2016 Q4 Form 10-Q Financial Statement
#000162828016020751 Filed on November 03, 2016
Income Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
Revenue | $54.55M | $8.702M | $19.16M |
YoY Change | -11.08% | -54.58% | |
Cost Of Revenue | $35.45M | $4.341M | $11.79M |
YoY Change | -63.17% | ||
Gross Profit | $19.10M | $4.361M | $7.373M |
YoY Change | -40.85% | ||
Gross Profit Margin | 35.01% | 50.11% | 38.48% |
Selling, General & Admin | $15.90M | $3.862M | $3.927M |
YoY Change | -1.66% | ||
% of Gross Profit | 83.24% | 88.56% | 53.26% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $15.90M | $3.862M | $3.927M |
YoY Change | -1.66% | ||
Operating Profit | -$38.77M | -$9.542M | -$5.608M |
YoY Change | 70.15% | ||
Interest Expense | $573.0K | $625.0K | |
YoY Change | -8.32% | ||
% of Operating Profit | |||
Other Income/Expense, Net | $1.199M | $1.870M | $838.0K |
YoY Change | 123.15% | ||
Pretax Income | |||
YoY Change | |||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$8.076M | -$5.395M | |
YoY Change | 49.69% | ||
Net Earnings / Revenue | -92.81% | -28.16% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | |||
COMMON SHARES | |||
Basic Shares Outstanding | 66.21M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | $16.90M | $17.53M | $17.74M |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | $16.76M | $26.76M | |
Prepaid Expenses | $2.104M | $1.263M | |
Receivables | $364.0K | ||
Other Receivables | |||
Total Short-Term Assets | $36.13M | $46.10M | |
YoY Change | -26.25% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $37.58M | $38.86M | |
YoY Change | 29.29% | ||
Goodwill | |||
YoY Change | |||
Intangibles | $5.799M | $6.097M | |
YoY Change | -36.39% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $160.3M | $160.2M | |
YoY Change | 11.89% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $36.13M | $46.10M | |
Total Long-Term Assets | $160.3M | $160.2M | |
Total Assets | $196.5M | $206.3M | |
YoY Change | 2.17% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.150M | ||
YoY Change | -67.71% | ||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | |||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $12.11M | $15.46M | |
YoY Change | -12.62% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | |||
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | |||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $12.11M | $15.46M | |
Total Long-Term Liabilities | |||
Total Liabilities | $58.59M | $58.98M | |
YoY Change | 10.99% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$281.5M | -$269.4M | |
YoY Change | 16.28% | ||
Common Stock | $412.3M | $410.2M | |
YoY Change | 10.27% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $134.1M | $143.4M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $196.5M | $206.3M | |
YoY Change | 2.17% |
Cashflow Statement
Concept | 2016 Q4 | 2016 Q3 | 2015 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$8.076M | -$5.395M | |
YoY Change | 49.69% | ||
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | |||
YoY Change | |||
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | |||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $13.79M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | |||
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | |||
Cash From Investing Activities | |||
Cash From Financing Activities | |||
Net Change In Cash | |||
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | |||
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
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
|
2016 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001385849 | ||
CY2016Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
66205153 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
ENERGY FUELS INC | ||
dei |
Trading Symbol
TradingSymbol
|
efr | ||
efr |
Acquisition Of Alta Mesa Net Of Cash Acquired
AcquisitionOfAltaMesaNetOfCashAcquired
|
0 | USD | |
efr |
Acquisition Of Alta Mesa Net Of Cash Acquired
AcquisitionOfAltaMesaNetOfCashAcquired
|
-1290000 | USD | |
efr |
Acquisition Of Roca Honda Net Of Cash
AcquisitionOfRocaHondaNetOfCash
|
0 | USD | |
efr |
Acquisition Of Roca Honda Net Of Cash
AcquisitionOfRocaHondaNetOfCash
|
101000 | USD | |
CY2015 | efr |
Acquisition Of Uranerz
AcquisitionOfUranerz
|
2145000 | USD |
efr |
Acquisition Of Uranerz
AcquisitionOfUranerz
|
5454000 | USD | |
efr |
Average Trading Price Is Not Less Than Percent Of The Conversion Price
AverageTradingPriceIsNotLessThanPercentOfTheConversionPrice
|
1.25 | ||
efr |
Cash Paid For Reclamation And Remediation Activities
CashPaidForReclamationAndRemediationActivities
|
-239000 | USD | |
efr |
Cash Paid For Reclamation And Remediation Activities
CashPaidForReclamationAndRemediationActivities
|
-1376000 | USD | |
efr |
Change In Cash Deposited With Regulatory Agencies For Asset Retirement Obligations
ChangeInCashDepositedWithRegulatoryAgenciesForAssetRetirementObligations
|
-5267000 | USD | |
efr |
Change In Cash Deposited With Regulatory Agencies For Asset Retirement Obligations
ChangeInCashDepositedWithRegulatoryAgenciesForAssetRetirementObligations
|
4115000 | USD | |
CY2015Q3 | efr |
Change In Value Of Convertible Debentures
ChangeInValueOfConvertibleDebentures
|
-18000 | USD |
efr |
