2014 Q2 Form 10-Q Financial Statement
#000114036114031051 Filed on August 06, 2014
Income Statement
Concept | 2014 Q2 | 2013 Q4 | 2013 Q2 |
---|---|---|---|
Revenue | $251.0K | $340.0K | $0.00 |
YoY Change | 70.0% | -100.0% | |
Cost Of Revenue | $66.00K | $80.00K | $330.0K |
YoY Change | -80.0% | 100.0% | |
Gross Profit | $185.0K | $260.0K | -$330.0K |
YoY Change | -156.06% | 62.5% | -400.0% |
Gross Profit Margin | 73.71% | 76.47% | |
Selling, General & Admin | $4.597M | $3.740M | $6.260M |
YoY Change | -26.57% | -41.19% | -13.3% |
% of Gross Profit | 2484.86% | 1438.46% | |
Research & Development | $1.492M | $2.050M | $3.990M |
YoY Change | -62.61% | -63.59% | -51.34% |
% of Gross Profit | 806.49% | 788.46% | |
Depreciation & Amortization | $300.0K | $260.0K | $300.0K |
YoY Change | 0.0% | -10.34% | -21.05% |
% of Gross Profit | 162.16% | 100.0% | |
Operating Expenses | $6.089M | $5.790M | $10.26M |
YoY Change | -40.65% | -51.67% | -33.51% |
Operating Profit | -$5.904M | -$5.530M | -$10.59M |
YoY Change | -44.25% | -53.21% | -30.87% |
Interest Expense | $1.300M | $410.0K | $5.120M |
YoY Change | -74.61% | -64.04% | 456.52% |
% of Operating Profit | |||
Other Income/Expense, Net | $7.000K | $320.0K | -$20.00K |
YoY Change | -135.0% | 966.67% | -81.82% |
Pretax Income | -$4.600M | -$4.790M | -$5.480M |
YoY Change | -16.06% | -55.07% | -62.23% |
Income Tax | $0.00 | $0.00 | $0.00 |
% Of Pretax Income | |||
Net Earnings | -$4.600M | -$4.790M | -$5.480M |
YoY Change | -16.06% | -55.07% | -62.23% |
Net Earnings / Revenue | -1832.67% | -1408.82% | |
Basic Earnings Per Share | -$0.49 | -$0.91 | |
Diluted Earnings Per Share | -$0.52 | -$1238000B | -$0.91 |
COMMON SHARES | |||
Basic Shares Outstanding | 9.426M | 6.024M | |
Diluted Shares Outstanding | 9.481M | 6.024M |
Balance Sheet
Concept | 2014 Q2 | 2013 Q4 | 2013 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $27.28M | $31.25M | $32.33M |
YoY Change | -15.62% | 31.69% | 10.38% |
Cash & Equivalents | $27.28M | $31.25M | $32.33M |
Short-Term Investments | |||
Other Short-Term Assets | $158.0K | $314.0K | $1.590M |
YoY Change | -90.06% | 1.95% | 11.19% |
Inventory | $600.0K | $720.0K | $930.0K |
Prepaid Expenses | |||
Receivables | $170.0K | $350.0K | $60.00K |
Other Receivables | $20.00K | $330.0K | $0.00 |
Total Short-Term Assets | $28.91M | $34.03M | $34.90M |
YoY Change | -17.16% | 28.76% | 11.39% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.420M | $3.070M | $3.510M |
YoY Change | -31.05% | -24.01% | -7.87% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $2.420M | $3.070M | $3.510M |
YoY Change | -31.05% | -24.01% | -7.87% |
TOTAL ASSETS | |||
Total Short-Term Assets | $28.91M | $34.03M | $34.90M |
Total Long-Term Assets | $2.420M | $3.070M | $3.510M |
Total Assets | $31.33M | $37.10M | $38.41M |
YoY Change | -18.43% | 21.76% | 9.31% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $240.0K | $580.0K | $710.0K |
YoY Change | -66.2% | -38.3% | -90.42% |
Accrued Expenses | $3.770M | $3.260M | $4.270M |
YoY Change | -11.71% | -43.7% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $5.400M | $6.630M | $5.340M |
YoY Change | 1.12% | -34.74% | -59.94% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $750.0K | $370.0K | $10.00K |
YoY Change | 7400.0% | 19.35% | -96.67% |
Total Long-Term Liabilities | $750.0K | $370.0K | $10.00K |
YoY Change | 7400.0% | 19.35% | -96.67% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $5.400M | $6.630M | $5.340M |
Total Long-Term Liabilities | $750.0K | $370.0K | $10.00K |
Total Liabilities | $6.150M | $7.000M | $5.350M |
YoY Change | 14.95% | -33.14% | -60.75% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | $95.00K | $84.00K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $51.00K | $51.00K | |
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $25.18M | $30.10M | $33.06M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $31.33M | $37.10M | $38.41M |
YoY Change | -18.43% | 21.76% | 9.31% |
Cashflow Statement
Concept | 2014 Q2 | 2013 Q4 | 2013 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$4.600M | -$4.790M | -$5.480M |
YoY Change | -16.06% | -55.07% | -62.23% |
Depreciation, Depletion And Amortization | $300.0K | $260.0K | $300.0K |
YoY Change | 0.0% | -10.34% | -21.05% |
Cash From Operating Activities | -$4.000M | -$5.210M | -$10.56M |
YoY Change | -62.12% | -44.34% | -18.83% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | -$30.00K | -$50.00K |
YoY Change | -100.0% | -25.0% | -92.65% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $20.00K | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Cash From Investing Activities | $20.00K | -$30.00K | -$50.00K |
YoY Change | -140.0% | -25.0% | -101.63% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 20.00K | 9.480M | -40.00K |
YoY Change | -150.0% | 94.66% | -100.18% |
NET CHANGE | |||
Cash From Operating Activities | -4.000M | -5.210M | -10.56M |
Cash From Investing Activities | 20.00K | -30.00K | -50.00K |
Cash From Financing Activities | 20.00K | 9.480M | -40.00K |
Net Change In Cash | -3.960M | 4.240M | -10.65M |
YoY Change | -62.82% | -193.6% | -186.94% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$4.000M | -$5.210M | -$10.56M |
Capital Expenditures | $0.00 | -$30.00K | -$50.00K |
Free Cash Flow | -$4.000M | -$5.180M | -$10.51M |
YoY Change | -61.94% | -44.42% | -14.76% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
95000 | |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
84000 | |
CY2013Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.91 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3.22 | ||
CY2014Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.52 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.06 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-3.22 | ||
CY2014Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.49 | |
CY2013Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.91 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.08 | ||
CY2013Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
314000 | |
CY2014Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
158000 | |
CY2013Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1029000 | |
CY2014Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
869000 | |
CY2014Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
51000 | |
CY2013Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
51000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5683380 | ||
CY2014Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
9426169 | |
CY2013Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
6023785 | |
CY2014Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
9480933 | |
CY2013Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6023785 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5683380 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
9462717 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
9363123 |