2013 Q4 Form 10-Q Financial Statement
#000114420413059281 Filed on November 06, 2013
Income Statement
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
Revenue | $57.81M | $56.80M | $46.19M |
YoY Change | 25.17% | 28.25% | 22.51% |
Cost Of Revenue | $18.05M | $16.99M | $12.60M |
YoY Change | 43.25% | 39.28% | 25.75% |
Gross Profit | $39.76M | $39.81M | $33.59M |
YoY Change | 18.37% | 24.06% | 21.35% |
Gross Profit Margin | 68.78% | 70.1% | 72.73% |
Selling, General & Admin | $36.78M | $32.21M | $26.11M |
YoY Change | 40.87% | 34.76% | 29.64% |
% of Gross Profit | 92.51% | 80.89% | 77.73% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $4.170M | $3.640M | $2.990M |
YoY Change | 39.46% | 32.36% | 20.08% |
% of Gross Profit | 10.49% | 9.14% | 8.9% |
Operating Expenses | $36.78M | $32.21M | $26.11M |
YoY Change | 40.87% | 34.76% | 26.75% |
Operating Profit | $2.980M | $7.607M | $7.476M |
YoY Change | -60.14% | 36.6% | 5.47% |
Interest Expense | -$710.0K | $780.0K | -$40.98M |
YoY Change | -98.27% | 73.33% | 27220.0% |
% of Operating Profit | -23.83% | 10.25% | -548.15% |
Other Income/Expense, Net | $70.00K | -$20.00K | -$10.00K |
YoY Change | -800.0% | -2100.0% | -90.91% |
Pretax Income | $2.330M | $6.807M | -$33.52M |
YoY Change | -106.95% | -118.6% | -590.78% |
Income Tax | $910.0K | $2.757M | $2.300M |
% Of Pretax Income | 39.06% | 40.5% | |
Net Earnings | $1.420M | $4.050M | -$35.81M |
YoY Change | -103.97% | -112.71% | -636.67% |
Net Earnings / Revenue | 2.46% | 7.13% | -77.54% |
Basic Earnings Per Share | $0.08 | ||
Diluted Earnings Per Share | $27.84K | $0.08 | -$966.8K |
COMMON SHARES | |||
Basic Shares Outstanding | 51.19M shares | 50.91M shares | 42.98M |
Diluted Shares Outstanding | 51.89M shares |
Balance Sheet
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.800M | $3.900M | $3.000M |
YoY Change | -40.0% | -35.0% | -52.38% |
Cash & Equivalents | $1.761M | $3.850M | $2.987M |
Short-Term Investments | |||
Other Short-Term Assets | $11.50M | $1.090M | $966.0K |
YoY Change | 1090.48% | 154.22% | 152.88% |
Inventory | $67.80M | $71.86M | $46.89M |
Prepaid Expenses | $1.491M | $2.017M | |
Receivables | $1.200M | $1.414M | $1.009M |
Other Receivables | $9.500M | $3.300M | $2.500M |
Total Short-Term Assets | $91.70M | $100.8M | $71.81M |
YoY Change | 27.69% | 63.08% | 27.8% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $123.3M | $112.9M | $82.08M |
YoY Change | 50.22% | 58.27% | 32.25% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $26.60M | $2.363M | $1.316M |
YoY Change | 1921.28% | 193.74% | 75.7% |
Total Long-Term Assets | $149.9M | $135.0M | $104.3M |
YoY Change | 43.77% | 34.93% | 65.98% |
TOTAL ASSETS | |||
Total Short-Term Assets | $91.70M | $100.8M | $71.81M |
Total Long-Term Assets | $149.9M | $135.0M | $104.3M |
Total Assets | $241.6M | $235.8M | $176.1M |
YoY Change | 37.22% | 45.68% | 47.96% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $22.90M | $25.66M | $14.97M |
YoY Change | 52.99% | 64.05% | 92.22% |
Accrued Expenses | $5.100M | $9.808M | $7.734M |
YoY Change | -34.06% | 125.43% | 30.42% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $3.900M | $3.590M | $3.860M |
YoY Change | 1.04% | 897.22% | 590.52% |
Total Short-Term Liabilities | $40.00M | $42.52M | $35.88M |
YoY Change | 11.49% | 29.09% | 68.15% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $92.80M | $87.80M | $73.17M |
YoY Change | 26.83% | 3276.92% | 2335.75% |
Other Long-Term Liabilities | $30.40M | $4.553M | |
YoY Change | -96.76% | ||
Total Long-Term Liabilities | $123.2M | $4.553M | $73.17M |
YoY Change | 68.38% | -96.82% | 2335.75% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $40.00M | $42.52M | $35.88M |
Total Long-Term Liabilities | $123.2M | $4.553M | $73.17M |
Total Liabilities | $163.1M | $158.0M | $220.8M |
YoY Change | -26.14% | 32.15% | 403.53% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$91.28M | -$54.20M | |
YoY Change | -491.48% | -180.62% | |
Common Stock | $5.000K | $4.000K | |
YoY Change | 16.58% | 33.33% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $78.50M | $77.81M | -$46.13M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $241.6M | $235.8M | $176.1M |
YoY Change | 37.22% | 45.68% | 47.96% |
Cashflow Statement
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $1.420M | $4.050M | -$35.81M |
YoY Change | -103.97% | -112.71% | -636.67% |
Depreciation, Depletion And Amortization | $4.170M | $3.640M | $2.990M |
YoY Change | 39.46% | 32.36% | 20.08% |
Cash From Operating Activities | $8.180M | -$1.670M | $5.680M |
YoY Change | 44.01% | -118.87% | -48.92% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$16.49M | -$14.53M | -$12.86M |
YoY Change | 28.23% | 258.77% | 78.86% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$90.00K | $0.00 | $990.0K |
YoY Change | -109.09% | -100.0% | |
Cash From Investing Activities | -$16.58M | -$14.53M | -$11.87M |
YoY Change | 39.68% | 187.72% | 65.09% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 6.310M | 16.24M | 3.230M |
YoY Change | 95.36% | -210.03% | -132.59% |
NET CHANGE | |||
Cash From Operating Activities | 8.180M | -1.670M | 5.680M |
Cash From Investing Activities | -16.58M | -14.53M | -11.87M |
Cash From Financing Activities | 6.310M | 16.24M | 3.230M |
Net Change In Cash | -2.090M | 40.00K | -2.960M |
YoY Change | -29.39% | -100.36% | -50.5% |
FREE CASH FLOW | |||
Cash From Operating Activities | $8.180M | -$1.670M | $5.680M |
Capital Expenditures | -$16.49M | -$14.53M | -$12.86M |
Free Cash Flow | $24.67M | $12.86M | $18.54M |
YoY Change | 33.06% | -0.31% | 1.26% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2013 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2013-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001552800 | ||
CY2013Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
51192624 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
TILE SHOP HOLDINGS, INC. | ||
dei |
Trading Symbol
TradingSymbol
|
tts | ||
CY2010Q1 | tts |
Common Stock Held By Former Shareholders
CommonStockHeldByFormerShareholders
|
329897 | shares |