Change In Value Of Convertible Debentures
ChangeInValueOfConvertibleDebentures
|
890000 | USD | |
CY2016Q3 | efr |
Change In Value Of Convertible Debentures
ChangeInValueOfConvertibleDebentures
|
-323000 | USD |
efr |
Value Of Stock Options Granted
ValueOfStockOptionsGranted
|
1688000 | USD | |
efr |
Replacement Of Options From Business Combinations And Asset Acquisitions
ReplacementOfOptionsFromBusinessCombinationsAndAssetAcquisitions
|
0 | USD | |
efr |
Component Of Other Income Expense
ComponentOfOtherIncomeExpense
|
814000 | USD | |
efr |
Change In Value Of Convertible Debentures
ChangeInValueOfConvertibleDebentures
|
666000 | USD | |
CY2015Q3 | efr |
Change In Value Of Investments Accounted At Fair Value
ChangeInValueOfInvestmentsAccountedAtFairValue
|
150000 | USD |
efr |
Change In Value Of Investments Accounted At Fair Value
ChangeInValueOfInvestmentsAccountedAtFairValue
|
112000 | USD | |
CY2016Q3 | efr |
Change In Value Of Investments Accounted At Fair Value
ChangeInValueOfInvestmentsAccountedAtFairValue
|
0 | USD |
efr |
Change In Value Of Investments Accounted At Fair Value
ChangeInValueOfInvestmentsAccountedAtFairValue
|
0 | USD | |
CY2015Q3 | efr |
Change In Value Of Warrant Liabilities
ChangeInValueOfWarrantLiabilities
|
712000 | USD |
efr |
Change In Value Of Warrant Liabilities
ChangeInValueOfWarrantLiabilities
|
712000 | USD | |
CY2016Q3 | efr |
Change In Value Of Warrant Liabilities
ChangeInValueOfWarrantLiabilities
|
1178000 | USD |
efr |
Change In Value Of Warrant Liabilities
ChangeInValueOfWarrantLiabilities
|
1879000 | USD | |
CY2016Q3 | efr |
Classof Warrantor Right Issued
ClassofWarrantorRightIssued
|
4168750 | shares |
CY2015Q3 | efr |
Component Of Other Income Expense
ComponentOfOtherIncomeExpense
|
-63000 | USD |
efr |
Component Of Other Income Expense
ComponentOfOtherIncomeExpense
|
379000 | USD | |
CY2016Q3 | efr |
Component Of Other Income Expense
ComponentOfOtherIncomeExpense
|
333000 | USD |
CY2012Q3 | efr |
Consecutive Trading Days
ConsecutiveTradingDays
|
P20D | |
efr |
Consecutive Trading Days
ConsecutiveTradingDays
|
P20D | ||
CY2016Q3 | efr |
Conversion Price Per Share
ConversionPricePerShare
|
15.00 | |
CY2016Q3 | efr |
Conversion Price Per Share
ConversionPricePerShare
|
4.15 | |
CY2016Q3 | efr |
Debentures Held By The Debentureholders
DebenturesHeldByTheDebentureholders
|
0.2 | |
CY2015Q4 | efr |
Finance Leases And Other
FinanceLeasesAndOther
|
41000 | USD |
CY2016Q3 | efr |
Finance Leases And Other
FinanceLeasesAndOther
|
0 | USD |
CY2015Q4 | efr |
Inflation Rate
InflationRate
|
0.020 | |
CY2016Q3 | efr |
Inflation Rate
InflationRate
|
0.020 | |
CY2015Q4 | efr |
Inventory Of Ore In Stockpiles
InventoryOfOreInStockpiles
|
7767000 | USD |
CY2016Q3 | efr |
Inventory Of Ore In Stockpiles
InventoryOfOreInStockpiles
|
3129000 | USD |
efr |
Issuance Of Common Shares For Acquisition Of Alta Mesa
IssuanceOfCommonSharesForAcquisitionOfAltaMesa
|
0 | USD | |
efr |
Issuance Of Common Shares For Acquisition Of Alta Mesa
IssuanceOfCommonSharesForAcquisitionOfAltaMesa
|
11378000 | USD | |
efr |
Issuance Of Common Shares For Acquisition Of Four Zero Roca Honda
IssuanceOfCommonSharesForAcquisitionOfFourZeroRocaHonda
|
0 | USD | |
efr |
Issuance Of Common Shares For Acquisition Of Four Zero Roca Honda
IssuanceOfCommonSharesForAcquisitionOfFourZeroRocaHonda
|
2679000 | USD | |
efr |
Issuance Of Common Shares Options And Warrants For Acquisition Of Uranerz Energy Corporation
IssuanceOfCommonSharesOptionsAndWarrantsForAcquisitionOfUranerzEnergyCorporation
|
110268000 | USD | |
efr |
Issuance Of Common Shares Options And Warrants For Acquisition Of Uranerz Energy Corporation
IssuanceOfCommonSharesOptionsAndWarrantsForAcquisitionOfUranerzEnergyCorporation
|
0 | USD | |
efr |
Issuance Of Secured Notes For Acquisition Of Mineral Properties
IssuanceOfSecuredNotesForAcquisitionOfMineralProperties
|
446000 | USD | |
efr |
Issuance Of Secured Notes For Acquisition Of Mineral Properties
IssuanceOfSecuredNotesForAcquisitionOfMineralProperties
|
0 | USD | |
efr |
Loss On Revaluation Of Convertible Debentures
LossOnRevaluationOfConvertibleDebentures
|
870000 | USD | |
efr |
Loss On Revaluation Of Convertible Debentures
LossOnRevaluationOfConvertibleDebentures
|
670000 | USD | |
CY2015Q3 | efr |
Mineral Properties Abandonment Costs
MineralPropertiesAbandonmentCosts
|
0 | USD |
efr |
Mineral Properties Abandonment Costs
MineralPropertiesAbandonmentCosts
|
0 | USD | |
CY2016Q3 | efr |
Mineral Properties Abandonment Costs
MineralPropertiesAbandonmentCosts
|
1005000 | USD |
efr |
Mineral Properties Abandonment Costs
MineralPropertiesAbandonmentCosts
|
1036000 | USD | |
CY2015Q4 | efr |
Mineral Properties Held For Sale
MineralPropertiesHeldForSale
|
1301000 | USD |
CY2016Q3 | efr |
Mineral Properties Held For Sale
MineralPropertiesHeldForSale
|
0 | USD |
efr |
Miscellaneous Non Cash Income Expenses
MiscellaneousNonCashIncomeExpenses
|
2975000 | USD | |
efr |
Miscellaneous Non Cash Income Expenses
MiscellaneousNonCashIncomeExpenses
|
-1819000 | USD | |
efr |
Operations Whose Revenues Earnings Or Losses Or Assets Exceed Total Consolidated Revenue
OperationsWhoseRevenuesEarningsOrLossesOrAssetsExceedTotalConsolidatedRevenue
|
0.10 | ||
CY2016Q3 | efr |
Partners Capital Account Units Soldin Public Offering Common Sharesper Unit
