2014 Q2 Form 10-Q Financial Statement

#000032001714000022 Filed on May 08, 2014

View on sec.gov

Income Statement

Concept 2014 Q2 2014 Q1 2013 Q1
Revenue $4.489K $4.056K $2.524K
YoY Change 2.98% 60.7% -99.93%
Cost Of Revenue $3.677M $3.825M $2.392M
YoY Change -13.17% 59.92% -19.07%
Gross Profit -$3.673M -$3.821M $131.8K
YoY Change -3052.89% -2998.88% -83.87%
Gross Profit Margin -81819.25% -94215.68% 5222.78%
Selling, General & Admin $7.446M $8.970M $5.802M
YoY Change 72.26% 54.61% -9.52%
% of Gross Profit 4401.26%
Research & Development $5.796M $4.759M $3.161M
YoY Change 45.92% 50.54% 62.35%
% of Gross Profit 2398.16%
Depreciation & Amortization $550.0K $440.0K $550.0K
YoY Change 96.43% -20.0% 41.03%
% of Gross Profit 417.23%
Operating Expenses $16.92M $17.55M $11.36M
YoY Change 35.04% 54.59% 35.84%
Operating Profit -$12.43M -$13.50M -$8.831M
YoY Change 52.14% 52.85% 17.09%
Interest Expense $105.9K $94.16K $43.56K
YoY Change 60.84% 116.15% -91.69%
% of Operating Profit
Other Income/Expense, Net -$291.6K -$283.7K -$32.95K
YoY Change 3594.49% 760.92% -92.45%
Pretax Income -$12.72M -$13.78M -$8.864M
YoY Change 55.56% 55.48% 11.09%
Income Tax $47.39K $47.41K $0.00
% Of Pretax Income
Net Earnings -$12.61K -$13.68K -$8.801K
YoY Change 47.0% 55.46% -99.91%
Net Earnings / Revenue -280.8% -337.33% -348.69%
Basic Earnings Per Share
Diluted Earnings Per Share -$3.978M -$4.868M -$5.269M
COMMON SHARES
Basic Shares Outstanding 34.01M shares 28.58M shares 168.4M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2014 Q2 2014 Q1 2013 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $33.79M $41.40M $9.300M
YoY Change 129.84% 345.16% -57.34%
Cash & Equivalents $32.87M $41.36M $9.254M
Short-Term Investments $920.8K
Other Short-Term Assets $4.500M $3.300M $2.500M
YoY Change 350.0% 32.0% -10.71%
Inventory $2.033M $1.476M $1.542M
Prepaid Expenses
Receivables $2.510M $1.888M $886.2K
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $40.85M $46.56M $12.68M
YoY Change 148.37% 267.26% -76.07%
LONG-TERM ASSETS
Property, Plant & Equipment $15.64M $13.79M $10.79M
YoY Change 43.83% 27.76% -77.19%
Goodwill $14.09M $11.12M $11.12M
YoY Change 26.75% 0.0% -43.47%
Intangibles $49.36M $13.72M $14.33M
YoY Change 248.16% -4.22% -60.5%
Long-Term Investments
YoY Change
Other Assets $1.460M $1.205M $979.1K
YoY Change 47.33% 23.05% -84.12%
Total Long-Term Assets $92.54M $39.84M $37.22M
YoY Change 149.03% 7.03% -67.44%
TOTAL ASSETS
Total Short-Term Assets $40.85M $46.56M $12.68M
Total Long-Term Assets $92.54M $39.84M $37.22M
Total Assets $133.4M $86.39M $49.90M
YoY Change 148.83% 73.14% -70.17%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $5.481M $3.296M $2.191M
YoY Change 127.38% 50.41% -88.7%
Accrued Expenses $2.587M $2.382M $1.683M
YoY Change 30.12% 41.51% -50.94%
Deferred Revenue
YoY Change
Short-Term Debt $200.0K $200.0K $3.400M
YoY Change -93.94% -94.12% -82.47%
Long-Term Debt Due $800.0K $800.0K $100.0K
YoY Change 166.67% 700.0% -66.67%
Total Short-Term Liabilities $11.91M $8.786M $9.228M
YoY Change 42.07% -4.79% -80.42%
LONG-TERM LIABILITIES
Long-Term Debt $3.900M $3.800M $100.0K
YoY Change 1850.0% 3700.0% -97.62%
Other Long-Term Liabilities $635.0K $635.0K $275.4K
YoY Change 65.75% 130.62% -98.9%
Total Long-Term Liabilities $635.0K $27.33M $11.66M
YoY Change -94.81% 134.27% -65.88%
TOTAL LIABILITIES
Total Short-Term Liabilities $11.91M $8.786M $9.228M
Total Long-Term Liabilities $635.0K $27.33M $11.66M
Total Liabilities $56.10M $36.11M $20.89M
YoY Change 172.09% 72.85% -74.31%
SHAREHOLDERS EQUITY
Retained Earnings -$262.7M -$250.1M -$206.2M
YoY Change 22.3% 21.27% 35.16%
Common Stock $34.94K $28.59K $170.3K
YoY Change 78.41% -83.21% 31.1%
Preferred Stock
YoY Change
Treasury Stock (at cost) $705.7K $705.7K $665.6K
YoY Change 6.03% 6.03%
Treasury Stock Shares
Shareholders Equity $78.04M $59.64M $29.42M
YoY Change
Total Liabilities & Shareholders Equity $133.4M $86.39M $49.90M
YoY Change 148.83% 73.14% -70.17%

Cashflow Statement

Concept 2014 Q2 2014 Q1 2013 Q1
OPERATING ACTIVITIES
Net Income -$12.61K -$13.68K -$8.801K
YoY Change 47.0% 55.46% -99.91%
Depreciation, Depletion And Amortization $550.0K $440.0K $550.0K
YoY Change 96.43% -20.0% 41.03%
Cash From Operating Activities -$11.26M -$11.25M -$7.136M
YoY Change 87.98% 57.71% -438.76%
INVESTING ACTIVITIES
Capital Expenditures -$1.200M $1.240M $53.57K
YoY Change 445.45% 2213.95% -59.41%
Acquisitions
YoY Change
Other Investing Activities -$870.0K $0.00
YoY Change -100.0%
Cash From Investing Activities -$2.070M -$1.240M -$53.57K
