2015 Q4 Form 10-Q Financial Statement
#000114420415065744 Filed on November 16, 2015
Income Statement
Concept | 2015 Q4 | 2015 Q3 | 2014 Q3 |
---|---|---|---|
Revenue | $21.46M | $16.56M | $0.00 |
YoY Change | 50.17% | -100.0% | |
Cost Of Revenue | $19.27M | $14.12M | $10.17M |
YoY Change | 65.69% | 38.78% | -28.99% |
Gross Profit | $2.190M | $2.438M | $2.814M |
YoY Change | -17.67% | -13.36% | -46.33% |
Gross Profit Margin | 10.21% | 14.72% | |
Selling, General & Admin | $4.340M | $6.224M | $7.866M |
YoY Change | -29.55% | -20.87% | 48.89% |
% of Gross Profit | 198.17% | 255.29% | 279.53% |
Research & Development | $0.00 | ||
YoY Change | |||
% of Gross Profit | 0.0% | ||
Depreciation & Amortization | $650.0K | $122.0K | $114.0K |
YoY Change | 80.56% | 7.02% | -50.0% |
% of Gross Profit | 29.68% | 5.0% | 4.05% |
Operating Expenses | $4.340M | $6.224M | $159.3K |
YoY Change | -29.55% | 3807.63% | -96.99% |
Operating Profit | -$2.150M | -$3.786M | -$5.052M |
YoY Change | -38.57% | -25.06% | 12530.0% |
Interest Expense | -$3.150M | $1.566M | $2.644M |
YoY Change | 208.82% | -40.77% | 92.85% |
% of Operating Profit | |||
Other Income/Expense, Net | $60.00K | -$5.321M | -$2.643M |
YoY Change | -102.36% | 101.32% | -309.1% |
Pretax Income | -$5.240M | -$9.107M | -$7.695M |
YoY Change | -25.78% | 18.35% | 490.11% |
Income Tax | $10.00K | $0.00 | $14.00K |
% Of Pretax Income | |||
Net Earnings | -$5.260M | -$9.107M | -$7.709M |
YoY Change | -25.71% | 18.13% | 484.02% |
Net Earnings / Revenue | -24.51% | -55.0% | |
Basic Earnings Per Share | -$0.04 | ||
Diluted Earnings Per Share | -$17.70K | -$0.04 | -$727.30 |
COMMON SHARES | |||
Basic Shares Outstanding | 295.7M shares | 224.4M shares | |
Diluted Shares Outstanding | 224.4M shares |
Balance Sheet
Concept | 2015 Q4 | 2015 Q3 | 2014 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.240M | $1.810M | $0.00 |
YoY Change | 166.09% | ||
Cash & Equivalents | $1.240M | $1.740M | |
Short-Term Investments | $0.00 | $70.00K | $38.00K |
Other Short-Term Assets | $1.660M | $4.330M | $0.00 |
YoY Change | -65.34% | ||
Inventory | $13.73M | $9.920M | $12.93M |
Prepaid Expenses | $0.00 | ||
Receivables | $7.880M | $4.940M | $4.860M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $24.50M | $21.00M | $22.33M |
YoY Change | -13.35% | -5.94% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $3.712M | $3.460M | $4.719M |
YoY Change | 38.51% | -26.68% | |
Goodwill | $24.10M | $8.818M | |
YoY Change | |||
Intangibles | $32.41M | ||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.475M | $1.480M | $725.0K |
YoY Change | 49.59% | 104.14% | |
Total Long-Term Assets | $61.70M | $24.26M | $13.13M |
YoY Change | 449.39% | 84.81% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $24.50M | $21.00M | $22.33M |
Total Long-Term Assets | $61.70M | $24.26M | $13.13M |
Total Assets | $86.20M | $45.26M | $35.45M |
YoY Change | 118.18% | 27.66% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $16.75M | $13.74M | $9.626M |
YoY Change | 29.87% | 42.74% | |
Accrued Expenses | $5.310M | $4.560M | $2.160M |
YoY Change | 157.77% | 111.11% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $16.56M | $13.38M | $13.02M |
YoY Change | 21.32% | 2.8% | |
Total Short-Term Liabilities | $71.72M | $45.28M | $25.19M |
YoY Change | 144.59% | 79.76% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $12.86M | $13.37M | $10.00K |
YoY Change | 0.7% | 133600.0% | |
Other Long-Term Liabilities | $1.890M | $1.930M | $0.00 |
YoY Change | -7.8% | ||
Total Long-Term Liabilities | $14.75M | $15.30M | $11.12M |
YoY Change | -0.49% | 37.63% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $71.72M | $45.28M | $25.19M |
Total Long-Term Liabilities | $14.75M | $15.30M | $11.12M |
Total Liabilities | $86.47M | $60.58M | $36.30M |
YoY Change | 95.88% | 66.87% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$223.8M | -$218.5M | -$180.3M |
YoY Change | 19.43% | 21.21% | |
Common Stock | $382.0K | $220.0K | |
YoY Change | 73.64% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $0.00 | $0.00 | |
YoY Change | |||
Treasury Stock Shares | $86.51M | 22.59M shares | |
Shareholders Equity | -$271.0K | -$15.33M | -$853.0K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $86.20M | $45.26M | $35.45M |
YoY Change | 118.18% | 27.66% |
Cashflow Statement
Concept | 2015 Q4 | 2015 Q3 | 2014 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$5.260M | -$9.107M | -$7.709M |
YoY Change | -25.71% | 18.13% | 484.02% |
Depreciation, Depletion And Amortization | $650.0K | $122.0K | $114.0K |
YoY Change | 80.56% | 7.02% | -50.0% |
Cash From Operating Activities | -$830.0K | -$2.620M | -$20.00K |
YoY Change | -87.11% | 13000.0% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$290.0K | -$70.00K | -$170.0K |
YoY Change | -34.09% | -58.82% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$39.56M | $990.0K | $0.00 |
YoY Change | |||
Cash From Investing Activities | -$39.86M | $920.0K | -$180.0K |
YoY Change | 9169.77% | -611.11% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 40.20M | 2.000M | 0.000 |
YoY Change | 452.2% | ||
NET CHANGE | |||
Cash From Operating Activities | -830.0K | -2.620M | -20.00K |
Cash From Investing Activities | -39.86M | 920.0K | -180.0K |
Cash From Financing Activities | 40.20M | 2.000M | 0.000 |
Net Change In Cash | -490.0K | 300.0K | -200.0K |
YoY Change | -219.51% | -250.0% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$830.0K | -$2.620M | -$20.00K |