CY2012Q4 | tts |
Debt Instrument Basis Spread On Eurodollar Rate
DebtInstrumentBasisSpreadOnEurodollarRate
|
0.01 | pure |
CY2012Q4 | tts |
Debt Instrument Basis Spread On Federal Funds Rate
DebtInstrumentBasisSpreadOnFederalFundsRate
|
0.005 | pure |
CY2012Q3 | tts |
Distribution Made To Member Or Limited Partner Amount Reflected As Distribution Of Retained Earnings
DistributionMadeToMemberOrLimitedPartnerAmountReflectedAsDistributionOfRetainedEarnings
|
52500000 | USD |
tts |
Increase Decrease In Long Term Liabilities And Restricted Cash Net Of Debt Issuance Costs
IncreaseDecreaseInLongTermLiabilitiesAndRestrictedCashNetOfDebtIssuanceCosts
|
3465000 | USD | |
tts |
Increase Decrease In Long Term Liabilities And Restricted Cash Net Of Debt Issuance Costs
IncreaseDecreaseInLongTermLiabilitiesAndRestrictedCashNetOfDebtIssuanceCosts
|
USD | ||
CY2013Q3 | tts |
Inventory Finished Goods In Transit
InventoryFinishedGoodsInTransit
|
10822000 | USD |
CY2012Q4 | tts |
Inventory Finished Goods In Transit
InventoryFinishedGoodsInTransit
|
6679000 | USD |
CY2012Q3 | tts |
Payments For Redemption Of Stock
PaymentsForRedemptionOfStock
|
54960000 | USD |
tts |
Pro Forma Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
ProFormaIncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
USD | ||
tts |
Pro Forma Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
ProFormaIncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-15374000 | USD | |
CY2013Q3 | tts |
Pro Forma Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
ProFormaIncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
USD | |
CY2013Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
USD | |
CY2012Q3 | tts |
Pro Forma Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
ProFormaIncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-36587000 | USD |
tts |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
USD | ||
tts |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
11060000 | USD | |
CY2013Q3 | tts |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
USD | |
CY2012Q3 | tts |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
2150000 | USD |
tts |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
USD | ||
tts |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
-26434000 | USD | |
CY2013Q3 | tts |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
USD | |
CY2012Q3 | tts |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
-38737000 | USD |
tts |
Purchase Of Property Plant Equipment Included In Accounts Payable And Accrued Expenses
PurchaseOfPropertyPlantEquipmentIncludedInAccountsPayableAndAccruedExpenses
|
4625000 | USD | |
tts |
Purchase Of Property Plant Equipment Included In Accounts Payable And Accrued Expenses
PurchaseOfPropertyPlantEquipmentIncludedInAccountsPayableAndAccruedExpenses
|
USD | ||
CY2013Q2 | tts |
Warrant Redemption Price Per Share
WarrantRedemptionPricePerShare
|
0.01 | |
tts |
Warrants Exercised For Cashless Basis
WarrantsExercisedForCashlessBasis
|
6731938 | shares | |
CY2013Q2 | tts |
Warrants Reclassified From Liability To Equity
WarrantsReclassifiedFromLiabilityToEquity
|
7071 | shares |
CY2013Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
25656000 | USD |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
14968000 | USD |
CY2013Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1414000 | USD |
CY2012Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1009000 | USD |
CY2013Q3 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
2156000 | USD |
CY2012Q4 | us-gaap |
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
|
1490000 | USD |
CY2012Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
USD | |
CY2013Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
9808000 | USD |
CY2012Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
7734000 | USD |
CY2013Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
169084000 | USD |
CY2012Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
9434000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
-54219000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
-41707000 | USD | |
CY2013Q3 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
USD | |
CY2012Q3 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
-41707000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2400000 | USD | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
200000 | USD | |
CY2013Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
800000 | USD |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
USD | ||
CY2012Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deferred Tax Assets Noncurrent
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxAssetsNoncurrent
|
5300000 | USD |
CY2013Q3 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
269000 | USD |
CY2012Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
234000 | USD |
CY2013Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
1232000 | USD |
CY2012Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
200000 | USD |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
97000 | USD | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
USD | ||
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2300397 | shares | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
19526732 | shares | |
CY2013Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
394730 | shares |
CY2012Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
19526732 | shares |
CY2013Q3 | us-gaap |
Assets
Assets
|
235758000 | USD |
CY2012Q4 | us-gaap |
Assets
Assets
|
176074000 | USD |
CY2013Q3 | us-gaap |
Assets Current
AssetsCurrent
|
100807000 | USD |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
71813000 | USD |
CY2012Q3 | us-gaap |
Business Acquisition Equity Interest Issued Or Issuable Value Assigned
BusinessAcquisitionEquityInterestIssuedOrIssuableValueAssigned
|
320000000 | USD |
CY2012Q3 | us-gaap |
Business Acquisition Equity Interests Issued Or Issuable Number Of Shares Issued
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued
|
32000000 | shares |
