2014 Q2 Form 10-Q Financial Statement
#000121465914003563 Filed on May 14, 2014
Income Statement
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
Revenue | $1.032M | $1.238M | $919.8K |
YoY Change | 5.67% | 34.56% | -39.09% |
Cost Of Revenue | $395.8K | $366.5K | $239.2K |
YoY Change | 60.22% | 53.2% | 19.61% |
Gross Profit | $636.5K | $871.2K | $680.6K |
YoY Change | -12.79% | 28.0% | -48.05% |
Gross Profit Margin | 61.66% | 70.39% | 73.99% |
Selling, General & Admin | $1.335M | $1.332M | $876.9K |
YoY Change | 21.04% | 51.92% | 62.38% |
% of Gross Profit | 209.75% | 152.91% | 128.84% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $93.65K | $90.91K | $55.42K |
YoY Change | 54.63% | 64.02% | 177.12% |
% of Gross Profit | 14.71% | 10.43% | 8.14% |
Operating Expenses | $1.335M | $1.332M | $876.9K |
YoY Change | 21.04% | 51.92% | 53.84% |
Operating Profit | -$792.2K | -$551.9K | -$247.0K |
YoY Change | 82.66% | 123.45% | -133.38% |
Interest Expense | $155.1K | ||
YoY Change | -487.84% | ||
% of Operating Profit | |||
Other Income/Expense, Net | $1.010K | $66.25K | -$149.9K |
YoY Change | -88.94% | -144.19% | |
Pretax Income | -$821.5K | -$441.8K | -$286.1K |
YoY Change | 266.59% | 54.44% | -140.29% |
Income Tax | -$333.3K | -$179.3K | $195.7K |
% Of Pretax Income | |||
Net Earnings | -$488.2K | -$262.5K | -$481.8K |
YoY Change | 266.59% | -45.51% | -167.86% |
Net Earnings / Revenue | -47.29% | -21.21% | -52.38% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$563.2K | -$329.1K | -$888.9K |
COMMON SHARES | |||
Basic Shares Outstanding | 6.316M shares | 6.316M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $17.49M | $18.33M | $20.77M |
YoY Change | -14.22% | -11.75% | 727.49% |
Cash & Equivalents | $5.609M | $10.83M | $20.51M |
Short-Term Investments | $11.88M | $7.500M | $250.0K |
Other Short-Term Assets | $330.0K | $350.0K | $220.0K |
YoY Change | 94.12% | 59.09% | |
Inventory | |||
Prepaid Expenses | |||
Receivables | $1.543M | $960.0K | $770.0K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $19.36M | $19.64M | $21.75M |
YoY Change | -7.84% | -9.7% | 449.24% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $55.96K | $60.50K | $50.00K |
YoY Change | -2.84% | 21.0% | 150.0% |
Goodwill | $735.3K | $735.3K | |
YoY Change | 15.68% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.360M | $570.0K | $20.00K |
YoY Change | 6700.0% | 2750.0% | -93.75% |
Total Long-Term Assets | $2.854M | $2.115M | $1.250M |
YoY Change | 94.48% | 69.18% | 3.31% |
TOTAL ASSETS | |||
Total Short-Term Assets | $19.36M | $19.64M | $21.75M |
Total Long-Term Assets | $2.854M | $2.115M | $1.250M |
Total Assets | $22.21M | $21.76M | $23.00M |
YoY Change | -1.16% | -5.41% | 344.87% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $306.6K | $399.6K | $300.0K |
YoY Change | 20.36% | 33.18% | -37.5% |
Accrued Expenses | $710.2K | $263.5K | |
YoY Change | 508.53% | ||
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 | $2.466M | $1.519M | $1.280M |
YoY Change | 136.76% | 18.69% | 128.57% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.466M | $1.519M | $1.280M |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $2.470M | $1.520M | $1.480M |
YoY Change | 115.5% | 2.7% | -27.8% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$2.187M | -$1.699M | |
YoY Change | 255.64% | ||
Common Stock | $63.18K | $63.18K | |
YoY Change | 0.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $37.12K | $11.26K | |
YoY Change | |||
Treasury Stock Shares | 8.382K shares | 2.200K shares | |
Shareholders Equity | $19.75M | $20.24M | $21.52M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $22.21M | $21.76M | $23.00M |
YoY Change | -1.16% | -5.41% | 344.87% |
Cashflow Statement
Concept | 2014 Q2 | 2014 Q1 | 2013 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$488.2K | -$262.5K | -$481.8K |
YoY Change | 266.59% | -45.51% | -167.86% |
Depreciation, Depletion And Amortization | $93.65K | $90.91K | $55.42K |
YoY Change | 54.63% | 64.02% | 177.12% |
Cash From Operating Activities | -$770.0K | -$347.1K | $901.0K |
YoY Change | 2466.67% | -138.53% | -17.34% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$50.00K | $11.60K | $24.64K |
YoY Change | -82.14% | -52.93% | -223.2% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$4.380M | -$7.500M | $10.00K |
YoY Change | -75100.0% | ||
Cash From Investing Activities | -$4.430M | -$7.560M | -$110.9K |
YoY Change | 1482.14% | 6717.06% | 454.51% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -30.00K | $18.85M | |
YoY Change | -40.0% | -1658.23% | |
NET CHANGE | |||
Cash From Operating Activities | -770.0K | -$347.1K | $901.0K |
Cash From Investing Activities | -4.430M | -$7.560M | -$110.9K |
Cash From Financing Activities | -30.00K | $18.85M | |
Net Change In Cash | -5.230M | -$7.907M | $19.64M |
YoY Change | 1352.78% | -140.25% | -14131.98% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$770.0K | -$347.1K | $901.0K |
Capital Expenditures | -$50.00K | $11.60K | $24.64K |
Free Cash Flow | -$720.0K | -$358.7K | $876.4K |
YoY Change | -388.0% | -140.93% | -21.04% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2014Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2014Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2014Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | |
CY2014Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-03-31 | |
CY2014Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2014Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001546296 | |