YoY Change 840.91% 2213.95% -51.33%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 4.830M $7.719M $2.705M
YoY Change -58.61% 185.32% -62.35%
NET CHANGE
Cash From Operating Activities -11.26M -$11.25M -$7.136M
Cash From Investing Activities -2.070M -$1.240M -$53.57K
Cash From Financing Activities 4.830M $7.719M $2.705M
Net Change In Cash -8.500M -$4.774M -$4.484M
YoY Change -255.68% 6.47% -148.83%
FREE CASH FLOW
Cash From Operating Activities -$11.26M -$11.25M -$7.136M
Capital Expenditures -$1.200M $1.240M $53.57K
Free Cash Flow -$10.06M -$12.49M -$7.189M
YoY Change 74.35% 73.77% -464.12%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
3296078 USD
CY2013Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
3354908 USD
CY2014Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1887558 USD
CY2013Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1860835 USD
CY2013Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
4018026 USD
CY2014Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
2381625 USD
CY2013Q4 us-gaap Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
4018.0 USD
CY2014Q1 us-gaap Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
2381.6 USD
CY2013Q4 us-gaap Accrued Professional Fees Current And Noncurrent
AccruedProfessionalFeesCurrentAndNoncurrent
544.8 USD
CY2014Q1 us-gaap Accrued Professional Fees Current And Noncurrent
AccruedProfessionalFeesCurrentAndNoncurrent
775.4 USD
CY2014Q1 us-gaap Accrued Royalties Current
AccruedRoyaltiesCurrent
200.0 USD
CY2013Q4 us-gaap Accrued Royalties Current
AccruedRoyaltiesCurrent
500.0 USD
CY2014Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
310377112 USD
CY2013Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
299594525 USD
CY2013Q1 us-gaap Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
6239 USD
CY2013Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
2218500 USD
CY2014Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
3893600 USD
CY2013Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
391829 USD
CY2014Q1 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
390118 USD
CY2014Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
151300 USD
CY2013Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
151300 USD
CY2014Q1 us-gaap Assets
Assets
86393625 USD
CY2013Q4 us-gaap Assets
Assets
89816082 USD
CY2014Q1 us-gaap Assets Current
AssetsCurrent
46556104 USD
CY2013Q4 us-gaap Assets Current
AssetsCurrent
50826750 USD
CY2013Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
0 USD
CY2014Q1 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
190000 USD
CY2014Q1 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
9640000 USD
CY2013Q4 us-gaap Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
9450000 USD
CY2014Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
41359652 USD
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
46133759 USD
CY2013Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-4483861 USD
CY2014Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-4774107 USD
CY2014Q1 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
700000 USD
CY2013Q4 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
800000 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
0.001
CY2013Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2014Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000000 shares
CY2013Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000000 shares
CY2014Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
28593410 shares
CY2013Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
27196537 shares
CY2014Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
28593410 shares
CY2013Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
27196537 shares
CY2013Q1 us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
-63754 USD
CY2013Q1 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
-8864329 USD
CY2014Q1 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
-13830084 USD
CY2014Q1 us-gaap Convertible Preferred Stock Shares Issued Upon Conversion
ConvertiblePreferredStockSharesIssuedUponConversion
1 shares
CY2013Q4 us-gaap Convertible Preferred Stock Shares Issued Upon Conversion
ConvertiblePreferredStockSharesIssuedUponConversion
1 shares
CY2013Q1 us-gaap Cost Of Revenue
CostOfRevenue
2392089 USD
CY2014Q1 us-gaap Cost Of Revenue
CostOfRevenue
3825444 USD
CY2014Q1 us-gaap Common Stock Value
CommonStockValue
28594 USD
CY2013Q4 us-gaap Common Stock Value
CommonStockValue
27197 USD
CY2013Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-8800575 USD