CY2012Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
1420000 | USD |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
62904000 | USD | |
CY2012Q3 | us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
124950000 | USD |
CY2012Q3 | us-gaap |
Cash Acquired In Excess Of Payments To Acquire Business
CashAcquiredInExcessOfPaymentsToAcquireBusiness
|
758000 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3850000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2987000 | USD |
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5960000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6283000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
863000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-323000 | USD | |
CY2013Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
3580004 | shares |
CY2013Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2012Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
51176278 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
43177822 | shares |
CY2012Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
42534884 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
51176278 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
43177822 | shares |
CY2012Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
42534884 | shares |
CY2010Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
32329897 | shares |
CY2013Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
5000 | USD |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
4000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
50705000 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
37025000 | USD | |
CY2013Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
16986000 | USD |
CY2012Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
12196000 | USD |
CY2013Q3 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
4351000 | USD |
CY2012Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
4080000 | USD |
CY2013Q3 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
2850000 | USD |
CY2012Q4 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
1815000 | USD |
us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
149865000 | USD | |
us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
USD | ||
us-gaap |
Debt Conversion Converted Instrument Warrants Or Options Issued1
DebtConversionConvertedInstrumentWarrantsOrOptionsIssued1
|
2790061 | shares | |
us-gaap |
Debt Instrument Basis Spread On Variable Rate1
DebtInstrumentBasisSpreadOnVariableRate1
|
0.02408 | pure | |
CY2012 | us-gaap |
Debt Instrument Basis Spread On Variable Rate1
DebtInstrumentBasisSpreadOnVariableRate1
|
0.02615 | pure |
CY2012Q3 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
69800000 | USD |
CY2013Q3 | us-gaap |
Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
|
0.0425 | pure |
CY2012Q4 | us-gaap |
Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
|
0.0425 | pure |
us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
USD | ||
us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
3897000 | USD | |
CY2013Q3 | us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
USD | |
CY2012Q3 | us-gaap |
Deferred Compensation Arrangement With Individual Compensation Expense
DeferredCompensationArrangementWithIndividualCompensationExpense
|
2624000 | USD |
CY2013Q3 | us-gaap |
Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
|
USD | |
CY2012Q4 | us-gaap |
Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
|
6171000 | USD |
CY2012Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.87 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.75 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.33 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.08 | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-28000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-5300000 | USD | |
CY2013Q3 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
23130000 | USD |
CY2012Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
18583000 | USD |
CY2013Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
10523000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
9364000 | USD |
CY2013Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
19735000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
20865000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
10154000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
7543000 | USD | |
CY2013Q3 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
USD | |
CY2012Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
95645000 | USD |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.75 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.33 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.08 | |
CY2012Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.87 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.42 | pure | |
CY2012Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.4 | pure |
CY2013Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
3194000 | USD |
CY2012Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2912000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-76000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-6000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
121053000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
99438000 | USD | |
CY2013Q3 | us-gaap |
Gross Profit
GrossProfit
|
39814000 | USD |
CY2012Q3 | us-gaap |
Gross Profit
GrossProfit
|
32092000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-26047000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-15374000 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
6807000 | USD |
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-36587000 | USD |
CY2013Q3 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
3246000 | USD |
CY2012Q4 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
2529000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
11036000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-4299000 | USD | |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2757000 | USD |