CY2014Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
6316027 | shares |
CY2014Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2014Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Professional Diversity Network, Inc. | |
CY2014Q1 | ipdn |
Accrued Cost Of Services Current
AccruedCostOfServicesCurrent
|
41943 | USD |
CY2013Q4 | ipdn |
Accrued Cost Of Services Current
AccruedCostOfServicesCurrent
|
10546 | USD |
CY2014Q1 | ipdn |
Deferred Revenue In Accounts Receivable
DeferredRevenueInAccountsReceivable
|
USD | |
CY2013Q1 | ipdn |
Deferred Revenue In Accounts Receivable
DeferredRevenueInAccountsReceivable
|
52586 | USD |
CY2014Q1 | ipdn |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
-179267 | USD |
CY2013Q1 | ipdn |
Pro Forma Income Tax Expense Benefit
ProFormaIncomeTaxExpenseBenefit
|
-164370 | USD |
CY2014Q1 | ipdn |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
-262543 | USD |
CY2013Q1 | ipdn |
Pro Forma Net Income Loss
ProFormaNetIncomeLoss
|
-121709 | USD |
CY2014Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
399554 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
222961 | USD |
CY2014Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
959957 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1218112 | USD |
CY2014Q1 | us-gaap |
Accretion Expense
AccretionExpense
|
USD | |
CY2013Q1 | us-gaap |
Accretion Expense
AccretionExpense
|
138256 | USD |
CY2014Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
263538 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
188462 | USD |
CY2014Q1 | us-gaap |
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
|
43179 | USD |
CY2013Q4 | us-gaap |
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
|
11250 | USD |
CY2014Q1 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
USD | |
CY2013Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
60000 | USD |
CY2014Q1 | us-gaap |
Accrued Rent Current
AccruedRentCurrent
|
11610 | USD |
CY2013Q4 | us-gaap |
Accrued Rent Current
AccruedRentCurrent
|
13932 | USD |
CY2014Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
21883593 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
21883593 | USD |
CY2014Q1 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
85026 | USD |
CY2013 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
265187 | USD |
CY2014Q1 | us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
USD | |
CY2013Q1 | us-gaap |
Adjustments To Additional Paid In Capital Other
AdjustmentsToAdditionalPaidInCapitalOther
|
1292996 | USD |
CY2014Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
USD | |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
25000000 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6318227 | shares |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-7907386 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
19644766 | USD |
CY2014Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2014Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
25000000 | shares |
CY2014Q1 | us-gaap |
Advertising Revenue
AdvertisingRevenue
|
421310 | USD |
CY2013Q1 | us-gaap |
Advertising Revenue
AdvertisingRevenue
|
384123 | USD |
CY2014Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
850266 | USD |
CY2013Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
51495 | USD |
CY2014Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
318250 | shares |
CY2013Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
131250 | shares |
CY2014Q1 | us-gaap |
Assets
Assets
|
21755815 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
22020197 | USD |
CY2014Q1 | us-gaap |
Assets Current
AssetsCurrent
|
19641048 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
20053701 | USD |
CY2014Q1 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
50000 | USD |
CY2013Q4 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
25000 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10829109 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
18736495 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
20513060 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
868294 | USD |
CY2014Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
6318227 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
6316027 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6316027 | shares |
CY2013Q1 | us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
1643037 | USD |
CY2014Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-179267 | USD |
CY2013Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
195737 | USD |
CY2014Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
63182 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
63182 | USD |
CY2014Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-262543 | USD |
CY2013Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-478378 | USD |
CY2014Q1 | us-gaap |
Cost Of Services
CostOfServices
|
366471 | USD |
CY2013Q1 | us-gaap |
Cost Of Services
CostOfServices
|
239213 | USD |
CY2014Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1789518 | USD |
CY2013Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1166778 | USD |
CY2014Q1 | us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
USD | |
CY2014Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
814721 | USD |
CY2013Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1024420 | USD |
CY2014Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
560099 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
380832 | USD |
CY2014Q1 | us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