PartnersCapitalAccountUnitsSoldinPublicOfferingCommonSharesperUnit
|
1 | shares |
CY2016Q3 | efr |
Partners Capital Account Units Soldin Public Offering Warrantsper Unit
PartnersCapitalAccountUnitsSoldinPublicOfferingWarrantsperUnit
|
0.5 | shares |
CY2016Q3 | efr |
Price Of Aggregate Principal Amount Redeemed
PriceOfAggregatePrincipalAmountRedeemed
|
1.01 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
810000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
284000 | USD | |
CY2012Q3 | efr |
Price Per Debenture Issuance
PricePerDebentureIssuance
|
1000 | CAD |
CY2016Q3 | efr |
Principal Amount Of Debenture Classified As Current Liability
PrincipalAmountOfDebentureClassifiedAsCurrentLiability
|
0.20 | |
us-gaap |
Interest Expense
InterestExpense
|
1391000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3572000 | USD | |
CY2015 | efr |
Refunds And Returns For The Period
RefundsAndReturnsForThePeriod
|
5268000 | USD |
efr |
Refunds And Returns For The Period
RefundsAndReturnsForThePeriod
|
0 | USD | |
CY2015Q3 | efr |
Replacement Of Options From Business Combinations And Asset Acquisitions
ReplacementOfOptionsFromBusinessCombinationsAndAssetAcquisitions
|
0 | USD |
efr |
Replacement Of Options From Business Combinations And Asset Acquisitions
ReplacementOfOptionsFromBusinessCombinationsAndAssetAcquisitions
|
3683000 | USD | |
CY2016Q3 | efr |
Replacement Of Options From Business Combinations And Asset Acquisitions
ReplacementOfOptionsFromBusinessCombinationsAndAssetAcquisitions
|
0 | USD |
CY2016Q3 | efr |
Unrealized Gain On Available For Sale Assets
UnrealizedGainOnAvailableForSaleAssets
|
135000 | USD |
efr |
Unrealized Gain On Available For Sale Assets
UnrealizedGainOnAvailableForSaleAssets
|
252000 | USD | |
CY2015Q3 | efr |
Value Of Stock Options Granted
ValueOfStockOptionsGranted
|
22000 | USD |
efr |
Value Of Stock Options Granted
ValueOfStockOptionsGranted
|
4493000 | USD | |
CY2016Q3 | efr |
Value Of Stock Options Granted
ValueOfStockOptionsGranted
|
576000 | USD |
CY2016Q3 | efr |
Principal Amount Purchased Plus Accrued And Unpaid Interest
PrincipalAmountPurchasedPlusAccruedAndUnpaidInterest
|
1 | |
efr |
Proceedsfrom Sale Of Mineral Properties
ProceedsfromSaleOfMineralProperties
|
0 | USD | |
efr |
Proceedsfrom Sale Of Mineral Properties
ProceedsfromSaleOfMineralProperties
|
845000 | USD | |
CY2012Q3 | efr |
Public Offering Of Floating Rate Convertible Unsecured Subordinated Debentures
PublicOfferingOfFloatingRateConvertibleUnsecuredSubordinatedDebentures
|
22000 | shares |
CY2015 | efr |
Restricted Cash From Acquisitions
RestrictedCashFromAcquisitions
|
2100000 | USD |
efr |
Restricted Cash From Acquisitions
RestrictedCashFromAcquisitions
|
4478000 | USD | |
CY2015 | efr |
Revision Of Estimate
RevisionOfEstimate
|
877000 | USD |
efr |
Revision Of Estimate
RevisionOfEstimate
|
71000 | USD | |
efr |
Shares Issed For Acquistion Of Alta Mesa
SharesIssedForAcquistionOfAltaMesa
|
11378000 | USD | |
efr |
Shares Issued For Acquisition Of Four Zero Roca Honda
SharesIssuedForAcquisitionOfFourZeroRocaHonda
|
2679000 | USD | |
efr |
Shares Issued For Cash By At The Market Offering
SharesIssuedForCashByAtTheMarketOffering
|
539000 | USD | |
CY2015Q4 | efr |
Undiscounted Decommissioning Liability
UndiscountedDecommissioningLiability
|
32300000 | USD |
CY2016Q3 | efr |
Undiscounted Decommissioning Liability
UndiscountedDecommissioningLiability
|
41540000 | USD |
CY2015Q3 | efr |
Unrealized Gain On Available For Sale Assets
UnrealizedGainOnAvailableForSaleAssets
|
201000 | USD |
efr |
Unrealized Gain On Available For Sale Assets
UnrealizedGainOnAvailableForSaleAssets
|
119000 | USD | |
CY2012Q3 | efr |
Volume Weighted Average Trading Price Of The Common Shares
VolumeWeightedAverageTradingPriceOfTheCommonShares
|
0.95 | |
CY2015Q4 | efr |
Wyoming Industrial Development Revenue Bond Loan Current
WyomingIndustrialDevelopmentRevenueBondLoanCurrent
|
3291000 | USD |
CY2016Q3 | efr |
Wyoming Industrial Development Revenue Bond Loan Current
WyomingIndustrialDevelopmentRevenueBondLoanCurrent
|
3179000 | USD |
CY2015Q4 | efr |
Wyoming Industrial Development Revenue Bond Loan Noncurrent
WyomingIndustrialDevelopmentRevenueBondLoanNoncurrent
|
14078000 | USD |
CY2016Q3 | efr |
Wyoming Industrial Development Revenue Bond Loan Noncurrent
WyomingIndustrialDevelopmentRevenueBondLoanNoncurrent
|
11678000 | USD |
CY2015Q4 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
2617000 | USD |
CY2016Q3 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
550000 | USD |
CY2015Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
9274000 | USD |
CY2016Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
8698000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
13248000 | USD |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
17202000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
3505000 | USD |
CY2016Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
2582000 | USD |
CY2015Q3 | us-gaap |
Acquisition Costs
AcquisitionCosts
|
190000 | USD |
us-gaap |
Acquisition Costs
AcquisitionCosts
|
6777000 | USD | |
CY2016Q3 | us-gaap |
Acquisition Costs
AcquisitionCosts
|
0 | USD |
us-gaap |
Acquisition Costs
AcquisitionCosts
|
0 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
