XML 1060 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Unaudited Condensed Consolidated Statements of Operations (USD $)
3 Months Ended 12 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Dec. 31, 2014
Dec. 31, 2013
Revenues        
Net licensing revenue $ 6,524,000us-gaap_LicensesRevenue $ 3,540,000us-gaap_LicensesRevenue $ 19,125,000us-gaap_LicensesRevenue $ 11,546,000us-gaap_LicensesRevenue
Design and service fee revenue     1,455,000us-gaap_OtherOperatingIncome 1,619,000us-gaap_OtherOperatingIncome
Net e-commerce sales 67,000us-gaap_SalesRevenueServicesNet 0us-gaap_SalesRevenueServicesNet 127,000us-gaap_SalesRevenueServicesNet 0us-gaap_SalesRevenueServicesNet
Total revenues 6,591,000us-gaap_SalesRevenueNet 3,540,000us-gaap_SalesRevenueNet 20,707,000us-gaap_SalesRevenueNet 13,165,000us-gaap_SalesRevenueNet
Cost of goods sold 45,000us-gaap_CostOfGoodsSold 0us-gaap_CostOfGoodsSold 73,000us-gaap_CostOfGoodsSold 0us-gaap_CostOfGoodsSold
Gross profit 6,546,000us-gaap_GrossProfit 3,540,000us-gaap_GrossProfit 20,634,000us-gaap_GrossProfit 13,165,000us-gaap_GrossProfit
Operating expenses        
Salaries, benefits and employment taxes 3,103,000us-gaap_SalariesAndWages 1,976,000us-gaap_SalariesAndWages 9,523,000us-gaap_SalariesAndWages 6,376,000us-gaap_SalariesAndWages
Other design and marketing costs 284,000us-gaap_OtherCostAndExpenseOperating 175,000us-gaap_OtherCostAndExpenseOperating 1,084,000us-gaap_OtherCostAndExpenseOperating 473,000us-gaap_OtherCostAndExpenseOperating
Other selling, general and administrative expenses 986,000us-gaap_OtherGeneralAndAdministrativeExpense 680,000us-gaap_OtherGeneralAndAdministrativeExpense 3,106,000us-gaap_OtherGeneralAndAdministrativeExpense 2,312,000us-gaap_OtherGeneralAndAdministrativeExpense
Stock-based compensation 1,013,000us-gaap_ShareBasedCompensation 1,565,000us-gaap_ShareBasedCompensation 5,151,000us-gaap_ShareBasedCompensation 4,810,000us-gaap_ShareBasedCompensation
Depreciation and amortization 262,000us-gaap_DepreciationAndAmortization 224,000us-gaap_DepreciationAndAmortization 935,000us-gaap_DepreciationAndAmortization 873,000us-gaap_DepreciationAndAmortization
Total operating expenses 5,648,000us-gaap_CostsAndExpenses 4,620,000us-gaap_CostsAndExpenses 19,799,000us-gaap_CostsAndExpenses 14,844,000us-gaap_CostsAndExpenses
Other expenses (income)        
Loss on extinguishment of debt 611,000us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt 1,351,000us-gaap_GainsLossesOnExtinguishmentOfDebt
Gain on reduction of contingent obligation     (600,000)xelb_GainLossOnReductionOfContingentObligations (5,122,000)xelb_GainLossOnReductionOfContingentObligations
Total other expenses (income)     (600,000)us-gaap_OtherOperatingIncomeExpenseNet (3,771,000)us-gaap_OtherOperatingIncomeExpenseNet
Operating income (loss) 287,000us-gaap_OperatingIncomeLoss (1,080,000)us-gaap_OperatingIncomeLoss 1,435,000us-gaap_OperatingIncomeLoss 2,092,000us-gaap_OperatingIncomeLoss
Interest and finance expense        
Interest expense - term debt 312,000us-gaap_InterestExpenseDebt 144,000us-gaap_InterestExpenseDebt 834,000us-gaap_InterestExpenseDebt 882,000us-gaap_InterestExpenseDebt
Other interest and finance charges 199,000us-gaap_OtherFinancialServicesCosts 94,000us-gaap_OtherFinancialServicesCosts 654,000us-gaap_OtherFinancialServicesCosts 844,000us-gaap_OtherFinancialServicesCosts
Total interest and finance expense 511,000us-gaap_InterestAndDebtExpense 238,000us-gaap_InterestAndDebtExpense 1,488,000us-gaap_InterestAndDebtExpense 1,726,000us-gaap_InterestAndDebtExpense
Loss from continuing operations before income taxes (224,000)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (1,318,000)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments (53,000)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 366,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax benefit (106,000)us-gaap_IncomeTaxExpenseBenefit (494,000)us-gaap_IncomeTaxExpenseBenefit (97,000)us-gaap_IncomeTaxExpenseBenefit (1,322,000)us-gaap_IncomeTaxExpenseBenefit
Loss from continuing operations (118,000)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest (824,000)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 44,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 1,688,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Loss from discontinued operations, net (213,000)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (131,000)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (1,076,000)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (156,000)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Net loss $ (331,000)us-gaap_NetIncomeLoss $ (955,000)us-gaap_NetIncomeLoss $ (1,032,000)us-gaap_NetIncomeLoss $ 1,532,000us-gaap_NetIncomeLoss
Basic and diluted loss per share:        
Continuing operations $ (0.01)us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare $ (0.08)us-gaap_IncomeLossFromContinuingOperationsPerBasicAndDilutedShare    
Discontinued operations, net $ (0.01)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare $ (0.01)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicAndDilutedShare    
Net loss $ (0.02)us-gaap_IncomeLossFromExtraordinaryItemsNetOfTaxPerBasicAndDilutedShare $ (0.09)us-gaap_IncomeLossFromExtraordinaryItemsNetOfTaxPerBasicAndDilutedShare    
Basic weighted average common shares outstanding 14,069,419us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 10,830,312us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted    
Basic income (loss) per share:        
Continuing operations     $ 0.00us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.18us-gaap_IncomeLossFromContinuingOperationsPerBasicShare
Discontinued operations, net     $ (0.09)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (0.02)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
Net income (loss)     $ (0.09)us-gaap_IncomeLossFromExtraordinaryItemsNetOfTaxPerBasicShare $ 0.16us-gaap_IncomeLossFromExtraordinaryItemsNetOfTaxPerBasicShare
Basic weighted average common shares outstanding 14,069,419us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 10,830,312us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 11,698,880us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 9,193,101us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted income (loss) per share:        
Continuing operations     $ 0.00us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.18us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare
Discontinued operations, net     $ (0.08)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (0.02)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare
Net income (loss)     $ (0.08)us-gaap_IncomeLossFromExtraordinaryItemsNetOfTaxPerDilutedShare $ 0.16us-gaap_IncomeLossFromExtraordinaryItemsNetOfTaxPerDilutedShare
Diluted weighted average common shares outstanding 14,069,419us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 10,830,312us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 12,816,674us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 9,791,493us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding