD |
CY2015Q1 | us-gaap |
Inventory Net
InventoryNet
|
16158000 | USD |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
18418000 | USD |
CY2015Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3829000 | USD |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
4421000 | USD |
CY2015Q1 | us-gaap |
Assets Current
AssetsCurrent
|
29597000 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
28279000 | USD |
CY2015Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4014000 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2680000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
10919000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
7564000 | USD |
CY2015Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
640000 | USD |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
986000 | USD |
CY2015Q1 | us-gaap |
Assets
Assets
|
53988000 | USD |
CY2014Q4 | us-gaap |
Assets
Assets
|
39509000 | USD |
CY2015Q1 | tlcc |
Checks Written In Excess Of Cash
ChecksWrittenInExcessOfCash
|
300000 | USD |
CY2014Q4 | tlcc |
Checks Written In Excess Of Cash
ChecksWrittenInExcessOfCash
|
708000 | USD |
CY2015Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
19533000 | USD |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
12900000 | USD |
CY2015Q1 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
4796000 | USD |
CY2014Q4 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
2061000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
25187000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
13653000 | USD |
CY2015Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
56077000 | USD |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
29322000 | USD |
CY2015Q1 | us-gaap |
Deferred Gain On Sale Of Property
DeferredGainOnSaleOfProperty
|
2011000 | USD |
CY2014Q4 | us-gaap |
Deferred Gain On Sale Of Property
DeferredGainOnSaleOfProperty
|
2052000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
6657000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
12772000 | USD |
CY2015Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
8668000 | USD |
CY2014Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
14824000 | USD |
CY2015Q1 | us-gaap |
Liabilities
Liabilities
|
64745000 | USD |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
44146000 | USD |
CY2015Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
220000 | USD |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
220000 | USD |
CY2015Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
182166000 | USD |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
182704000 | USD |
CY2015Q1 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
100000 | USD |
CY2014Q4 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
100000 | USD |
CY2015Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-192988000 | USD |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-187378000 | USD |
CY2015Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-55000 | USD |
CY2014Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-83000 | USD |
CY2015Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-10757000 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-4637000 | USD |
CY2015Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
53988000 | USD |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
39509000 | USD |
CY2014Q1 | us-gaap |
Gross Profit
GrossProfit
|
4784000 | USD |
CY2015Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
9799000 | USD |
CY2014Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
8738000 | USD |
CY2015Q1 | us-gaap |
Inventory Gross
InventoryGross
|
17841000 | USD |
CY2014Q4 | us-gaap |
Inventory Gross
InventoryGross
|
19987000 | USD |
CY2015Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
1683000 | USD |
CY2015Q1 | tlcc |
Working Capital Deficiency
WorkingCapitalDeficiency
|
26480000 | USD |
CY2015Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
5813000 | USD |
CY2014Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
8757000 | USD |
CY2015Q1 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
2229000 | USD |
CY2014Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
2492000 | USD |
CY2014Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
1569000 | USD |
CY2015Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
220000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
220000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
220000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
220000000 | shares |
CY2015Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
20986000 | USD |
CY2015Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
16972000 | USD |
CY2014Q1 | us-gaap |
Depreciation
Depreciation
|
202000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
15476000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
11966000 | USD |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
4557000 | USD |
CY2015Q1 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
1975000 | USD |
CY2014Q4 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
2169000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
31844000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
26425000 | USD |
CY2015Q1 | us-gaap |
Debt Instrument Periodic Payment
DebtInstrumentPeriodicPayment
|
4900000 | USD |
CY2014Q3 | us-gaap |
Sale Of Stock Price Per Share
SaleOfStockPricePerShare
|
0.775 | |
CY2014Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
18669000 | USD |