Capital Expenditures | -$290.0K | -$70.00K | -$170.0K |
Free Cash Flow | -$540.0K | -$2.550M | $150.0K |
YoY Change | -91.0% | -1800.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1740000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
437000 | USD |
CY2015Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
16557000 | USD |
CY2014Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
12988000 | USD |
CY2015Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
4330000 | USD |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
4421000 | USD |
CY2015Q3 | tlcc |
Checks Written In Excess Of Cash
ChecksWrittenInExcessOfCash
|
0 | USD |
CY2014Q4 | tlcc |
Checks Written In Excess Of Cash
ChecksWrittenInExcessOfCash
|
708000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
13384000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
13653000 | USD |
CY2015Q3 | us-gaap |
Deferred Gain On Sale Of Property
DeferredGainOnSaleOfProperty
|
1930000 | USD |
CY2014Q4 | us-gaap |
Deferred Gain On Sale Of Property
DeferredGainOnSaleOfProperty
|
2052000 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-4637000 | USD |
CY2015Q3 | us-gaap |
Goodwill
Goodwill
|
8818000 | USD |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
0 | USD |
CY2015Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
13599000 | USD |
CY2014Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
0 | USD |
CY2015Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
0 | USD |
CY2014Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
0 | USD |
CY2015Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
13368000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
12772000 | USD |
CY2015Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
15298000 | USD |
CY2014Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
14824000 | USD |
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
60581000 | USD |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
44146000 | USD |
CY2015Q3 | 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 |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-218533000 | USD |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-187378000 | USD |
CY2015Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-45000 | USD |
CY2014Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-83000 | USD |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-15325000 | USD |
CY2015Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
14119000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
60215000 | USD | |
CY2014Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
0 | USD |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-14523000 | USD | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
0 | USD | |
CY2014Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
10174000 | USD |
CY2015Q3 | us-gaap |
Gross Profit
GrossProfit
|
2438000 | USD |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
2814000 | USD |
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6224000 | USD |
CY2014Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
7866000 | USD |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3786000 | USD |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5052000 | USD |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
1566000 | USD |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
2644000 | USD |
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
412000 | USD |
CY2014Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000 | USD |
CY2015Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-5321000 | USD |
CY2014Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-2643000 | USD |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-9107000 | USD |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-7695000 | USD |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
14000 | USD |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9107000 | USD |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-7709000 | USD |
CY2015Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-9000 | USD |
CY2014Q3 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-9000 | USD |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-9116000 | USD |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-7718000 | USD |
CY2015Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
224407542 | shares |
CY2014Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
336121692 | shares |
CY2015Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.04 | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
CY2015Q3 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-4167000 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
47135000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
50816000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
36020000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
9399000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
11115000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
21178000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
19768000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-11779000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-8653000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
5280000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
5368000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
428000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
