2016 Q1 Form 10-Q Financial Statement
#000114420416102405 Filed on May 16, 2016
Income Statement
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
Revenue | $20.62M | $22.07M |
YoY Change | -6.59% | 18.23% |
Cost Of Revenue | $17.20M | $19.55M |
YoY Change | -12.06% | 40.83% |
Gross Profit | $3.422M | $2.518M |
YoY Change | 35.9% | -47.37% |
Gross Profit Margin | 16.6% | 11.41% |
Selling, General & Admin | $9.922M | $6.398M |
YoY Change | 55.08% | 0.85% |
% of Gross Profit | 289.95% | 254.09% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $649.0K | $235.0K |
YoY Change | 176.17% | -20.61% |
% of Gross Profit | 18.97% | 9.33% |
Operating Expenses | $13.13M | $6.398M |
YoY Change | 105.25% | 0.85% |
Operating Profit | -$6.500M | -$3.880M |
YoY Change | 67.53% | 148.72% |
Interest Expense | $1.960M | $1.731M |
YoY Change | 13.23% | 28.7% |
% of Operating Profit | ||
Other Income/Expense, Net | $7.823M | -$1.729M |
YoY Change | -552.46% | 29.13% |
Pretax Income | $1.323M | -$5.609M |
YoY Change | -123.59% | 93.48% |
Income Tax | $4.000K | $1.000K |
% Of Pretax Income | 0.3% | |
Net Earnings | $1.319M | -$5.610M |
YoY Change | -123.51% | 93.31% |
Net Earnings / Revenue | 6.4% | -25.42% |
Basic Earnings Per Share | $0.00 | -$0.03 |
Diluted Earnings Per Share | -$0.04 | -$0.03 |
COMMON SHARES | ||
Basic Shares Outstanding | 292.8M | 220.0M shares |
Diluted Shares Outstanding | 305.6M | 220.0M shares |
Balance Sheet
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $13.28M | $975.0K |
YoY Change | 1262.05% | |
Cash & Equivalents | $13.28M | $918.0K |
Short-Term Investments | $57.00K | |
Other Short-Term Assets | $2.590M | $3.830M |
YoY Change | -32.38% | |
Inventory | $11.96M | $16.16M |
Prepaid Expenses | ||
Receivables | $6.521M | $8.635M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $34.35M | $29.60M |
YoY Change | 16.07% | |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $3.565M | $4.014M |
YoY Change | -11.19% | |
Goodwill | $24.10M | $8.818M |
YoY Change | 173.28% | |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $1.476M | $640.0K |
YoY Change | 130.63% | |
Total Long-Term Assets | $61.04M | $24.39M |
YoY Change | 150.27% | |
TOTAL ASSETS | ||
Total Short-Term Assets | $34.35M | $29.60M |
Total Long-Term Assets | $61.04M | $24.39M |
Total Assets | $95.40M | $53.99M |
YoY Change | 76.7% | |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $15.76M | $19.53M |
YoY Change | -19.31% | 48732.5% |
Accrued Expenses | $10.48M | $4.800M |
YoY Change | 118.33% | |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $16.27M | $25.19M |
YoY Change | -35.41% | |
Total Short-Term Liabilities | $60.64M | $56.08M |
YoY Change | 8.14% | 140092.5% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $30.15M | $6.660M |
YoY Change | 352.7% | 66500.0% |
Other Long-Term Liabilities | $1.850M | $2.010M |
YoY Change | -7.96% | |
Total Long-Term Liabilities | $32.00M | $8.668M |
YoY Change | 269.14% | 86580.0% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $60.64M | $56.08M |
Total Long-Term Liabilities | $32.00M | $8.668M |
Total Liabilities | $92.64M | $64.75M |
YoY Change | 43.08% | 161762.5% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$222.5M | -$193.0M |
YoY Change | 15.28% | |
Common Stock | $384.0K | $220.0K |
YoY Change | 74.55% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $501.0K | |
YoY Change | ||
Treasury Stock Shares | 133.9M shares | |
Shareholders Equity | $2.757M | -$10.76M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $95.40M | $53.99M |
YoY Change | 76.7% |
Cashflow Statement
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $1.319M | -$5.610M |
YoY Change | -123.51% | 93.31% |
Depreciation, Depletion And Amortization | $649.0K | $235.0K |
YoY Change | 176.17% | -20.61% |
Cash From Operating Activities | -$4.370M | $930.0K |
YoY Change | -569.89% | |
INVESTING ACTIVITIES | ||
Capital Expenditures | $37.00K | $1.455M |
YoY Change | -97.46% | 2498.21% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | -$5.760M |
YoY Change | -100.0% | |
Cash From Investing Activities | -$40.00K | -$7.210M |
YoY Change | -99.45% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 16.45M | 6.770M |
YoY Change | 142.98% | |
NET CHANGE | ||
Cash From Operating Activities | -4.370M | 930.0K |
Cash From Investing Activities | -40.00K | -7.210M |
Cash From Financing Activities | 16.45M | 6.770M |
Net Change In Cash | 12.04M | 490.0K |
YoY Change | 2357.14% | |
FREE CASH FLOW | ||
Cash From Operating Activities | -$4.370M | $930.0K |
Capital Expenditures | $37.00K | $1.455M |
Free Cash Flow | -$4.407M | -$525.0K |
YoY Change | 739.43% | 837.5% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
15762000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1475000 | USD |
CY2016Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
6521000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
7880000 | USD |
CY2016Q1 | us-gaap |
Inventory Net
InventoryNet
|
11960000 | USD |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
13727000 | USD |
CY2016Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2588000 | USD |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1657000 | USD |
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
34352000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
24504000 | USD |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3565000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3712000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
31905000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
32411000 | USD |
