2014 Q3 Form 10-Q Financial Statement

#000136836514000007 Filed on August 14, 2014

View on sec.gov

Income Statement

Concept 2014 Q3 2014 Q2 2013 Q2
Revenue $230.0K $766.0K $663.2K
YoY Change 72.02% 15.51% 2110.54%
Cost Of Revenue $33.00K
YoY Change
Gross Profit $197.0K
YoY Change
Gross Profit Margin 85.65%
Selling, General & Admin $4.029M $4.652M $1.926M
YoY Change 345.33% 141.54% 57.87%
% of Gross Profit 2045.18%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $230.0K $160.0K $120.0K
YoY Change 91.67% 33.33% 300.0%
% of Gross Profit 116.75%
Operating Expenses $4.331M $5.322M $2.500M
YoY Change 274.9% 112.89% 55.27%
Operating Profit -$4.134M -$4.556M -$1.837M
YoY Change 304.68% 148.05%
Interest Expense $114.0K $113.0K $113.2K
YoY Change 3.3% -0.17%
% of Operating Profit
Other Income/Expense, Net $396.0K -$742.0K -$331.4K
YoY Change -245.37% 123.9% -157.14%
Pretax Income -$3.738M -$5.298M -$2.168M
YoY Change 188.88% 144.36% 116.81%
Income Tax $0.00 $0.00 $0.00
% Of Pretax Income
Net Earnings -$3.738M -$5.298M -$2.168M
YoY Change 188.88% 144.36% 36.36%
Net Earnings / Revenue -1625.22% -691.64% -326.93%
Basic Earnings Per Share
Diluted Earnings Per Share -$416.5K -$651.9K -$301.8K
COMMON SHARES
Basic Shares Outstanding 12.22M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2014 Q3 2014 Q2 2013 Q2
SHORT-TERM ASSETS
Cash & Short-Term Investments $200.0K $2.300M $1.600M
YoY Change -50.0% 43.75% -30.43%
Cash & Equivalents $219.0K $2.340M $1.576M
Short-Term Investments
Other Short-Term Assets $200.0K $400.0K $1.100M
YoY Change -81.82% -63.64% 266.67%
Inventory
Prepaid Expenses
Receivables $30.42K $30.19K $100.0K
Other Receivables $1.400M $1.400M $0.00
Total Short-Term Assets $1.774M $4.122M $2.800M
YoY Change 10.9% 47.22% 0.0%
LONG-TERM ASSETS
Property, Plant & Equipment $723.2K $260.3K $400.0K
YoY Change 80.8% -34.91% -50.0%
Goodwill $5.293M $5.293M
YoY Change
Intangibles
YoY Change
Long-Term Investments $1.000M $200.0K $200.0K
YoY Change 400.0% 0.0% -87.5%
Other Assets $100.0K $100.0K $200.0K
YoY Change -50.0% -50.0% 100.0%
Total Long-Term Assets $13.86M $12.77M $6.500M
YoY Change 116.53% 96.42% 6.56%
TOTAL ASSETS
Total Short-Term Assets $1.774M $4.122M $2.800M
Total Long-Term Assets $13.86M $12.77M $6.500M
Total Assets $15.63M $16.89M $9.300M
YoY Change 95.41% 81.6% 4.49%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $774.9K $354.8K $500.0K
YoY Change -13.9% -29.03% -28.57%
Accrued Expenses $912.2K $738.9K $2.200M
YoY Change -23.98% -66.42% 633.33%
Deferred Revenue
YoY Change
Short-Term Debt $350.0K $0.00 $0.00
YoY Change
Long-Term Debt Due $200.0K $100.0K $100.0K
YoY Change 100.0% 0.0% 0.0%
Total Short-Term Liabilities $3.104M $2.883M $3.500M
YoY Change 7.04% -17.62% 105.88%
LONG-TERM LIABILITIES
Long-Term Debt $5.977M $5.972M $6.000M
YoY Change -0.39% -0.46% 1400.0%
Other Long-Term Liabilities $0.00
YoY Change -100.0%
Total Long-Term Liabilities $5.977M $5.972M $6.000M
YoY Change -9.44% -0.46% 757.14%
TOTAL LIABILITIES
Total Short-Term Liabilities $3.104M $2.883M $3.500M
Total Long-Term Liabilities $5.977M $5.972M $6.000M
Total Liabilities $9.148M $8.963M $9.500M
YoY Change -3.71% -5.66% 295.83%
SHAREHOLDERS EQUITY
Retained Earnings -$124.6M -$120.8M
YoY Change
Common Stock $12.30K $12.20K
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $6.485M $7.926M -$300.0K
YoY Change
Total Liabilities & Shareholders Equity $15.63M $16.89M $9.300M
YoY Change 95.41% 81.6% 4.49%

