2013 Q4 Form 10-Q Financial Statement
#000154812313000446 Filed on November 14, 2013
Income Statement
Concept | 2013 Q4 | 2013 Q3 | 2012 Q3 |
---|---|---|---|
Revenue | $700.0K | $460.7K | $249.5K |
YoY Change | 218.18% | 84.63% | -34.64% |
Cost Of Revenue | $280.0K | $291.3K | $46.14K |
YoY Change | 300.0% | 531.28% | 52.37% |
Gross Profit | $430.0K | $169.5K | $203.4K |
YoY Change | 186.67% | -16.69% | -42.14% |
Gross Profit Margin | 61.43% | 36.78% | 81.51% |
Selling, General & Admin | $550.0K | $288.9K | $326.6K |
YoY Change | -16.67% | -11.54% | -30.6% |
% of Gross Profit | 127.91% | 170.47% | 160.55% |
Research & Development | $60.00K | $55.07K | $57.13K |
YoY Change | 0.0% | -3.6% | 35.06% |
% of Gross Profit | 13.95% | 32.5% | 28.09% |
Depreciation & Amortization | $0.00 | $10.00K | $10.00K |
YoY Change | -100.0% | 0.0% | 0.0% |
% of Gross Profit | 0.0% | 5.9% | 4.92% |
Operating Expenses | $610.0K | $345.7K | $392.8K |
YoY Change | -16.44% | -11.98% | -24.8% |
Operating Profit | -$180.0K | -$176.3K | -$189.4K |
YoY Change | -68.97% | -6.93% | 10.87% |
Interest Expense | -$270.0K | $21.92K | $33.79K |
YoY Change | 0.0% | -35.12% | -567.35% |
% of Operating Profit | |||
Other Income/Expense, Net | $21.92K | $13.66K | |
YoY Change | 60.53% | -2034.42% | |
Pretax Income | -$800.0K | -$154.3K | -$175.7K |
YoY Change | -5.88% | -12.18% | 2.46% |
Income Tax | $2.730M | -$92.65K | $80.00 |
% Of Pretax Income | |||
Net Earnings | -$3.540M | -$5.190K | -$107.9K |
YoY Change | 580.77% | -95.19% | -18.38% |
Net Earnings / Revenue | -505.71% | -1.13% | -43.25% |
Basic Earnings Per Share | $0.00 | $0.00 | |
Diluted Earnings Per Share | -$329.6K | $0.00 | $0.00 |
COMMON SHARES | |||
Basic Shares Outstanding | 49.71M shares | 49.71M shares | 49.71M shares |
Diluted Shares Outstanding | 49.71M shares | 49.71M shares |
Balance Sheet
Concept | 2013 Q4 | 2013 Q3 | 2012 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.930M | $1.580M | $860.0K |
YoY Change | 16.27% | 83.72% | -72.52% |
Cash & Equivalents | $1.929M | $1.584M | $858.0K |
Short-Term Investments | |||
Other Short-Term Assets | $50.00K | $90.00K | $10.00K |
YoY Change | 400.0% | 800.0% | -95.45% |
Inventory | $23.00K | $378.0K | $387.6K |
Prepaid Expenses | |||
Receivables | $88.02K | $77.81K | $53.93K |
Other Receivables | $280.0K | $780.0K | $2.010M |
Total Short-Term Assets | $2.369M | $2.915M | $3.315M |
YoY Change | -17.33% | -12.07% | -9.89% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $9.420K | $6.395K | $1.790M |
YoY Change | -99.47% | -99.64% | -1.77% |
Goodwill | $1.946M | $1.946M | $1.946M |
YoY Change | 0.0% | 0.0% | 0.0% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $0.00 | $290.0K | $560.0K |
YoY Change | -100.0% | -48.21% | -44.0% |
Other Assets | $160.0K | $2.850M | $2.930M |
YoY Change | -94.84% | -2.73% | 44.33% |
Total Long-Term Assets | $2.111M | $5.091M | $7.228M |
YoY Change | -70.33% | -29.55% | 2.59% |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.369M | $2.915M | $3.315M |
Total Long-Term Assets | $2.111M | $5.091M | $7.228M |
Total Assets | $4.480M | $8.006M | $10.54M |
YoY Change | -55.12% | -24.06% | -1.69% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $47.77K | $25.62K | $142.3K |
YoY Change | -40.77% | -81.99% | 345.81% |
Accrued Expenses | $146.2K | $138.1K | $621.9K |
YoY Change | -76.89% | -77.79% | 231.71% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $30.00K | $40.00K | |
YoY Change | |||
Total Short-Term Liabilities | $281.3K | $269.6K | $974.5K |
YoY Change | -69.88% | -72.34% | 106.18% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $1.170M |
YoY Change | -100.0% | -100.0% | 17.0% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $1.170M | ||
YoY Change | 17.03% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $281.3K | $269.6K | $974.5K |
Total Long-Term Liabilities | $1.170M | ||
Total Liabilities | $281.3K | $269.6K | $2.145M |
YoY Change | -86.61% | -87.43% | 45.65% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$13.92M | -$10.38M | -$9.722M |
YoY Change | 35.96% | 6.8% | 9.62% |
Common Stock | $18.12M | $18.12M | $18.12M |
YoY Change | 0.0% | 0.0% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $4.199M | $7.737M | $8.398M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $4.480M | $8.006M | $10.54M |
YoY Change | -55.12% | -24.06% | -1.69% |
Cashflow Statement
Concept | 2013 Q4 | 2013 Q3 | 2012 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$3.540M | -$5.190K | -$107.9K |
YoY Change | 580.77% | -95.19% | -18.38% |
Depreciation, Depletion And Amortization | $0.00 | $10.00K | $10.00K |
YoY Change | -100.0% | 0.0% | 0.0% |
Cash From Operating Activities | -$180.0K | -$410.0K | -$360.0K |
YoY Change | -51.35% | 13.89% | 350.0% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $550.0K | $1.340M | $500.0K |
YoY Change | -52.99% | 168.0% | -317.39% |
Cash From Investing Activities | $550.0K | $1.340M | $500.0K |
YoY Change | -52.99% | 168.0% | -317.39% |