CY2016Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1476000 | USD |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
16753000 | USD |
CY2016Q1 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
10483000 | USD |
CY2015Q4 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
5312000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
16271000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
16564000 | USD |
CY2016Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
60642000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
71720000 | USD |
CY2016Q1 | us-gaap |
Deferred Gain On Sale Of Property
DeferredGainOnSaleOfProperty
|
1849000 | USD |
CY2015Q4 | us-gaap |
Deferred Gain On Sale Of Property
DeferredGainOnSaleOfProperty
|
1890000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
30148000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
12861000 | USD |
CY2016Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
31997000 | USD |
CY2015Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
14751000 | USD |
CY2016Q1 | us-gaap |
Liabilities
Liabilities
|
92639000 | USD |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
86471000 | USD |
CY2016Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
384000 | USD |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
382000 | USD |
CY2016Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
225373000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
223165000 | USD |
CY2016Q1 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
30000 | USD |
CY2015Q4 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
30000 | USD |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-222469000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-223788000 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2757000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-271000 | USD |
CY2016Q1 | us-gaap |
Goodwill
Goodwill
|
24098000 | USD |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
24098000 | USD |
CY2016Q1 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
18126000 | USD |
CY2015Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
33091000 | USD |
CY2016Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
501000 | USD |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
0 | USD |
CY2016Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
20617000 | USD |
CY2015Q1 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
22072000 | USD |
CY2016Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
17195000 | USD |
CY2015Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
19554000 | USD |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
3422000 | USD |
CY2015Q1 | us-gaap |
Gross Profit
GrossProfit
|
2518000 | USD |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-9710000 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3880000 | USD |
CY2016Q1 | us-gaap |
Interest Expense
InterestExpense
|
1960000 | USD |
CY2015Q1 | us-gaap |
Interest Expense
InterestExpense
|
1731000 | USD |
CY2016Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2000 | USD |
CY2015Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2000 | USD |
CY2016Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
11033000 | USD |
CY2015Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1729000 | USD |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1323000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-5609000 | USD |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
4000 | USD |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1319000 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5610000 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
0 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
28000 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1319000 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-5582000 | USD |
CY2016Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
12991000 | USD |
CY2016Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
649000 | USD |
CY2015Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
235000 | USD |
CY2015Q4 | us-gaap |
Cash
Cash
|
1240000 | USD |
CY2014Q4 | us-gaap |
Cash
Cash
|
437000 | USD |
CY2016Q1 | us-gaap |
Cash
Cash
|
13283000 | USD |
CY2015Q1 | us-gaap |
Cash
Cash
|
918000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-253000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
4080000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-1171000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-2146000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
931000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-242000 | USD |
CY2016Q1 | tlcc |
Increasedecreaseinchecks Written In Excess Of Cash
IncreasedecreaseinchecksWrittenInExcessOfCash
|
0 | USD |
CY2015Q1 | tlcc |
Increasedecreaseinchecks Written In Excess Of Cash
IncreasedecreaseinchecksWrittenInExcessOfCash
|
408000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-991000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
6633000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
1460000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
861000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-4369000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
926000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
0 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-370000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-37000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-7211000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
19000000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
8867000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