90906 | USD |
CY2013Q1 | us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
55424 | USD |
CY2014Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
90907 | USD |
CY2013Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
55424 | USD |
CY2014Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | |
CY2013Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
415368 | USD |
CY2014Q1 | us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
43809 | USD |
CY2013Q1 | us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
110808 | USD |
CY2014Q1 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
41412 | USD |
CY2013Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
85221 | USD |
CY2014Q1 | us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Paid
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsPaid
|
USD | |
CY2013Q1 | us-gaap |
Distribution Made To Limited Liability Company Llc Member Cash Distributions Paid
DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsPaid
|
200000 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.04 | |
CY2013Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.11 | |
CY2014Q1 | us-gaap |
Earnings Per Share Diluted Pro Forma Adjustment
EarningsPerShareDilutedProFormaAdjustment
|
-0.04 | |
CY2013Q1 | us-gaap |
Earnings Per Share Diluted Pro Forma Adjustment
EarningsPerShareDilutedProFormaAdjustment
|
-0.03 | |
CY2013Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
25804 | USD |
CY2014Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
USD | |
CY2013Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.406 | pure |
CY2014Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
66806 | USD |
CY2013Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
41930 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
681614 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
596588 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
331401 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1337412 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1289099 | USD |
CY2012Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
734291 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
655798 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
692511 | USD |
CY2014Q1 | us-gaap |
Finite Lived Intangible Assets Period Increase Decrease
FiniteLivedIntangibleAssetsPeriodIncreaseDecrease
|
48313 | USD |
CY2013 | us-gaap |
Finite Lived Intangible Assets Period Increase Decrease
FiniteLivedIntangibleAssetsPeriodIncreaseDecrease
|
354808 | USD |
CY2014Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
USD | |
CY2013Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
4734 | USD |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
535696 | USD |
CY2013Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
421066 | USD |
CY2014Q1 | us-gaap |
Goodwill
Goodwill
|
735328 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
735328 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-441810 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-286079 | USD |
CY2014Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2013Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-179267 | USD |
CY2013Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
195737 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
176593 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-4258 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-258155 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1209402 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
75076 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
39937 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-209699 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
USD | |
CY2014Q1 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
USD | |
CY2013Q1 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
16881 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
252547 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
152981 | USD |
CY2014Q1 | us-gaap |
Indefinite Lived Trade Names
IndefiniteLivedTradeNames
|
90400 | USD |
CY2013Q4 | us-gaap |
Indefinite Lived Trade Names
IndefiniteLivedTradeNames
|
90400 | USD |
CY2014Q1 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
66246 | USD |
CY2013Q1 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
5225 | USD |
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
USD | |
CY2013Q1 | us-gaap |
Interest Expense
InterestExpense
|
155137 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2013Q1 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2014Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
25412 | USD |
CY2013Q1 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
26490 | USD |
CY2014Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
21755815 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
22020197 | USD |
CY2014Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1519225 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1521064 | USD |
CY2014Q1 | us-gaap |
Marketable Securities Current
MarketableSecuritiesCurrent
|
7500341 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
3438 | USD |
CY2014Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
USD | |
CY2013Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
40819 | USD |
CY2013Q4 | us-gaap |
Marketable Securities Current
MarketableSecuritiesCurrent
|
USD | |
CY2014Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
162000 | USD |
CY2013Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