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 | -1.110M | 150.0K |
YoY Change | -840.0% | ||
NET CHANGE | |||
Cash From Operating Activities | -180.0K | -410.0K | -360.0K |
Cash From Investing Activities | 550.0K | 1.340M | 500.0K |
Cash From Financing Activities | -20.00K | -1.110M | 150.0K |
Net Change In Cash | 350.0K | -180.0K | 290.0K |
YoY Change | -56.25% | -162.07% | -193.55% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$180.0K | -$410.0K | -$360.0K |
Capital Expenditures | $0.00 | $0.00 | $0.00 |
Free Cash Flow | -$180.0K | -$410.0K | -$360.0K |
YoY Change | -51.35% | 13.89% | 350.0% |
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
|
0001086303 | ||
CY2013Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
49713895 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
PACIFIC WEBWORKS INC | ||
CY2013Q3 | pweb |
Capital Call Provision Conversion Ratio
CapitalCallProvisionConversionRatio
|
1 | pure |
CY2013Q3 | pweb |
Capital Call Provision Conversion Ratio Failed Requirement
CapitalCallProvisionConversionRatioFailedRequirement
|
2 | pure |
CY2013Q3 | pweb |
Capital Call Provision Conversion Ratio One
CapitalCallProvisionConversionRatioOne
|
1 | pure |
CY2013Q3 | pweb |
Capital Call Provision Membership Voting Interest Approval Percentage
CapitalCallProvisionMembershipVotingInterestApprovalPercentage
|
0.75 | pure |
CY2013Q3 | pweb |
Capital Call Provision Percent Of Investment
CapitalCallProvisionPercentOfInvestment
|
0.4 | pure |
CY2013Q3 | pweb |
Capital Call Provision Percent Of Investment Two
CapitalCallProvisionPercentOfInvestmentTwo
|
0.3 | pure |
pweb |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Asset Valuation Adjustment
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValuationAdjustment
|
USD | ||
CY2013Q3 | pweb |
Monthly Payments Under Operating Lease Agreement Year Fifth
MonthlyPaymentsUnderOperatingLeaseAgreementYearFifth
|
4825 | USD |
CY2013Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
18069715 | USD |
CY2012Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
18069715 | USD |
CY2013Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | USD |
CY2012Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | USD |
CY2013Q3 | us-gaap |
Assets
Assets
|
8006409 | USD |
CY2012Q4 | us-gaap |
Assets
Assets
|
9981363 | USD |
CY2013Q3 | us-gaap |
Assets Current
AssetsCurrent
|
2914913 | USD |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2865425 | USD |
CY2013Q3 | pweb |
Segment Reporting Information Net Income Loss
SegmentReportingInformationNetIncomeLoss
|
-5191 | USD |
pweb |
Segment Reporting Information Net Income Loss
SegmentReportingInformationNetIncomeLoss
|
-294703 | USD | |
CY2012Q3 | pweb |
Segment Reporting Information Net Income Loss
SegmentReportingInformationNetIncomeLoss
|
-107921 | USD |
CY2013Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
25623 | USD |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
80638 | USD |
CY2013Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
77812 | USD |
CY2012Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
51552 | USD |
CY2013Q3 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
82531 | USD |
CY2013Q3 | us-gaap |
Available For Sale Securities
AvailableForSaleSecurities
|
82531 | USD |
CY2013Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
138103 | USD |
CY2012Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
632582 | USD |
CY2013Q3 | pweb |
Monthly Payments Under Operating Lease Agreement Year Four
MonthlyPaymentsUnderOperatingLeaseAgreementYearFour
|
4700 | USD |
CY2013Q3 | pweb |
Monthly Payments Under Operating Lease Agreement Year One
MonthlyPaymentsUnderOperatingLeaseAgreementYearOne
|
4300 | USD |
CY2013Q3 | pweb |
Monthly Payments Under Operating Lease Agreement Year Three
MonthlyPaymentsUnderOperatingLeaseAgreementYearThree
|
4550 | USD |
CY2013Q3 | pweb |
Monthly Payments Under Operating Lease Agreement Year Two
MonthlyPaymentsUnderOperatingLeaseAgreementYearTwo
|
4425 | USD |
pweb |
Segment Reporting Information Net Income Loss
SegmentReportingInformationNetIncomeLoss
|
-144164 | USD | |
CY2013Q3 | us-gaap |
Available For Sale Securities Noncurrent
AvailableForSaleSecuritiesNoncurrent
|
82531 | USD |
CY2012Q4 | us-gaap |
Available For Sale Securities Noncurrent
AvailableForSaleSecuritiesNoncurrent
|
82531 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1583939 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1655801 | USD |
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
857966 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1283569 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-71862 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-425603 | USD | |
CY2013Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2012Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2012Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
49713895 | shares |
CY2013Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
49714 | USD |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