2330000 | USD | |
CY2015Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
22000 | USD |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
15457000 | USD |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
66205153 | shares |
CY2016Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
583000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
3021000 | USD | |
CY2016Q3 | us-gaap |
Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
|
12889000 | USD |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
576000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1688000 | USD | |
CY2015Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1772000 | USD |
CY2015Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6240000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6240000 | shares | |
CY2016Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
10900000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
10900000 | shares | |
CY2014Q4 | us-gaap |
Asset Retirement Obligation
AssetRetirementObligation
|
5683000 | USD |
CY2015Q4 | us-gaap |
Asset Retirement Obligation
AssetRetirementObligation
|
8573000 | USD |
CY2016Q3 | us-gaap |
Asset Retirement Obligation
AssetRetirementObligation
|
13249000 | USD |
CY2015Q3 | us-gaap |
Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
|
143000 | USD |
us-gaap |
Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
|
350000 | USD | |
CY2015 | us-gaap |
Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
|
494000 | USD |
CY2016Q3 | us-gaap |
Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
|
175000 | USD |
us-gaap |
Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
|
526000 | USD | |
CY2015Q4 | us-gaap |
Asset Retirement Obligation Current
AssetRetirementObligationCurrent
|
1000000 | USD |
CY2016Q3 | us-gaap |
Asset Retirement Obligation Current
AssetRetirementObligationCurrent
|
360000 | USD |
CY2015 | us-gaap |
Asset Retirement Obligation Liabilities Settled
AssetRetirementObligationLiabilitiesSettled
|
626000 | USD |
us-gaap |
Asset Retirement Obligation Liabilities Settled
AssetRetirementObligationLiabilitiesSettled
|
1375000 | USD | |
us-gaap |
Asset Retirement Obligation Revision Of Estimate
AssetRetirementObligationRevisionOfEstimate
|
0 | USD | |
us-gaap |
Asset Retirement Obligation Revision Of Estimate
AssetRetirementObligationRevisionOfEstimate
|
-71000 | USD | |
CY2015Q4 | us-gaap |
Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
|
7573000 | USD |
CY2015Q4 | us-gaap |
Assets
Assets
|
192280000 | USD |
CY2016Q3 | us-gaap |
Assets
Assets
|
206332000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
48987000 | USD |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
46098000 | USD |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
2457000 | USD | |
us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
0 | USD | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10411000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
17741000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
12965000 | USD |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
17530000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
7474000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
4467000 | USD | |
CY2016Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
2.45 | |
CY2016Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
2.45 | |
CY2016Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
4168750 | shares |
CY2015Q4 | us-gaap |
Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
|
0 | USD |
CY2016Q3 | us-gaap |
Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
|
4115000 | USD |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
46519132 | shares |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
51000 | USD | |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
8337500 | shares |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
46519132 | shares |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
410241000 | USD |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-4348000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-8175000 | USD | |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-8811000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
373000 | USD | |
CY2016Q3 | us-gaap |
Construction And Development Costs
ConstructionAndDevelopmentCosts
|
6252000 | USD |
us-gaap |
Construction And Development Costs
ConstructionAndDevelopmentCosts
|
17138000 | USD | |
CY2015Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
0 | USD |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
66205153 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
373934000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-28474000 | USD | |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-51000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-51000 | USD | |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-169000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-259000 | USD | |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-4297000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-8124000 | USD | |
CY2016Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-8642000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-28215000 | USD | |