CY2014Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-13682057 USD
CY2014Q1 us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
-148027 USD
CY2014Q1 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
2033116 USD
CY2013Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
1816601 USD
CY2013Q4 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
4379226 USD
CY2014Q1 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
4426635 USD
CY2014Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
444452 USD
CY2013Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
554954 USD
CY2014Q1 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
23175 USD
CY2013Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
23175 USD
CY2013Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.53
CY2014Q1 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.49
CY2014Q1 us-gaap Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
846.4 USD
CY2013Q4 us-gaap Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
2325.8 USD
CY2014Q1 us-gaap Employee Service Share Based Compensation Cash Received From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions
100000 USD
CY2013Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
1893400 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
2044700 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
10849600 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
453900 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
605200 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
605200 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
605200 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
605200 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
15769000 USD
CY2013Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
15769000 USD
CY2014Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
13724300 USD
CY2013Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
13875600 USD
CY2013Q4 us-gaap Goodwill
Goodwill
11117770 USD
CY2014Q1 us-gaap Goodwill
Goodwill
11117770 USD
CY2013Q1 us-gaap Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
-63754 USD
CY2014Q1 us-gaap Income Loss From Continuing Operations Attributable To Noncontrolling Entity
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity
-148027 USD
CY2013Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-8864329 USD
CY2014Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-13782675 USD
CY2014Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
47409 USD
CY2013Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2014Q1 us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
CY2013Q1 us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
CY2014Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
25012 USD
CY2013Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-167444 USD
CY2013Q1 us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
22986 USD
CY2014Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
271149 USD
CY2013Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
192009 USD
CY2013Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
13875617 USD
CY2014Q1 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
13724314 USD
CY2013Q1 us-gaap Interest Expense
InterestExpense
43560 USD
CY2014Q1 us-gaap Interest Expense
InterestExpense
94156 USD
CY2013Q1 us-gaap Interest Paid
InterestPaid
95700 USD
CY2014Q1 us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
-47409 USD
CY2013Q1 us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
0 USD
CY2014Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
216515 USD
CY2013Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
346912 USD
CY2013Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
428549 USD
CY2014Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
205589 USD
CY2014Q1 us-gaap Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
53035 USD
CY2014Q1 us-gaap Long Term Notes Payable
LongTermNotesPayable
870864 USD
CY2013Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
531164 USD
CY2014Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
86393625 USD
CY2013Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
89816082 USD
CY2013Q4 us-gaap Liabilities Current
LiabilitiesCurrent
9806919 USD
CY2014Q1 us-gaap Liabilities Current
LiabilitiesCurrent
8786218 USD
CY2013Q4 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
27789647 USD
CY2014Q1 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
27326673 USD
CY2014Q1 us-gaap Interest Paid
InterestPaid
93100 USD
CY2014Q1 us-gaap Inventory Net
InventoryNet
1475812 USD
CY2013Q4 us-gaap Inventory Net