CY2012Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-4723000 | USD |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
6064000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
4721000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
406000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
358000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-717000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
USD | ||
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-3839000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-1399000 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
102000 | USD | |
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
USD | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
24973000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-3082000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1430000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
3715000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
USD | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
1000000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
|
-1323000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash And Investments
IncreaseDecreaseInRestrictedCashAndInvestments
|
USD | ||
us-gaap |
Interest Expense
InterestExpense
|
1869000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
626000 | USD | |
CY2013Q3 | us-gaap |
Interest Expense
InterestExpense
|
780000 | USD |
CY2012Q3 | us-gaap |
Interest Expense
InterestExpense
|
450000 | USD |
CY2013Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
451000 | USD |
CY2012Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
349000 | USD |
CY2013Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
59508000 | USD |
CY2012Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
39353000 | USD |
CY2013Q3 | us-gaap |
Inventory Net
InventoryNet
|
71863000 | USD |
CY2012Q4 | us-gaap |
Inventory Net
InventoryNet
|
46890000 | USD |
CY2013Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
1533000 | USD |
CY2012Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
858000 | USD |
CY2013Q3 | us-gaap |
Liabilities
Liabilities
|
157953000 | USD |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
220837000 | USD |
CY2013Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
235758000 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
176074000 | USD |
CY2013Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
42517000 | USD |
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
35879000 | USD |
CY2013Q3 | us-gaap |
Line Of Credit Facility Amount Outstanding
LineOfCreditFacilityAmountOutstanding
|
67500000 | USD |
CY2012Q4 | us-gaap |
Line Of Credit Facility Amount Outstanding
LineOfCreditFacilityAmountOutstanding
|
85000000 | USD |
CY2012Q4 | us-gaap |
Line Of Credit Facility Maximum Borrowing Capacity
LineOfCreditFacilityMaximumBorrowingCapacity
|
110000000 | USD |
us-gaap |
Line Of Credit Facility Periodic Payment
LineOfCreditFacilityPeriodicPayment
|
875000 | USD | |
CY2013Q3 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
21500000 | USD |
CY2012Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
25000000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
86521000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
69310000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
3590000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
3860000 | USD |
CY2012Q3 | us-gaap |
Minority Interest Ownership Percentage By Noncontrolling Owners
MinorityInterestOwnershipPercentageByNoncontrollingOwners
|
0.752 | pure |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
24206000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-24676000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-36377000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-17187000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
13034000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
41540000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-37083000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-11075000 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
4050000 | USD |
CY2012Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-31864000 | USD |
us-gaap |
Notes Issued1
NotesIssued1
|
USD | ||
us-gaap |
Notes Issued1
NotesIssued1
|
69771000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
30102000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
26936000 | USD | |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
7607000 | USD |
CY2012Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
5569000 | USD |
CY2013Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
9808000 | USD |
CY2012Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
7734000 | USD |
CY2013Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1090000 | USD |
CY2012Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
966000 | USD |
CY2013Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2363000 | USD |
CY2012Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1316000 | USD |
CY2013Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
4553000 | USD |
CY2012Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
4547000 | USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
2168000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-61000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
23000 | USD | |
CY2013Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-20000 | USD |
CY2012Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000 | USD |
CY2012Q3 | us-gaap |
Other Payments To Acquire Businesses
OtherPaymentsToAcquireBusinesses
|
4644000 | USD |
CY2013Q3 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
5197000 | USD |
CY2012Q4 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
6051000 | USD |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
46000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
USD | ||
us-gaap |
Payments For Repurchase Of Warrants
PaymentsForRepurchaseOfWarrants
|
30108000 | USD | |
us-gaap |
Payments For Repurchase Of Warrants
PaymentsForRepurchaseOfWarrants