-2571000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Repayments Of Debt
ProceedsFromRepaymentsOfDebt
|
-1579000 | USD |
CY2016Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD |
CY2015Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
541000 | USD |
CY2016Q1 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
12043000 | USD |
CY2015Q1 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
481000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
16449000 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
6766000 | USD |
CY2016Q1 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
596000 | USD |
CY2015Q1 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
114000 | USD |
CY2016Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1106000 | USD |
CY2015Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
49000 | USD |
CY2016Q1 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
565000 | USD |
CY2015Q1 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
489000 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
235000 | USD |
CY2015Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
292000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
20000 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
37000 | USD |
CY2016Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
0 | USD |
CY2015Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
6126000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
0 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Disposition Of Intangible Assets
GainLossOnDispositionOfIntangibleAssets
|
12991000 | USD |
CY2015Q1 | us-gaap |
Gain Loss On Disposition Of Intangible Assets
GainLossOnDispositionOfIntangibleAssets
|
0 | USD |
CY2016Q1 | us-gaap |
Payments For Proceeds From Mortgage Deposits
PaymentsForProceedsFromMortgageDeposits
|
-19000 | USD |
CY2015Q1 | us-gaap |
Payments For Proceeds From Mortgage Deposits
PaymentsForProceedsFromMortgageDeposits
|
-19000 | USD |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
954000 | USD |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
1165000 | USD |
CY2016Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
4000 | USD |
CY2015Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
12000 | USD |
CY2016Q1 | tlcc |
Change In Unrealized Holding Gain Loss On Marketable Securities
ChangeInUnrealizedHoldingGainLossOnMarketableSecurities
|
0 | USD |
CY2015Q1 | tlcc |
Change In Unrealized Holding Gain Loss On Marketable Securities
ChangeInUnrealizedHoldingGainLossOnMarketableSecurities
|
28000 | USD |
CY2016Q1 | tlcc |
Other Assets Transferred To Debt Discount
OtherAssetsTransferredToDebtDiscount
|
0 | USD |
CY2015Q1 | tlcc |
Other Assets Transferred To Debt Discount
OtherAssetsTransferredToDebtDiscount
|
364000 | USD |
CY2016Q1 | tlcc |
Issuance Of Warrants For Debt Discount
IssuanceOfWarrantsForDebtDiscount
|
0 | USD |
CY2015Q1 | tlcc |
Issuance Of Warrants For Debt Discount
IssuanceOfWarrantsForDebtDiscount
|
5388000 | USD |
CY2016Q1 | tlcc |
Issuance Of Warrants For Derivative Liability
IssuanceOfWarrantsForDerivativeLiability
|
0 | USD |
CY2015Q1 | tlcc |
Issuance Of Warrants For Derivative Liability
IssuanceOfWarrantsForDerivativeLiability
|
3152000 | USD |
CY2016Q1 | tlcc |
Working Capital Deficiency
WorkingCapitalDeficiency
|
26290000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
19500000 | USD |
CY2016Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
4928000 | USD |
CY2015Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
4625000 | USD |
CY2016Q1 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
1131000 | USD |
CY2015Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
1130000 | USD |
CY2016Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
8609000 | USD |
CY2015Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
10084000 | USD |
CY2016Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
2708000 | USD |
CY2015Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
2112000 | USD |
CY2016Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
17866000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
17682000 | USD |
CY2016Q1 | us-gaap |
Depreciation
Depreciation
|
184000 | USD |
CY2015Q1 | us-gaap |
Depreciation
Depreciation
|
121000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
6024000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
5518000 | USD |
CY2016Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
506000 | USD |
CY2015Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
155000 | 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 |
CY2015Q4 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
12697977 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q1 | us-gaap |
Assets
Assets
|
95396000 | USD |
CY2015Q4 | us-gaap |
Assets
Assets
|
86200000 | USD |
CY2016Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
95396000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
86200000 | USD |
CY2016Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
37000 | USD |
CY2015Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1455000 | USD |
CY2016Q1 | tlcc |
Decrease In Derivative Liabilities And Increase In Additional Paid In Capital On Exercise Of Warrants
DecreaseInDerivativeLiabilitiesAndIncreaseInAdditionalPaidInCapitalOnExerciseOfWarrants
|
1974000 | USD |
CY2015Q1 | tlcc |
Decrease In Derivative Liabilities And Increase In Additional Paid In Capital On Exercise Of Warrants
DecreaseInDerivativeLiabilitiesAndIncreaseInAdditionalPaidInCapitalOnExerciseOfWarrants
|
0 | USD |
CY2016Q1 | tlcc |
Issuance Of Other Liability For Purchase Of Treasury Shares