179000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
USD | |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
18854628 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-7560251 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-110902 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-347135 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
901040 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-262543 | USD |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-481816 | USD |
CY2014Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
66246 | USD |
CY2013Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-149912 | USD |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-551865 | USD |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-246975 | USD |
CY2014Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
USD | |
CY2013Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
419937 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
7500341 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
USD | |
CY2014Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
11597 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
24639 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Software
PaymentsToAcquireSoftware
|
USD | |
CY2013 | us-gaap |
Payments To Acquire Software
PaymentsToAcquireSoftware
|
200000 | USD |
CY2014Q1 | us-gaap |
Payments To Develop Software
PaymentsToDevelopSoftware
|
48313 | USD |
CY2013Q1 | us-gaap |
Payments To Develop Software
PaymentsToDevelopSoftware
|
92466 | USD |
CY2014Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2014Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
351641 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
99094 | USD |
CY2014Q1 | us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --><div> <div><!--StartFragment--> <div style="DISPLAY: block; FONT-FAMILY: Times New Roman; FONT-SIZE: 10pt; MARGIN-LEFT: 0pt; MARGIN-RIGHT: 0pt; text-align: left; TEXT-INDENT: 0pt"> <font style="FONT-WEIGHT: bold; FONT-STYLE: italic; DISPLAY: inline">Reclassification -</font> Certain amounts in the prior year presented have been reclassified to conform to the current period financial statement presentation. These reclassifications have no effect on previously reported net loss.</div> <div style="DISPLAY: block; FONT-FAMILY: Times New Roman; FONT-SIZE: 10pt; MARGIN-LEFT: 0pt; MARGIN-RIGHT: 0pt; text-align: left; TEXT-INDENT: 0pt"> </div> <!--EndFragment--></div> </div> | |
CY2014Q1 | us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
USD | |
CY2013Q1 | us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
19474565 | USD |
CY2014Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
USD | |
CY2013Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
6203 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
60498 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
54781 | USD |
CY2014Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1698930 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1436387 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
1237653 | USD |
CY2013Q1 | us-gaap |
Revenues
Revenues
|
919803 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
816343 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
535680 | USD |
CY2014Q1 | us-gaap |
Security Deposit
SecurityDeposit
|
12644 | USD |
CY2013Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
12644 | USD |
CY2014Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
796444 | USD |
CY2013Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
455809 | USD |
CY2014Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20236590 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20499133 | USD |
CY2013Q2 | us-gaap |
Stock Repurchase Program Authorized Amount
StockRepurchaseProgramAuthorizedAmount
|
1000000 | USD |
CY2014Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
50000 | USD |
CY2013Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
USD | |
CY2014Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2200 | shares |
CY2013Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
2200 | shares |
CY2014Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
11255 | USD |
CY2013Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
11255 | USD |
CY2014Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<!--DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd" --><div> <div><!--StartFragment--> <div style="DISPLAY: block; FONT-FAMILY: Times New Roman; FONT-SIZE: 10pt; MARGIN-LEFT: 0pt; MARGIN-RIGHT: 0pt; text-align: left; TEXT-INDENT: 0pt"> <font style="FONT-WEIGHT: bold; FONT-STYLE: italic; DISPLAY: inline">Accounting Estimates -</font> The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Significant areas that required management to make estimates and assumptions that affect the amounts and disclosures in the financial statements include revenue recognition, valuation of goodwill, trade name and URL, costs capitalized to develop technology, the Company's estimated useful lives of assets and warrants granted in connection with financing transactions. Actual results could differ from those estimates.</div> <div style="DISPLAY: block; FONT-FAMILY: Times New Roman; FONT-SIZE: 10pt; MARGIN-LEFT: 0pt; MARGIN-RIGHT: 0pt; text-align: left; TEXT-INDENT: 0pt"> </div> <!--EndFragment--></div> </div> | |
CY2014Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
6316207 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
4307794 | shares |