49714 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
450941 | USD | |
CY2013Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
291285 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
151979 | USD | |
CY2012Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
46142 | USD |
us-gaap |
Debt Instrument Periodic Payment Interest
DebtInstrumentPeriodicPaymentInterest
|
440 | USD | |
CY2013Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
49713895 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
49713895 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
49713895 | shares |
us-gaap |
Debt Instrument Periodic Payment Principal
DebtInstrumentPeriodicPaymentPrincipal
|
11414 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-145500 | USD | |
CY2013Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-56500 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-251400 | USD | |
CY2012Q3 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-67900 | USD |
CY2013Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
62177 | USD |
CY2012Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
11195 | USD |
CY2013Q3 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
2734700 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
2589200 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
16385 | USD | |
CY2013Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1773 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
27316 | USD | |
CY2012Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
9105 | USD |
CY2011Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
500000 | USD |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | ||
CY2012Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0 | ||
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | ||
CY2012Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0 | |
CY2011Q4 | us-gaap |
Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
|
0.25 | pure |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
88654 | USD | |
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Asset Gain Loss Included In Earnings1
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetGainLossIncludedInEarnings1
|
USD | ||
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Asset Purchases Sales Issuances Settlements
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPurchasesSalesIssuancesSettlements
|
USD | ||
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Asset Transfers Into Level3
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersIntoLevel3
|
USD | ||
CY2013Q3 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Asset Value
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue
|
82531 | USD |
CY2012Q4 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Asset Value
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue
|
82531 | USD |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
143290 | USD | |
CY2013Q3 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
USD | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
USD | ||
CY2012Q3 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
USD | |
us-gaap |
Gain Loss On Sale Of Properties
GainLossOnSaleOfProperties
|
1850000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
755877 | USD | |
CY2013Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
249011 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1055628 | USD | |
CY2012Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
317156 | USD |
CY2013Q3 | us-gaap |
Goodwill
Goodwill
|
1946253 | USD |
CY2012Q4 | us-gaap |
Goodwill
Goodwill
|
1946253 | USD |
us-gaap |
Gross Profit
GrossProfit
|
510809 | USD | |
CY2013Q3 | us-gaap |
Gross Profit
GrossProfit
|
169463 | USD |
us-gaap |
Gross Profit
GrossProfit
|
709623 | USD | |
CY2012Q3 | us-gaap |
Gross Profit
GrossProfit
|
203407 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-382318 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-154344 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-545568 | USD | |
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-175741 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-5785 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
USD | |
CY2012Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
33794 | USD |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-17208 | USD | |
us-gaap |
Increase Decrease In Deposits
IncreaseDecreaseInDeposits
|
-4825 | USD | |
us-gaap |
Increase Decrease In Deposits
IncreaseDecreaseInDeposits
|
USD | ||
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-77996 | USD | |
CY2012Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-20137 | USD |
CY2012 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-84597 | USD |
CY2011 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-21186 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-92654 | USD | |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-92654 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
535 | USD | |
CY2012Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
80 | USD |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-706929 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
19291 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
26260 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-36045 | USD | |
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
9480 | USD | |
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
44930 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
145500 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
251400 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
50982 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
65 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-11056 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
89819 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
USD | ||
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
-395994 | USD | |
us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
314703 | USD | |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
32443 | USD | |
CY2013Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
21924 | USD |
us-gaap |
Interest Paid
InterestPaid
|
874 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
440 | USD | |
CY2013Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
USD | |
CY2012Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
209328 | USD |
CY2013Q3 | us-gaap |
Interest Payable Current And Noncurrent
InterestPayableCurrentAndNoncurrent
|
509023 | USD |
CY2013Q3 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
33438 | USD |
CY2012Q4 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
23958 | USD |
CY2013Q3 | us-gaap |
Inventory Net
InventoryNet
|
378037 | USD |
CY2012Q4 | us-gaap |
Inventory Net
InventoryNet
|
377972 | USD |
us-gaap |
Lease Expiration Date1
LeaseExpirationDate1
|
2018-05-31 | ||
CY2013Q3 | us-gaap |
Liabilities
Liabilities
|
269580 | USD |
CY2012Q4 | us-gaap |
Liabilities
Liabilities
|
2100370 | USD |
CY2013Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
8006409 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
9981363 | USD |
CY2013Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
269580 | USD |
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
933743 | USD |
CY2013Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
USD | |
CY2012Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
1166627 | USD |
us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
15000 | USD | |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
18034 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
USD | |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
USD | |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
USD | |
CY2013Q3 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
25643 | USD |
CY2013Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
204932 | USD |
CY2012Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
208717 | USD |
CY2011Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
250000 | USD |
CY2012Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
1166627 | USD |
CY2013Q1 | us-gaap |
Long Term Investments
LongTermInvestments
|
2000 | USD |
CY2012Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
34500 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
1063075 | USD | |
CY2012Q2 | us-gaap |
Long Term Investments
LongTermInvestments
|
30000 | USD |
CY2013Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
USD | |
CY2012Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
750000 | USD |
CY2011Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
250000 | USD |
CY2013Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
43677 | USD |
CY2012Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
USD | |
CY2013Q3 | us-gaap |
Loss Contingency Range Of Possible Loss Maximum
LossContingencyRangeOfPossibleLossMaximum
|
400000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1118676 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
140337 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
1848000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
185300 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-801186 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-751240 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-144164 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5190 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-294703 | USD | |
CY2012Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-107921 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
169948 | USD | |
CY2013Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
21924 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
24358 | USD | |
CY2012Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
13657 | USD |
CY2013Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
750000 | USD |
CY2011Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
400000 | USD |
CY2011Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