9000 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-19375000 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-5359000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-31154000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-14012000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
34000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-31155000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-14046000 | USD | |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
38000 | USD | |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-22000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-31117000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-14068000 | USD | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
222344684 | shares | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
355506995 | shares | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.14 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.04 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
828000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1071000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
339000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1422000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-7823000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-1911000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-619000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
2786000 | USD | |
tlcc |
Increasedecreaseinchecks Written In Excess Of Cash
IncreasedecreaseinchecksWrittenInExcessOfCash
|
708000 | USD | |
tlcc |
Increasedecreaseinchecks Written In Excess Of Cash
IncreasedecreaseinchecksWrittenInExcessOfCash
|
28000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
3459000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1292000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
627000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-1296000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1125000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-8301000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1727000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
174000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-370000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
4000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-6495000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-178000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
7000000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
11841000 | USD | |
us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
-6033000 | USD | |
us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
-3592000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
666000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
81000 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
1303000 | USD | |
us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-279000 | USD | |
CY2014Q4 | us-gaap |
Cash
Cash
|
437000 | USD |
CY2013Q4 | us-gaap |
Cash
Cash
|
300000 | USD |
CY2015Q3 | us-gaap |
Cash
Cash
|
1740000 | USD |
CY2014Q3 | us-gaap |
Cash
Cash
|
21000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
8923000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
8200000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
671000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
0 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1542000 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1481000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
717000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
918000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
0 | USD | |
tlcc |
Proceeds From Payment For Security Deposits
ProceedsFromPaymentForSecurityDeposits
|
56000 | USD | |
tlcc |
Proceeds From Payment For Security Deposits
ProceedsFromPaymentForSecurityDeposits
|
0 | USD | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
6126000 | USD | |
us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
2500000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
40000 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
6066000 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
0 | USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
1593000 | USD | |
CY2015Q3 | tlcc |
Working Capital Deficiency
WorkingCapitalDeficiency
|
24282000 | USD |
CY2015Q3 | tlcc |
Penalty Payable
PenaltyPayable
|
250000 | USD |
CY2015Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
4412000 | USD |
CY2014Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
8757000 | USD |
CY2015Q3 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
1099000 | USD |
CY2014Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
2492000 | USD |
CY2015Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
6652000 | USD |
CY2014Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
8738000 | USD |
CY2015Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
2239000 | USD |
CY2014Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
1569000 | USD |
CY2015Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
17216000 | USD |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
16853000 | USD |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
2678000 | USD | |
us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
-340000 | USD | |
us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
0 | USD | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
29628612 | shares | |
CY2014 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
84683227 | shares |
CY2015Q3 | us-gaap |
Depreciation
Depreciation
|
122000 | USD |
CY2014Q3 | us-gaap |
Depreciation
Depreciation
|
114000 | USD |
us-gaap |
Depreciation
Depreciation
|
366000 | USD | |
us-gaap |
Depreciation
Depreciation
|
495000 | USD | |
CY2015Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
4986000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
4402000 | USD |
CY2015Q3 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
3757000 | USD |
CY2014Q4 | us-gaap |
Capital Lease Obligations
CapitalLeaseObligations
|
2169000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
26752000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Including Current Maturities
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities
|
26425000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
13384000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
13653000 | USD |
CY2015Q1 | tlcc |
Percentage Of Management Fee Per Month
PercentageOfManagementFeePerMonth
|
0.0010 | pure |
CY2015Q2 | tlcc |
Traded Market Capitalization
TradedMarketCapitalization
|
50000000 | USD |
CY2015Q2 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
4466000 | USD |
CY2015Q2 | us-gaap |
Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
|
1000000 | USD |
CY2015Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000000 | shares |
CY2015Q3 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
13599000 | USD |
CY2015Q3 | us-gaap |
Assets
Assets
|
45256000 | USD |
CY2014Q4 | us-gaap |
Assets
Assets
|
39509000 | USD |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
45256000 | USD |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
39509000 | USD |
CY2015Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
1537000 | USD |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
2372000 | USD |
CY2015Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
22586683 | shares |
CY2014Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
0 | shares |
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
us-gaap |
Gain Loss On Disposition Of Intangible Assets
GainLossOnDispositionOfIntangibleAssets
|
750000 | USD | |
us-gaap |
Gain Loss On Disposition Of Intangible Assets
GainLossOnDispositionOfIntangibleAssets
|
0 | USD | |
us-gaap |
Proceeds From Repurchase Of Equity
ProceedsFromRepurchaseOfEquity
|
0 | USD | |
us-gaap |
Proceeds From Repurchase Of Equity
ProceedsFromRepurchaseOfEquity
|
-8000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
2533000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
2647000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
13000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
42000 | USD | |
tlcc |
Change In Unrealized Holding Gain Loss On Marketable Securities
ChangeInUnrealizedHoldingGainLossOnMarketableSecurities
|
38000 | USD | |
tlcc |
Change In Unrealized Holding Gain Loss On Marketable Securities
ChangeInUnrealizedHoldingGainLossOnMarketableSecurities
|
-22000 | USD | |
tlcc |
Other Assets Transferred To Debt Discount
OtherAssetsTransferredToDebtDiscount
|
364000 | USD | |
tlcc |
Other Assets Transferred To Debt Discount
OtherAssetsTransferredToDebtDiscount
|
0 | USD | |
tlcc |
Issuance Of Warrants For Debt Discount
IssuanceOfWarrantsForDebtDiscount
|
5924000 | USD | |
tlcc |
Issuance Of Warrants For Debt Discount
IssuanceOfWarrantsForDebtDiscount
|
1481000 | USD | |
tlcc |
Issuance Of Warrants For Derivative Liability
IssuanceOfWarrantsForDerivativeLiability
|
-1918000 | USD | |
tlcc |
Issuance Of Warrants For Derivative Liability
IssuanceOfWarrantsForDerivativeLiability
|
0 | USD | |
us-gaap |
Stock Issued1
StockIssued1
|
-2227000 | USD | |
us-gaap |
Stock Issued1
StockIssued1
|
0 | USD | |
tlcc |
Issuance Of Warrants For Prepaid Expenses And Other Current Assets
IssuanceOfWarrantsForPrepaidExpensesAndOtherCurrentAssets
|
878000 | USD | |
tlcc |
Issuance Of Warrants For Prepaid Expenses And Other Current Assets
IssuanceOfWarrantsForPrepaidExpensesAndOtherCurrentAssets
|
0 | USD | |
us-gaap |
Notes Issued1
NotesIssued1
|
2621000 | USD | |
us-gaap |
Notes Issued1
NotesIssued1
|
0 | USD | |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
248671225 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
220000000 | shares |
us-gaap |
Noncash Or Part Noncash Acquisition Debt Assumed1
NoncashOrPartNoncashAcquisitionDebtAssumed1
|
3978000 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Debt Assumed1
NoncashOrPartNoncashAcquisitionDebtAssumed1
|
0 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Value Of Liabilities Assumed1
NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1
|
1874000 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Value Of Liabilities Assumed1
NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1
|
0 | USD | |
tlcc |
Other Assets Exchanged In Acquisition Consideration
OtherAssetsExchangedInAcquisitionConsideration
|
350000 | USD | |
tlcc |
Other Assets Exchanged In Acquisition Consideration
OtherAssetsExchangedInAcquisitionConsideration
|
0 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Intangible Assets Acquired1
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
|
3510000 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Intangible Assets Acquired1
NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1
|
0 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Other Assets Acquired1
NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
|
2692000 | USD | |
us-gaap |
Noncash Or Part Noncash Acquisition Other Assets Acquired1
NoncashOrPartNoncashAcquisitionOtherAssetsAcquired1
|
0 | USD | |
tlcc |
Issuance Of Put Option For Derivative Liability
IssuanceOfPutOptionForDerivativeLiability
|
142000 | USD | |
tlcc |
Issuance Of Put Option For Derivative Liability
IssuanceOfPutOptionForDerivativeLiability
|
0 | USD | |
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: 0in 0in 0pt"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <u><font style="FONT-SIZE: 10pt">Use of Estimates</font></u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">The preparation of financial statements in conformity with U.S. generally accepted accounting principles 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, the allowance for doubtful accounts, the reserve for inventory obsolescence, the recoverability of long-lived assets and the estimated value of derivative liabilities.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | ||
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: 0in 0in 0pt"> </div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <u><font style="FONT-SIZE: 10pt">Significant Concentration of Credit Risk</font></u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt"></font> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">Sales to the Company’s top three major customers aggregated to approximately 37% and 33% of total sales for the three months ended September 30, 2015 and 2014, respectively, and approximately 33% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 29</font>% of total sales for the nine months ended September 30, 2015 and 2014, respectively. Sales to one of those customers were approximately <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 18</font>% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 16</font>% of total sales for the three months ended September 30, 2015 and 2014, respectively, and approximately 23% and 15% of total sales for the nine months ended September 30, 2015 and 2014, respectively. Accounts receivable from these customers were approximately 30% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 26</font>% of total accounts receivable as of September 30, 2015 and December 31, 2014, respectively.</font></div> </div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | ||
CY2015Q3 | us-gaap |
Inventory Gross
InventoryGross
|
12163000 | USD |
CY2014Q4 | us-gaap |
Inventory Gross
InventoryGross
|
19987000 | USD |
CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
988000 | USD | |
CY2015Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
20679000 | USD |
CY2014Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
19533000 | USD |
CY2015Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
15476000 | USD |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
11966000 | USD |
CY2015Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
204000 | USD |
CY2014Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
127000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
584000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
351000 | USD | |
CY2014Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
0 | USD |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-09-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
TWINLAB CONSOLIDATED HOLDINGS, INC. | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001590695 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Trading Symbol
TradingSymbol
|
TLCC | ||
CY2015Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
295704136 | shares |
us-gaap |
Debt Instrument Covenant Description
DebtInstrumentCovenantDescription
|
Certain of the foregoing debt agreements require the Company to meet certain affirmative and negative covenants, including maintenance of specified ratios. As of March 31, 2015, the Companys adjusted EBITDA (as defined in its debt agreements) was not in compliance with the Minimum Adjusted EBITDA covenants in the Senior Credit Facility and certain notes payable to institutional investors. Consequently significant obligations to these lenders were included in current liabilities in our condensed consolidated balance sheet as of March 31, 2015. Subsequently, on June 30, 2015, the Company, Midcap, Penta and JL entered into agreements that provided a limited waiver of the Companys failure to comply with the Minimum Adjusted EBITDA covenant as of March 31, 2015, and the respective financing agreements were amended such that Minimum Adjusted EBITDA covenants previously in place for the periods ending June 30, September 30 and December 31, 2015 were replaced with a new Minimum Adjusted EBITDA covenant of negative $700 for each of the months of July and August 2015. Consequently, we believe the presentation of debt as current or long-term liabilities in our condensed consolidated balance sheet as of September 30, 2015 is in accordance with the terms of our debt agreements. | ||
CY2015Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
0 | USD | |
tlcc |
Addition To Liabilities For New Warrants And Put Option Issued
AdditionToLiabilitiesForNewWarrantsAndPutOptionIssued
|
10065000 | USD | |
us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
14523000 | USD | |
CY2015Q1 | tlcc |
Percentage Of Unused Line Fee Per Month
PercentageOfUnusedLineFeePerMonth
|
0.00042 | pure |
tlcc |
Amend Warrants
AmendWarrants
|
-10989000 | USD |