|
USD | ||
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
USD | ||
us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
26306000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
300000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
USD | ||
us-gaap |
Payments Of Debt Restructuring Costs
PaymentsOfDebtRestructuringCosts
|
USD | ||
us-gaap |
Payments Of Debt Restructuring Costs
PaymentsOfDebtRestructuringCosts
|
1075000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
USD | ||
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
300000 | USD | |
CY2012Q3 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
4588000 | USD |
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
USD | ||
us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
75000000 | USD | |
CY2012Q3 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
75000000 | USD |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
36377000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
16187000 | USD | |
CY2013Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2012Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2013Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2012Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2013Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2012Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2013Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2012Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2013Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2012Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2013Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1491000 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2017000 | USD |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --><div> <div><!--StartFragment--> <p style="FONT: 10pt Times New Roman, Times, Serif; MARGIN: 0pt 0px"> <strong>Reclassifications:</strong></p> <p style="FONT: 10pt Times New Roman, Times, Serif; MARGIN: 0pt 0px"> <strong> </strong></p> <p style="FONT: 10pt Times New Roman, Times, Serif; MARGIN: 0pt 0px"> Certain accounts in the prior year's audited consolidated financial statements have been reclassified for comparative purposes to conform to the current year's presentation. The reclassification for 2012 was to present the long term portion of debt issuance costs as a long term asset.</p> <p style="TEXT-ALIGN: justify; FONT: bold 10pt Times New Roman, Times, Serif; MARGIN: 0pt 0px"> </p> <!--EndFragment--></div> </div> | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
15000000 | USD | |
CY2012Q3 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
15000000 | USD |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
55526000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
USD | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
USD | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
1205000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
90000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
USD | ||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
82413000 | USD | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
599000 | USD | |
CY2013Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
112853000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
82080000 | USD |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
38738000 | USD | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
1703000 | USD | |
CY2013Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
2133000 | USD |
CY2012Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
USD | |
CY2013Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-91284000 | USD |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-54201000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
171758000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
136463000 | USD | |
CY2013Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
56800000 | USD |
CY2012Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
44288000 | USD |
CY2013Q2 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
4250000 | shares |
CY2013Q2 | us-gaap |
Stock Repurchase Program Authorized Amount
StockRepurchaseProgramAuthorizedAmount
|
46000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
90951000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
68605000 | USD | |
CY2013Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
32207000 | USD |
CY2012Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
23899000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3391000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
263000 | USD | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Exercised
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised
|
7166382 | shares | |
CY2013Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
2058499 | shares |
CY2013Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
12.10 | |
CY2010Q1 | us-gaap |
Shares Issued
SharesIssued
|
32000000 | shares |
CY2013Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
77805000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-44763000 | USD |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
50911104 | shares |
CY2012Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
36581888 | shares |
CY2013Q2 | us-gaap |
Stock Repurchase Program Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased
|
1986290 | shares |
CY2013Q1 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
30100000 | USD |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
shares | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
shares | ||
CY2013Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
980924 | shares |
CY2012Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49129577 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
33544079 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
51892028 | shares |
CY2012Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
36581888 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49129577 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33544079 | shares |