Cashflow Statement

Concept 2014 Q3 2014 Q2 2013 Q2
OPERATING ACTIVITIES
Net Income -$3.738M -$5.298M -$2.168M
YoY Change 188.88% 144.36% 36.36%
Depreciation, Depletion And Amortization $230.0K $160.0K $120.0K
YoY Change 91.67% 33.33% 300.0%
Cash From Operating Activities -$1.530M -$1.620M -$310.0K
YoY Change -4.37% 422.58% -75.97%
INVESTING ACTIVITIES
Capital Expenditures -$510.0K $50.00K $0.00
YoY Change 363.64% -100.0%
Acquisitions
YoY Change
Other Investing Activities -$870.0K -$530.0K -$310.0K
YoY Change -250.0% 70.97% -16.22%
Cash From Investing Activities -$1.390M -$470.0K -$310.0K
YoY Change -395.74% 51.61% -44.64%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 810.0K 2.960M 470.0K
YoY Change -2800.0% 529.79%
NET CHANGE
Cash From Operating Activities -1.530M -1.620M -310.0K
Cash From Investing Activities -1.390M -470.0K -310.0K
Cash From Financing Activities 810.0K 2.960M 470.0K
Net Change In Cash -2.110M 870.0K -150.0K
YoY Change 81.9% -680.0% -91.89%
FREE CASH FLOW
Cash From Operating Activities -$1.530M -$1.620M -$310.0K
Capital Expenditures -$510.0K $50.00K $0.00
Free Cash Flow -$1.020M -$1.670M -$310.0K
YoY Change -31.54% 438.71% -71.82%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
us-gaap Interest Income Other
InterestIncomeOther
21000 USD
CY2013Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
1025738 USD
CY2014Q2 us-gaap Accounts Payable Current
AccountsPayableCurrent
354846 USD
CY2014Q2 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
30188 USD
CY2013Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
100583 USD
CY2014Q2 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
738856 USD
CY2013Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
731578 USD
CY2013Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-3343 USD
CY2014Q2 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
47262 USD
CY2014Q2 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
128704758 USD
CY2013Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
114025752 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
5021396 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
368448 USD
CY2014Q2 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
2678003 USD
CY2013Q2 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
242494 USD
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
270000 USD
CY2014Q2 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
140000 USD
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
180000 USD
CY2013Q2 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
110000 USD
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
3406401 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
2801919 shares
CY2014Q2 us-gaap Assets
Assets
16889051 USD
CY2013Q4 us-gaap Assets
Assets
7721755 USD
CY2014Q2 us-gaap Assets Current
AssetsCurrent
4122020 USD
CY2013Q4 us-gaap Assets Current
AssetsCurrent
1719570 USD
CY2014Q2 us-gaap Assets Held For Sale Current
AssetsHeldForSaleCurrent
18146 USD
CY2013Q4 us-gaap Assets Held For Sale Current
AssetsHeldForSaleCurrent
0 USD
us-gaap Operating Expenses
OperatingExpenses
9522182 USD
us-gaap Operating Expenses
OperatingExpenses
3494434 USD
CY2014Q2 us-gaap Capital Lease Obligations
CapitalLeaseObligations
200000 USD
CY2014Q2 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
146787 USD
CY2013Q4 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
177452 USD
CY2013Q4 us-gaap Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
151029 USD
CY2014Q2 us-gaap Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
82018 USD
CY2014Q2 us-gaap Capital Leases Future Minimum Payments Due
CapitalLeasesFutureMinimumPaymentsDue
256931 USD
CY2014Q2 us-gaap Capital Leases Future Minimum Payments Due Current
CapitalLeasesFutureMinimumPaymentsDueCurrent
85644 USD
CY2014Q2 us-gaap Capital Leases Future Minimum Payments Due In Two Years
CapitalLeasesFutureMinimumPaymentsDueInTwoYears
171287 USD
CY2014Q2 us-gaap Capital Leases Future Minimum Payments Interest Included In Payments
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments
28126 USD
CY2014Q2 us-gaap Capital Leases Future Minimum Payments Present Value Of Net Minimum Payments
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments
228805 USD
us-gaap Capitalized Computer Software Amortization
CapitalizedComputerSoftwareAmortization
4000 USD
us-gaap Capitalized Computer Software Amortization
CapitalizedComputerSoftwareAmortization
11000 USD
CY2014Q2 us-gaap Capitalized Computer Software Amortization
CapitalizedComputerSoftwareAmortization
11000 USD
CY2013Q2 us-gaap Capitalized Computer Software Amortization
CapitalizedComputerSoftwareAmortization
2000 USD
CY2014Q2 us-gaap Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
200000 USD
CY2013Q4 us-gaap Capitalized Computer Software Gross
CapitalizedComputerSoftwareGross
100000 USD
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1260723 USD
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
0 USD
CY2014Q2 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2013Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2014Q2 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
CY2013Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
20000000 shares
CY2014Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
20000000 shares
CY2014Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2339765 USD
CY2013Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1576381 USD
CY2012Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1355332 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
221049 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
1028437 USD
CY2014Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
12199089 shares
CY2013Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
10979372 shares
CY2013Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
10979372 shares
CY2014Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12199089 shares