CY2015Q3 | us-gaap |
Construction And Development Costs
ConstructionAndDevelopmentCosts
|
3934000 | USD |
us-gaap |
Construction And Development Costs
ConstructionAndDevelopmentCosts
|
4636000 | USD | |
CY2016Q3 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
3220000 | USD |
CY2016Q3 | us-gaap |
Convertible Debt Fair Value Disclosures
ConvertibleDebtFairValueDisclosures
|
16101000 | USD |
CY2015Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
14624000 | USD |
CY2016Q3 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
12881000 | USD |
CY2015Q3 | us-gaap |
Cost Of Other Property Operating Expense
CostOfOtherPropertyOperatingExpense
|
1015000 | USD |
us-gaap |
Cost Of Other Property Operating Expense
CostOfOtherPropertyOperatingExpense
|
4335000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Other Property Operating Expense
CostOfOtherPropertyOperatingExpense
|
647000 | USD |
us-gaap |
Cost Of Other Property Operating Expense
CostOfOtherPropertyOperatingExpense
|
4178000 | USD | |
CY2015Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
11786000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
29012000 | USD | |
CY2016Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
4341000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
20583000 | USD | |
CY2012Q3 | us-gaap |
Debt Current
DebtCurrent
|
1000 | CAD |
CY2013Q4 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.0575 | |
CY2015Q1 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.07 | |
CY2015Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
2165000 | USD |
CY2016Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
2407000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3654000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3651000 | USD | |
CY2015Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.12 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.36 | ||
CY2016Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.14 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.51 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-144000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
98000 | USD | |
CY2015Q1 | us-gaap |
Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
|
0.50 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | ||
CY2016Q3 | us-gaap |
Fair Value Net Asset Liability
FairValueNetAssetLiability
|
-18693000 | USD |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
-919000 | USD | |
us-gaap |
Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
|
148000 | USD | |
CY2015Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3887000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
9223000 | USD | |
CY2016Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3815000 | USD |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-1063000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
318000 | USD | |
CY2016Q3 | us-gaap |
Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
|
0 | USD |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
242000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-3572000 | USD | |
us-gaap |
Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
|
0 | USD | |
CY2015Q3 | us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-5344000 | USD |
us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-10607000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-4417000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
11928000 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
205000 | USD | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-476000 | USD | |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
9117000 | USD |
CY2016Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6097000 | USD |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
625000 | USD |
CY2015Q3 | us-gaap |
Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
|
2000000 | USD |
us-gaap |
Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
|
2000000 | USD | |
CY2016Q3 | us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-8076000 | USD |
us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-27292000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
-0.12 | |
us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
-0.36 | ||
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
-0.14 | |
us-gaap |
Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
|
-0.51 | ||
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
-106000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
-2221000 | USD | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
573000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
1734000 | USD | |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
30671000 | USD |
CY2016Q3 | us-gaap |
Inventory Net
InventoryNet
|
26755000 | USD |
CY2015Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
3004000 | USD |
CY2016Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
3422000 | USD |
CY2015Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
19900000 | USD |
CY2016Q3 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
20204000 | USD |
CY2015Q3 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
0 | USD |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
0 | USD | |