InventoryNet
1270223 USD
CY2013Q1 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
2218530 USD
CY2014Q1 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
3893616 USD
CY2014Q1 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
200000 USD
CY2013Q1 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
300000 USD
CY2014Q1 us-gaap Minority Interest
MinorityInterest
-577450 USD
CY2013Q4 us-gaap Minority Interest
MinorityInterest
-516040 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
7719039 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
2705443 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-1239606 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-53571 USD
CY2014Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-11253540 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-7135733 USD
CY2014Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-13682057 USD
CY2013Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-8800575 USD
CY2014Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-283707 USD
CY2013Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-32954 USD
CY2014Q1 us-gaap Notes Payable
NotesPayable
1700000 USD
CY2013Q4 us-gaap Notes Payable
NotesPayable
900000 USD
CY2014Q1 us-gaap Notes Payable Current
NotesPayableCurrent
836219 USD
CY2013Q4 us-gaap Notes Payable Current
NotesPayableCurrent
381097 USD
CY2012Q2 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
CY2012Q2 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
1 segment
CY2013Q1 us-gaap Operating Expenses
OperatingExpenses
11355287 USD
CY2014Q1 us-gaap Operating Expenses
OperatingExpenses
17554543 USD
CY2013Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-8831375 USD
CY2014Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-13498968 USD
CY2014Q1 us-gaap Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
2678500 USD
CY2014Q1 us-gaap Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
386900 USD
CY2014Q1 us-gaap Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
682300 USD
CY2014Q1 us-gaap Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
840400 USD
CY2014Q1 us-gaap Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
763000 USD
CY2014Q1 us-gaap Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
5900 USD
CY2013Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
110600000 USD
CY2014Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
13790672 USD
CY2013Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
10000 shares
CY2014Q1 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
10000 shares
CY2014Q1 us-gaap Other Accrued Liabilities Current And Noncurrent
OtherAccruedLiabilitiesCurrentAndNoncurrent
559.8 USD
CY2014Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
71360 USD
CY2013Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 USD
CY2014Q1 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
10000 shares
CY2013Q1 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
105881 USD
CY2014Q1 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
1275000 USD
CY2013Q1 us-gaap Profit Loss
ProfitLoss
-8864329 USD
CY2014Q1 us-gaap Profit Loss
ProfitLoss
-13830084 USD
CY2013Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
12844216 USD
CY2013Q4 us-gaap Other Accrued Liabilities Current And Noncurrent
OtherAccruedLiabilitiesCurrentAndNoncurrent
647.4 USD
CY2014Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
1204765 USD
CY2013Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
1151729 USD
CY2014Q1 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
0 USD
CY2013Q1 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
0 USD
CY2014Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
635008 USD
CY2013Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
598729 USD
CY2013Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
10606 USD
CY2014Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-189551 USD
CY2014Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
1239606 USD
CY2013Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
53571 USD
CY2013Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2014Q1 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.01
CY2014Q1 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
20000000 shares
CY2013Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
20000000 shares
CY2013Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
10000 shares
CY2013Q4 us-gaap Preferred Stock Value
PreferredStockValue
100 USD
CY2014Q1 us-gaap Preferred Stock Value
PreferredStockValue
100 USD