CY2015Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
22072000 | USD |
CY2014Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
13885000 | USD |
CY2015Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
18460000 | USD |
CY2015Q1 | us-gaap |
Gross Profit
GrossProfit
|
3612000 | USD |
CY2014Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6344000 | USD |
CY2015Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
7492000 | USD |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1560000 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3880000 | USD |
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
1345000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
21725000 | USD |
CY2015Q1 | us-gaap |
Interest Expense
InterestExpense
|
1731000 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
6000 | USD |
CY2015Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2000 | USD |
CY2014Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1339000 | USD |
CY2015Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1729000 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-2899000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-5609000 | USD |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
3000 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2902000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5610000 | USD |
CY2014Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-9000 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
28000 | USD |
CY2014Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2911000 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-5582000 | USD |
CY2014Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
199995000 | shares |
CY2015Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
220000000 | shares |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.01 | |
CY2015Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
CY2014Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
296000 | USD |
CY2015Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
235000 | USD |
CY2014Q1 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | USD |
CY2015Q1 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
489000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
2140000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
4080000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-119000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-2146000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
360000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-242000 | USD |
CY2014Q1 | tlcc |
Increasedecreaseinchecks Written In Excess Of Cash
IncreasedecreaseinchecksWrittenInExcessOfCash
|
-172000 | USD |
CY2015Q1 | tlcc |
Increasedecreaseinchecks Written In Excess Of Cash
IncreasedecreaseinchecksWrittenInExcessOfCash
|
408000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1992000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
6633000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-62000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
861000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-2818000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
926000 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
56000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1455000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
2000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-370000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-58000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-7211000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
8867000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
-18727000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
-1579000 | USD |
CY2014Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD |
CY2015Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
541000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
2968000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
6766000 | USD |
CY2014Q1 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
92000 | USD |
CY2015Q1 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
481000 | USD |
CY2013Q4 | us-gaap |
Cash
Cash
|
300000 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
825000 | USD |
CY2014Q4 | us-gaap |
Cash
Cash
|
437000 | USD |
CY2014Q1 | us-gaap |
Cash
Cash
|
392000 | USD |
CY2015Q1 | us-gaap |
Cash
Cash
|
918000 | USD |
CY2015Q1 | us-gaap |
Goodwill
Goodwill
|
8818000 | USD |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
0 | USD |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
1165000 | USD |
CY2014Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
10000 | USD |
CY2015Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
12000 | USD |
CY2014Q1 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
74000 | USD |
CY2015Q1 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
114000 | USD |
CY2014Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-7000 | USD |
CY2015Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
49000 | USD |
CY2014Q3 | us-gaap |
Share Price
SharePrice
|
0.76 | |
CY2014Q1 | tlcc |
Change In Unrealized Holding Gain Loss On Marketable Securities
ChangeInUnrealizedHoldingGainLossOnMarketableSecurities
|
-9000 | USD |
CY2015Q1 | tlcc |
Change In Unrealized Holding Gain Loss On Marketable Securities
ChangeInUnrealizedHoldingGainLossOnMarketableSecurities
|
28000 | USD |
CY2014 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
84683227000 | shares |
