2016 Q2 Form 10-Q Financial Statement
#000156459017016986 Filed on August 09, 2017
Income Statement
Concept | 2016 Q2 |
---|---|
Revenue | $417.0K |
YoY Change | 230.95% |
Cost Of Revenue | |
YoY Change | |
Gross Profit | |
YoY Change | |
Gross Profit Margin | |
Selling, General & Admin | $3.650M |
YoY Change | 91.1% |
% of Gross Profit | |
Research & Development | $8.401M |
YoY Change | 354.11% |
% of Gross Profit | |
Depreciation & Amortization | $190.0K |
YoY Change | 111.11% |
% of Gross Profit | |
Operating Expenses | $12.06M |
YoY Change | 221.04% |
Operating Profit | -$11.64M |
YoY Change | 220.69% |
Interest Expense | $106.0K |
YoY Change | -806.67% |
% of Operating Profit | |
Other Income/Expense, Net | $121.0K |
YoY Change | -650.0% |
Pretax Income | -$11.52M |
YoY Change | 215.45% |
Income Tax | $48.00K |
% Of Pretax Income | |
Net Earnings | -$11.57M |
YoY Change | 212.57% |
Net Earnings / Revenue | -2773.38% |
Basic Earnings Per Share | |
Diluted Earnings Per Share | -$509.5K |
COMMON SHARES | |
Basic Shares Outstanding | 23.43M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2016 Q2 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $181.8M |
YoY Change | 2230.77% |
Cash & Equivalents | $181.8M |
Short-Term Investments | |
Other Short-Term Assets | $2.200M |
YoY Change | 175.0% |
Inventory | |
Prepaid Expenses | |
Receivables | |
Other Receivables | |
Total Short-Term Assets | $183.9M |
YoY Change | 2038.85% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $5.093M |
YoY Change | 182.94% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | |
YoY Change | |
Other Assets | $1.300M |
YoY Change | 18.18% |
Total Long-Term Assets | $6.397M |
YoY Change | 113.23% |
TOTAL ASSETS | |
Total Short-Term Assets | $183.9M |
Total Long-Term Assets | $6.397M |
Total Assets | $190.3M |
YoY Change | 1540.84% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $3.899M |
YoY Change | 85.67% |
Accrued Expenses | $2.200M |
YoY Change | 1000.0% |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $0.00 |
YoY Change | |
Long-Term Debt Due | $100.0K |
YoY Change | 0.0% |
Total Short-Term Liabilities | $8.647M |
YoY Change | 245.88% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $0.00 |
YoY Change | -100.0% |
Other Long-Term Liabilities | $409.0K |
YoY Change | |
Total Long-Term Liabilities | $7.539M |
YoY Change | 7439.0% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $8.647M |
Total Long-Term Liabilities | $7.539M |
Total Liabilities | $16.19M |
YoY Change | 522.54% |
SHAREHOLDERS EQUITY | |
Retained Earnings | -$54.49M |
YoY Change | |
Common Stock | $215.4M |
YoY Change | |
Preferred Stock | |
YoY Change | |
Treasury Stock (at cost) | |
YoY Change | |
Treasury Stock Shares | |
Shareholders Equity | $166.3M |
YoY Change | |
Total Liabilities & Shareholders Equity | $190.3M |
YoY Change | 1540.84% |
Cashflow Statement
Concept | 2016 Q2 |
---|---|
OPERATING ACTIVITIES | |
Net Income | -$11.57M |
YoY Change | 212.57% |
Depreciation, Depletion And Amortization | $190.0K |
YoY Change | 111.11% |
Cash From Operating Activities | $390.0K |
YoY Change | -128.06% |
INVESTING ACTIVITIES | |
Capital Expenditures | -$870.0K |
YoY Change | 141.67% |
Acquisitions | |
YoY Change | |
Other Investing Activities | $0.00 |
YoY Change | -100.0% |
Cash From Investing Activities | -$870.0K |
YoY Change | -36.03% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | 28.94M |
YoY Change | 144600.0% |
NET CHANGE | |
Cash From Operating Activities | 390.0K |
Cash From Investing Activities | -870.0K |
Cash From Financing Activities | 28.94M |
Net Change In Cash | 28.46M |
YoY Change | -1142.49% |
FREE CASH FLOW | |
Cash From Operating Activities | $390.0K |
Capital Expenditures | -$870.0K |
Free Cash Flow | $1.260M |
YoY Change | -222.33% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q4 | us-gaap |
Other Assets
OtherAssets
|
53000 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
4943000 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
560000 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
164811000 | |
CY2016Q4 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
3601000 | |
CY2016Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
62000 | |
CY2016Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
4434000 | |
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
43000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
2343000 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
2069000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1685000 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1183000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
164000 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
1208000 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1352000 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
9583000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
1274000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-9000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-37506000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-6746000 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
5000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
4000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
9202000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1563000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-9207000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-1559000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
93514000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
30000000 | ||
us-gaap |
Payments For Repurchase Of Initial Public Offering
PaymentsForRepurchaseOfInitialPublicOffering
|
1075000 | ||
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
31000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
243000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
28000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
28922000 | ||
us-gaap |
Effect Of Exchange Rate On Cash Continuing Operations
EffectOfExchangeRateOnCashContinuingOperations
|
-72000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
20545000 | ||
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
181765000 | |
wve |
Deferred Follow On Offering Costs In Accrued Expenses
DeferredFollowOnOfferingCostsInAccruedExpenses
|
5000 | ||
us-gaap |
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
|
2987000 | ||
CY2017Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2968000 |