CY2014Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1833082 USD
CY2013Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1561933 USD
CY2014Q1 us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
5630625 USD
CY2013Q1 us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
2730262 USD
CY2013Q1 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
0 USD
CY2014Q1 us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
958014 USD
CY2013Q1 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
81015 USD
CY2014Q1 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
163192 USD
CY2013Q1 us-gaap Repayments Of Secured Debt
RepaymentsOfSecuredDebt
43446 USD
CY2014Q1 us-gaap Repayments Of Secured Debt
RepaymentsOfSecuredDebt
52768 USD
CY2013Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
3161326 USD
CY2014Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
4759083 USD
CY2013Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-236373605 USD
CY2014Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-250055662 USD
CY2013Q1 us-gaap Revenues
Revenues
2523912 USD
CY2014Q1 us-gaap Revenues
Revenues
4055575 USD
CY2014Q1 us-gaap Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
0 shares
CY2013Q1 us-gaap Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
177492 shares
CY2014Q1 us-gaap Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
329698 shares
CY2013Q1 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
2730263 USD
CY2014Q1 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
5630625 USD
CY2013Q1 us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
1127900 USD
CY2014Q1 us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
2511700 USD
CY2014Q1 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
3893616 USD
CY2013Q4 us-gaap Secured Debt Current
SecuredDebtCurrent
213112 USD
CY2014Q1 us-gaap Secured Debt Current
SecuredDebtCurrent
216005 USD
CY2014Q1 us-gaap Secured Long Term Debt
SecuredLongTermDebt
2967948 USD
CY2013Q4 us-gaap Secured Long Term Debt
SecuredLongTermDebt
3023609 USD
CY2013Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
5801872 USD
CY2014Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
8970016 USD
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
4473306 shares
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
1896700 USD
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
1848900 USD
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
1600900 USD
CY2013Q1 us-gaap Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
3913 shares
CY2013Q1 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
2218530 USD
CY2013Q4 us-gaap Stockholders Equity
StockholdersEquity
62542475 USD
CY2014Q1 us-gaap Stockholders Equity
StockholdersEquity
59644402 USD
CY2013Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
62026435 USD
CY2014Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
59066952 USD
CY2012Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
32820159 USD
CY2013Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
29004265 USD
CY2013Q4 us-gaap Treasury Stock Value
TreasuryStockValue
705742 USD
CY2014Q1 us-gaap Treasury Stock Value
TreasuryStockValue
705742 USD
CY2013Q1 us-gaap Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
10606 USD
CY2014Q1 us-gaap Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
0 USD
CY2014Q1 nbs Aggregate Intrinsic Value Warrants Outstanding
AggregateIntrinsicValueWarrantsOutstanding
1661500 USD
CY2014Q1 nbs Aggregate Intrinsic Value Warrantsvested
AggregateIntrinsicValueWarrantsvested
1661500 USD
CY2014Q1 nbs Aggregate Intrinsic Value Warrantsvestedandexpectedtovest
AggregateIntrinsicValueWarrantsvestedandexpectedtovest
1661500 USD
CY2013Q1 nbs Cashand Cash Equivalents Ending Balance
CashandCashEquivalentsEndingBalance
9253591 USD
CY2014Q1 nbs Cashand Cash Equivalents Ending Balance
CashandCashEquivalentsEndingBalance
41359652 USD
CY2013Q4 nbs Cashand Cash Equivalentsat Carrying Value Including Discontinued Operations Beginning Balance
CashandCashEquivalentsatCarryingValueIncludingDiscontinuedOperationsBeginningBalance
46133759 USD
CY2012Q4 nbs Cashand Cash Equivalentsat Carrying Value Including Discontinued Operations Beginning Balance
CashandCashEquivalentsatCarryingValueIncludingDiscontinuedOperationsBeginningBalance
13737452 USD
CY2014Q1 nbs Change In Warrant Liabilities
ChangeInWarrantLiabilities
0 USD
CY2013Q1 nbs Change In Warrant Liabilities
ChangeInWarrantLiabilities
6239 USD
CY2014Q1 nbs Changein Ownershipin Subsidiary
ChangeinOwnershipinSubsidiary
0 USD
CY2014Q1 nbs Clinical Services Reimbursement