IssuanceOfOtherLiabilityForPurchaseOfTreasuryShares
|
501000 | USD |
CY2015Q1 | tlcc |
Issuance Of Other Liability For Purchase Of Treasury Shares
IssuanceOfOtherLiabilityForPurchaseOfTreasuryShares
|
0 | USD |
CY2016Q1 | 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, allowance for doubtful accounts, reserves for inventory obsolescence, the recoverability of long-lived assets and the estimated value of warrants and derivative liabilities.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | |
CY2016Q1 | us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<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">Reclassifications</font></u></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">Certain amounts in the 2015 consolidated financial statements have been reclassified to conform with the current year presentation.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | |
CY2016Q1 | 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">Sales to the Company’s top three customers aggregated to approximately <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 24</font>% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 37</font>% of total sales for the three months ended March 31, 2016 and 2015, respectively. Sales to one of those customers were approximately <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 12</font>% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 26</font>% of total sales for the three months ended March 31, 2016 and 2015, respectively. Accounts receivable from these customers were approximately <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 35</font>% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 24</font>% of total accounts receivable as of March 31, 2016 and December 31, 2015, respectively.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | |
CY2016Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
2559000 | USD |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
1494000 | USD |
CY2016Q1 | tlcc |
Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
|
678000 | USD |
CY2015Q4 | tlcc |
Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
|
751000 | USD |
CY2016Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
6886000 | USD |
CY2015Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
7378000 | USD |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
5000000000 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
383928966 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
382210052 | shares |
CY2016Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
133923926 | shares |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
86505916 | shares |
CY2016Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
292805630 | shares |
CY2015Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
220000000 | shares |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
302571184 | shares |
CY2015Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
220000000 | shares |
CY2016Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
CY2015Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.03 | |
CY2016Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
CY2015Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.03 | |
CY2016Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
9765554 | shares |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
0 | shares |
CY2016Q1 | us-gaap |
Inventory Gross
InventoryGross
|
14668000 | USD |
CY2015Q4 | us-gaap |
Inventory Gross
InventoryGross
|
15839000 | USD |
CY2016Q1 | us-gaap |
Stock Issued During Period Shares Restricted Stock Award Net Of Forfeitures
StockIssuedDuringPeriodSharesRestrictedStockAwardNetOfForfeitures
|
21778 | shares |
CY2016Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
21431000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
21394000 | USD |
CY2016Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
37929000 | USD |
CY2015Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
37929000 | USD |
CY2016Q1 | tlcc |
Stock Issued During Period Shares Warrants Exercised
StockIssuedDuringPeriodSharesWarrantsExercised
|
1697136 | shares |
CY2016Q1 | tlcc |
Debt Instrument Maturity Date Period
DebtInstrumentMaturityDatePeriod
|
June 15, 2016 | |
CY2015Q4 | us-gaap |
Sale Leaseback Transaction Net Proceeds Investing Activities
SaleLeasebackTransactionNetProceedsInvestingActivities
|
496000 | USD |
CY2016Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
9922000 | USD |
CY2015Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6398000 | USD |
CY2016Q1 | tlcc |
Loss On Stock Purchase Price Guarantee
LossOnStockPurchasePriceGuarantee
|
3210000 | USD |
CY2015Q1 | tlcc |
Loss On Stock Purchase Price Guarantee
LossOnStockPurchasePriceGuarantee
|
0 | USD |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
13132000 | USD |
CY2015Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
6398000 | USD |
CY2016Q1 | us-gaap |
Common Stock Shares Subscribed But Unissued
CommonStockSharesSubscribedButUnissued
|
1528384 | shares |
CY2016Q1 | tlcc |
Subscription Receivable Annual Interes Rate
SubscriptionReceivableAnnualInteresRate
|
0.05 | pure |
CY2016Q1 | tlcc |
Common Stock Subscription Price Per Share
CommonStockSubscriptionPricePerShare
|
2.29 | |
CY2015Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
33091000 | USD |
CY2016Q1 | tlcc |
Exercise Of Warrants Amount
ExerciseOfWarrantsAmount
|
-1974000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Derivative Liabilities
IncreaseDecreaseInDerivativeLiabilities
|
-12991000 | USD |
CY2016Q1 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
18126000 | USD |