CY2015Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
89871978000 | shares |
CY2015Q1 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
6261000 | USD |
CY2014Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
0 | USD |
CY2014Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | USD |
CY2015Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
292000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
0 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
37000 | USD |
CY2014Q1 | tlcc |
Proceeds From Payment For Security Deposits
ProceedsFromPaymentForSecurityDeposits
|
-30000 | USD |
CY2015Q1 | tlcc |
Proceeds From Payment For Security Deposits
ProceedsFromPaymentForSecurityDeposits
|
19000 | USD |
CY2014Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
0 | USD |
CY2015Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
6126000 | USD |
CY2015Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000000 | shares |
CY2014Q1 | tlcc |
Accrued Interest Payable Added To Debt Principal
AccruedInterestPayableAddedToDebtPrincipal
|
2263000 | USD |
CY2015Q1 | tlcc |
Accrued Interest Payable Added To Debt Principal
AccruedInterestPayableAddedToDebtPrincipal
|
0 | USD |
CY2015Q1 | tlcc |
Debt Issued In Acquisition Consideration Exchanged
DebtIssuedInAcquisitionConsiderationExchanged
|
3978000 | USD |
CY2014Q1 | tlcc |
Debt Issued In Acquisition Consideration Exchanged
DebtIssuedInAcquisitionConsiderationExchanged
|
0 | USD |
CY2015Q1 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
6261000 | USD |
CY2014Q1 | us-gaap |
Noncash Or Part Noncash Acquisition Value Of Liabilities Assumed1
NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1
|
0 | USD |
CY2015Q1 | us-gaap |
Noncash Or Part Noncash Acquisition Value Of Liabilities Assumed1
NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1
|
1874000 | USD |
CY2014Q1 | tlcc |
Other Assets Exchanged In Acquisition Consideration
OtherAssetsExchangedInAcquisitionConsideration
|
0 | USD |
CY2015Q1 | tlcc |
Other Assets Exchanged In Acquisition Consideration
OtherAssetsExchangedInAcquisitionConsideration
|
350000 | USD |
CY2014Q1 | us-gaap |
Noncash Or Part Noncash Acquisition Intangible Assets Acquired1
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
|
0 | USD |
CY2015Q1 | us-gaap |
Noncash Or Part Noncash Acquisition Intangible Assets Acquired1
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
|
3510000 | USD |
CY2014Q1 | us-gaap |
Noncash Or Part Noncash Acquisition Other Assets Acquired1
NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
|
0 | USD |
CY2015Q1 | us-gaap |
Noncash Or Part Noncash Acquisition Other Assets Acquired1
NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
|
2692000 | USD |
CY2014Q1 | tlcc |
Other Assets Transferred To Debt Discount
OtherAssetsTransferredToDebtDiscount
|
0 | USD |
CY2015Q1 | tlcc |
Other Assets Transferred To Debt Discount
OtherAssetsTransferredToDebtDiscount
|
364000 | USD |
CY2014Q1 | tlcc |
Warrant Value Transferred From Additional Paid In Capital To Debt Discount
WarrantValueTransferredFromAdditionalPaidInCapitalToDebtDiscount
|
0 | USD |
CY2015Q1 | tlcc |
Warrant Value Transferred From Additional Paid In Capital To Debt Discount
WarrantValueTransferredFromAdditionalPaidInCapitalToDebtDiscount
|
3109000 | USD |
CY2014Q1 | tlcc |
Issuance Of Warrants For Additional Paid In Capital And Debt Discount
IssuanceOfWarrantsForAdditionalPaidInCapitalAndDebtDiscount
|
0 | USD |
CY2015Q1 | tlcc |
Issuance Of Warrants For Additional Paid In Capital And Debt Discount
IssuanceOfWarrantsForAdditionalPaidInCapitalAndDebtDiscount
|
2279000 | USD |
CY2014Q1 | tlcc |
Issuance Of Warrants For Derivative Liability And Debt Discount
IssuanceOfWarrantsForDerivativeLiabilityAndDebtDiscount
|
0 | USD |
CY2015Q1 | tlcc |
Issuance Of Warrants For Derivative Liability And Debt Discount
IssuanceOfWarrantsForDerivativeLiabilityAndDebtDiscount
|
3152000 | USD |
CY2015Q1 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
8818000 | USD |
CY2015Q2 | us-gaap |
Deposits Assets
DepositsAssets
|
1000000 | USD |
CY2015Q1 | tlcc |
Percentage Of Unused Line Fee Per Month
PercentageOfUnusedLineFeePerMonth
|
0.00042 | pure |
CY2015Q1 | tlcc |
Percentage Of Management Fee Per Month
PercentageOfManagementFeePerMonth
|
0.0010 | pure |
CY2015Q1 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
2000000 | USD |
CY2015Q1 | us-gaap |
Class Of Warrant Or Right Title Of Security Warrants Or Rights Outstanding
ClassOfWarrantOrRightTitleOfSecurityWarrantsOrRightsOutstanding
|
pursuant to the January 22, 2015 warrants for 2,329,400 shares and the February 6, 2015 warrants for 4,960,740 shares will be increased if the Companys audited adjusted EBITDA for the fiscal year ending December 31, 2018 is less than $19,250. | |
CY2015Q1 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
6261000 | USD |
CY2014Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
0 | USD |
CY2015Q1 | tlcc |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights Increased
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRightsIncreased
|
185306 | shares |
CY2015Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
2449000 | USD |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
2372000 | USD |
CY2015Q1 | tlcc |
Penalty Payable
PenaltyPayable
|
250000 | USD |
CY2015Q1 | us-gaap |
Share Price
SharePrice
|
5.06 | |
CY2015Q1 | us-gaap |
Debt Instrument Frequency Of Periodic Payment
DebtInstrumentFrequencyOfPeriodicPayment
|
monthly payments for 3 years |