400000 | USD |
CY2013Q3 | us-gaap |
Notes Payable
NotesPayable
|
1340597 | USD |
CY2013Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
345731 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
1279549 | USD | |
CY2012Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
392805 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-552266 | USD | |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-176268 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-569926 | USD | |
CY2012Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-189398 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
USD | ||
CY2013Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
13700 | USD | |
CY2012Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
USD | |
us-gaap |
Payments To Acquire Available For Sale Securities
PaymentsToAcquireAvailableForSaleSecurities
|
USD | ||
us-gaap |
Payments To Acquire Available For Sale Securities
PaymentsToAcquireAvailableForSaleSecurities
|
25000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
2000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
37500 | USD | |
us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
USD | ||
us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
500000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
USD | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2200 | USD | |
CY2013Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
91687 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
6142 | USD |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
42738 | USD | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
150000 | USD | |
us-gaap |
Proceeds From Sale And Collection Of Notes Receivable
ProceedsFromSaleAndCollectionOfNotesReceivable
|
USD | ||
us-gaap |
Proceeds From Sale And Collection Of Notes Receivable
ProceedsFromSaleAndCollectionOfNotesReceivable
|
500000 | USD | |
us-gaap |
Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
|
USD | ||
us-gaap |
Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
|
250000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1850000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
USD | ||
CY2013Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6395 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1781383 | USD |
CY2011Q3 | us-gaap |
Related Party Transaction Rate
RelatedPartyTransactionRate
|
0.15 | pure |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
1161414 | USD | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
9663 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
175810 | USD | |
CY2013Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
55072 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
166289 | USD | |
CY2012Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
57130 | USD |
CY2013Q3 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
111860 | USD |
CY2012Q4 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
507854 | USD |
CY2013Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-10382600 | USD |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-10238436 | USD |
us-gaap |
Revenues
Revenues
|
961750 | USD | |
CY2013Q3 | us-gaap |
Revenues
Revenues
|
460748 | USD |
us-gaap |
Revenues
Revenues
|
861602 | USD | |
CY2012Q3 | us-gaap |
Revenues
Revenues
|
249549 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
200351 | USD | |
CY2013Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
59162 | USD |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
USD | ||
CY2012Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
USD | |
CY2013Q3 | us-gaap |
Security Deposit
SecurityDeposit
|
4825 | USD |
CY2012Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
USD | |
us-gaap |
Selling Expense
SellingExpense
|
115003 | USD | |
CY2013Q3 | us-gaap |
Selling Expense
SellingExpense
|
39875 | USD |
CY2012Q3 | us-gaap |
Selling Expense
SellingExpense
|
9414 | USD |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49713895 | shares | |
us-gaap |
Selling Expense
SellingExpense
|
30316 | USD | |
CY2013Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7736829 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7880993 | USD |
us-gaap |
Technology Services Revenue
TechnologyServicesRevenue
|
761399 | USD | |
CY2013Q3 | us-gaap |
Technology Services Revenue
TechnologyServicesRevenue
|
401586 | USD |
us-gaap |
Technology Services Revenue
TechnologyServicesRevenue
|
861602 | USD | |
CY2012Q3 | us-gaap |
Technology Services Revenue
TechnologyServicesRevenue
|
249549 | USD |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49713895 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49713895 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49713895 | shares | |
CY2012Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49713895 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49713895 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49713895 | shares |
CY2012Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49713895 | shares |