CY2016Q3 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
1379000 | USD |
CY2016Q3 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
1380000 | USD |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
3000000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
2998000 | USD | |
CY2015Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
21000 | USD |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
60000 | USD | |
CY2016Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
36000 | USD |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
76000 | USD | |
CY2016Q3 | us-gaap |
Investments Fair Value Disclosure
InvestmentsFairValueDisclosure
|
1071000 | USD |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
52793000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
192280000 | USD |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
206332000 | USD |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
58975000 | USD |
CY2015Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
3582000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
13856000 | USD |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4616000 | USD | |
CY2016Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
6399000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
28937000 | USD |
CY2016Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
24559000 | USD |
CY2015Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
28937000 | USD |
CY2016Q3 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
24559000 | USD |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
64000 | USD | |
CY2015Q4 | us-gaap |
Mineral Properties Net
MineralPropertiesNet
|
91031000 | USD |
CY2016Q3 | us-gaap |
Mineral Properties Net
MineralPropertiesNet
|
92625000 | USD |
CY2015Q4 | us-gaap |
Minority Interest
MinorityInterest
|
4156000 | USD |
CY2016Q3 | us-gaap |
Minority Interest
MinorityInterest
|
3934000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-410000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
22955000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
3108000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4523000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
4776000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-13965000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5395000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-10658000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8245000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-27551000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
51000 | USD |
CY2016Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
169000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
259000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-5344000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-10607000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-8076000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-27292000 | USD | |
us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
37000 | USD | |
CY2016Q3 | us-gaap |
Notes And Loans Payable
NotesAndLoansPayable
|
14860000 | USD |
CY2015Q1 | us-gaap |
Notes And Loans Payable
NotesAndLoansPayable
|
450000 | USD |
CY2015Q4 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
1096000 | USD |
CY2016Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
1080000 | USD |
CY2016Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
3180000 | USD |
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
2 | ||
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5608000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-9640000 | USD | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-9542000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-27920000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
846000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
2364000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-701000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-1175000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
1047000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
2483000 | USD | |
CY2016Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-566000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-923000 | USD | |
CY2015Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
11000 | USD |
CY2016Q3 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
0 | USD |
CY2015Q3 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
838000 | USD |
CY2016Q3 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
1870000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
2103000 | USD | |
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
838000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
373000 | USD | |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1870000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2103000 | USD | |
CY2016Q3 | us-gaap |
Partners Capital Account Units Sold In Public Offering
PartnersCapitalAccountUnitsSoldInPublicOffering
|
8337500 | shares |
CY2015Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1433000 | USD |
CY2016Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1263000 | USD |
CY2016Q3 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
13790000 | USD |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