ClinicalServicesReimbursement
700000 USD
CY2013Q1 nbs Clinical Services Reimbursement
ClinicalServicesReimbursement
400000 USD
CY2013Q4 nbs Common Stock Warrants Shares
CommonStockWarrantsShares
4898266 shares
CY2014Q1 nbs Common Stock Warrants Shares
CommonStockWarrantsShares
4491028 shares
CY2013Q1 nbs Increase Decrease In Accounts Payable Accrued Expenses And Other Liabilities
IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities
-905094 USD
CY2014Q1 nbs Increase Decrease In Accounts Payable Accrued Expenses And Other Liabilities
IncreaseDecreaseInAccountsPayableAccruedExpensesAndOtherLiabilities
-1658952 USD
CY2014Q1 nbs Weighted Average Exercise Price Warrants Exercised
WeightedAverageExercisePriceWarrantsExercised
5.10
CY2014Q1 nbs Weighted Average Exercise Price Warrants Expired
WeightedAverageExercisePriceWarrantsExpired
70.00
CY2013Q4 nbs Preferred Stock Shares Designated
PreferredStockSharesDesignated
825000 shares
CY2014Q1 nbs Preferred Stock Shares Designated
PreferredStockSharesDesignated
825000 shares
CY2013Q1 nbs Provision For Reduction Of Doubtful Accounts
ProvisionForReductionOfDoubtfulAccounts
0 USD
CY2014Q1 nbs Provision For Reduction Of Doubtful Accounts
ProvisionForReductionOfDoubtfulAccounts
1711 USD
CY2014Q1 nbs Sharesvestedandexpectedtovest
Sharesvestedandexpectedtovest
4491028 shares
CY2014Q1 nbs Stock Option Exercise
StockOptionExercise
12800 shares
CY2014Q1 nbs Warrants Canceled
WarrantsCanceled
59852 shares
CY2014Q1 nbs Warrants Exercised
WarrantsExercised
250000 shares
CY2014Q1 nbs Warrants Expired
WarrantsExpired
100108 shares
CY2014Q1 nbs Warrants Granted
WarrantsGranted
2722 shares
CY2013Q1 nbs Warrants Issued During Period Value
WarrantsIssuedDuringPeriodValue
14900 USD
CY2014Q1 nbs Warrants Issued During Period Value
WarrantsIssuedDuringPeriodValue
0 USD
CY2013Q1 nbs Weighted Average Estimated Fair Value Of Restricted Stock
WeightedAverageEstimatedFairValueOfRestrictedStock
6.35
CY2014Q1 nbs Weighted Average Estimated Fair Value Of Restricted Stock
WeightedAverageEstimatedFairValueOfRestrictedStock
7.62
CY2014Q1 nbs Weighted Average Exercise Price Warrants Canceled
WeightedAverageExercisePriceWarrantsCanceled
57.76
CY2014Q1 nbs Weighted Average Exercise Price Warrants Exercisable
WeightedAverageExercisePriceWarrantsExercisable
15.42
CY2014Q1 nbs Weighted Average Exercise Price Warrants Granted
WeightedAverageExercisePriceWarrantsGranted
12.26
CY2013Q4 nbs Weighted Average Exercise Price Warrants Outstanding
WeightedAverageExercisePriceWarrantsOutstanding
16.50
CY2014Q1 nbs Weighted Average Exercise Price Warrants Outstanding
WeightedAverageExercisePriceWarrantsOutstanding
15.39
CY2014Q1 nbs Weighted Average Remaining Contractual Termwarrantoutstanding
WeightedAverageRemainingContractualTermwarrantoutstanding
P2Y4M24D
CY2014Q1 nbs Weighted Average Remaining Contractual Termwarrantsvested
WeightedAverageRemainingContractualTermwarrantsvested
P2Y3M18D
CY2014Q1 nbs Weighted Average Exercise Price Warrantsvestedexpectedtovest
WeightedAverageExercisePriceWarrantsvestedexpectedtovest
15.39
CY2014Q1 nbs Weightedaveragenumberbasicdilutedsharesoutstanding
Weightedaveragenumberbasicdilutedsharesoutstanding
28120847 shares
CY2014Q1 dei Amendment Flag
AmendmentFlag
false
CY2013Q1 nbs Weightedaveragenumberbasicdilutedsharesoutstanding
Weightedaveragenumberbasicdilutedsharesoutstanding
16698897 shares
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
0000320017
CY2014Q1 dei Entity Registrant Name
EntityRegistrantName
NeoStem, Inc.
CY2014Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
34008862 shares
CY2014Q1 dei Entity Filer Category
EntityFilerCategory
Accelerated Filer
CY2013Q2 dei Entity Public Float
EntityPublicFloat
92300000 USD

Files In Submission

Name View Source Status
0000320017-14-000022-index-headers.html Edgar Link pending
0000320017-14-000022-index.html Edgar Link pending
0000320017-14-000022.txt Edgar Link pending
0000320017-14-000022-xbrl.zip Edgar Link pending
exhibit104.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
nbs-10qx20140331.htm Edgar Link pending
nbs-20140331.xml Edgar Link completed
nbs-20140331.xsd Edgar Link pending
nbs-20140331_cal.xml Edgar Link unprocessable
nbs-20140331_def.xml Edgar Link unprocessable
nbs-20140331_lab.xml Edgar Link unprocessable
nbs-20140331_pre.xml Edgar Link unprocessable
nbs-ex311_20140331xq1.htm Edgar Link pending
nbs-ex312_20140331xq1.htm Edgar Link pending
nbs-ex321_20140331xq1.htm Edgar Link pending
nbs-ex322_20140331xq1.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending