2015 Q4 Form 10-Q Financial Statement

#000114420415065744 Filed on November 16, 2015

View on sec.gov

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&#8217;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

Files In Submission

Name View Source Status
0001144204-15-065744-index-headers.html Edgar Link pending
0001144204-15-065744-index.html Edgar Link pending
0001144204-15-065744.txt Edgar Link pending
0001144204-15-065744-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
tlcc-20150930.xml Edgar Link completed
tlcc-20150930.xsd Edgar Link pending
tlcc-20150930_cal.xml Edgar Link unprocessable
tlcc-20150930_def.xml Edgar Link unprocessable
tlcc-20150930_lab.xml Edgar Link unprocessable
tlcc-20150930_pre.xml Edgar Link unprocessable
v423586_10q.htm Edgar Link pending
v423586_ex31-1.htm Edgar Link pending
v423586_ex32-1.htm Edgar Link pending