3000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
25291000 | USD | |
CY2012Q3 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
21550000 | CAD |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
187000 | USD | |
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
37000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
184000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
18000 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
42317000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
56061000 | USD |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
29069000 | USD |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
38859000 | USD |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
784000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
2391000 | USD | |
CY2014Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
16148000 | USD |
CY2015Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
12980000 | USD |
CY2016Q3 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
21573000 | USD |
CY2015Q4 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
12980000 | USD |
CY2016Q3 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
21573000 | USD |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-242108000 | USD |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-269400000 | USD |
CY2015Q3 | us-gaap |
Revenues
Revenues
|
19159000 | USD |
us-gaap |
Revenues
Revenues
|
50464000 | USD | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
8702000 | USD |
us-gaap |
Revenues
Revenues
|
33704000 | USD | |
CY2015Q4 | us-gaap |
Secured Debt Current
SecuredDebtCurrent
|
250000 | USD |
CY2016Q3 | us-gaap |
Secured Debt Current
SecuredDebtCurrent
|
0 | USD |
CY2015Q4 | us-gaap |
Secured Long Term Debt
SecuredLongTermDebt
|
224000 | USD |
CY2016Q3 | us-gaap |
Secured Long Term Debt
SecuredLongTermDebt
|
0 | USD |
CY2015Q3 | us-gaap |
Selling Expense
SellingExpense
|
40000 | USD |
us-gaap |
Selling Expense
SellingExpense
|
199000 | USD | |
CY2016Q3 | us-gaap |
Selling Expense
SellingExpense
|
47000 | USD |
us-gaap |
Selling Expense
SellingExpense
|
216000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
810000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1688000 | USD | |
CY2015 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
335558 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
106562 | shares | |
CY2015 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
574486 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
272528 | shares | |
CY2015 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
2176330 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
449540 | shares | |
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
905413 | shares |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
2122897 | shares |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
2184978 | shares |
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
10.05 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
6.54 | |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
5.81 | |
CY2015 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
3.78 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
2.12 | ||
CY2015 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
7.42 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
8.02 | ||
CY2015 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
7.29 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
5.95 | ||
CY2015 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
6.02 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
2.13 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P5Y | ||
CY2016Q3 | us-gaap |
Shares Issued Price Per Share
SharesIssuedPricePerShare
|
1.80 | |
CY2016Q3 | us-gaap |
Stock And Warrants Issued During Period Value Preferred Stock And Warrants
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
3170000 | USD |
us-gaap |
Stock And Warrants Issued During Period Value Preferred Stock And Warrants
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
2926000 | USD | |
CY2015 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
48802 | shares |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
8369 | shares | |
us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
0 | USD | |
us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
479000 | USD | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
21856000 | USD | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
1688000 | USD | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
18000 | USD | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
135331000 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
143423000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
139487000 | USD |
CY2016Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
147357000 | USD |
CY2015Q4 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
262000 | USD |
CY2016Q3 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
3663000 | USD |
CY2015Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
45117145 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
29358102 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
58630457 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
53161608 | shares |