CY2013Q4 us-gaap Common Stock Value
CommonStockValue
10979 USD
CY2014Q2 us-gaap Common Stock Value
CommonStockValue
12199 USD
CY2013Q2 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-2170543 USD
CY2014Q2 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-5246322 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-9009772 USD
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-3210876 USD
CY2014Q2 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
25000 USD
CY2013Q4 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
25000 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
298625 USD
CY2014Q2 us-gaap Depreciation And Amortization
DepreciationAndAmortization
164527 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
206989 USD
CY2013Q2 us-gaap Depreciation And Amortization
DepreciationAndAmortization
122952 USD
CY2014Q2 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-650796 USD
us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-779403 USD
us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-201119 USD
CY2013Q2 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-218361 USD
us-gaap Liabilities Fair Value Adjustment
LiabilitiesFairValueAdjustment
131000 USD
us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
50605 USD
CY2013Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
769284 USD
CY2014Q2 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
1548686 USD
CY2013Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
85745 USD
CY2014Q2 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
85745 USD
CY2013Q2 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.30
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-1.11
CY2014Q2 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.65
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.45
us-gaap Fair Value Assumptions Expected Dividend Rate
FairValueAssumptionsExpectedDividendRate
0
CY2013 us-gaap Fair Value Assumptions Expected Dividend Rate
FairValueAssumptionsExpectedDividendRate
0
CY2013 us-gaap Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
1.00
CY2013 us-gaap Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
0.0110
us-gaap Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Period Increase Decrease
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationPeriodIncreaseDecrease
-779402 USD
CY2014Q2 us-gaap Gain Loss On Contract Termination
GainLossOnContractTermination
16000 USD
CY2013Q2 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1739260 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2393666 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
3516991 USD
CY2014Q2 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1941551 USD
CY2014Q2 us-gaap Goodwill
Goodwill
5293387 USD
CY2013Q4 us-gaap Goodwill
Goodwill
1823048 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-6394 USD
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
50605 USD
us-gaap Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
268215 USD
us-gaap Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
0 USD
CY2014Q2 us-gaap Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
268215 USD
CY2013Q2 us-gaap Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
0 USD
CY2013 us-gaap Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
0 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-9060377 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-3204482 USD
CY2014Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-5298176 USD
CY2013Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-2168109 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-9060377 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-2981775 USD
CY2014Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-5298176 USD
CY2013Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-2168109 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
0 USD
CY2014Q2 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
0 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
-222707 USD
CY2013Q2 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
0 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2013Q2 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2014Q2 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2014Q2 us-gaap Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
6749765 USD
CY2013Q4 us-gaap Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
3502411 USD
us-gaap Interest Expense
InterestExpense
206395 USD
us-gaap Interest Expense
InterestExpense
157545 USD
CY2013Q4 us-gaap Indefinite Lived License Agreements
IndefiniteLivedLicenseAgreements
100000 USD
CY2014Q2 us-gaap Indefinite Lived License Agreements
IndefiniteLivedLicenseAgreements
100000 USD
CY2014Q2 us-gaap Interest Expense
InterestExpense
113127 USD
CY2013Q2 us-gaap Interest Expense
InterestExpense
113191 USD
CY2013Q2 us-gaap Operating Expenses
OperatingExpenses
2499872 USD
us-gaap Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
3500000 USD
CY2013Q4 us-gaap Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
0 USD
CY2014Q2 us-gaap Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
1350000 USD
CY2014Q2 us-gaap Operating Expenses
OperatingExpenses
5321798 USD
CY2014Q2 us-gaap Interest Income Other
InterestIncomeOther
14000 USD
CY2013Q4 us-gaap Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
229929 USD
CY2014Q2 us-gaap Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
229929 USD
CY2014Q2 us-gaap Liabilities
Liabilities
8962669 USD
CY2013Q4 us-gaap Liabilities
Liabilities
5465826 USD
CY2013Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
7721755 USD
CY2014Q2 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
16889051 USD
CY2013Q4 us-gaap Liabilities Current
LiabilitiesCurrent
2789797 USD
CY2014Q2 us-gaap Liabilities Current
LiabilitiesCurrent
2883194 USD
CY2013Q4 us-gaap Liabilities Of Assets Held For Sale
LiabilitiesOfAssetsHeldForSale
0 USD
CY2014Q2 us-gaap Liabilities Of Assets Held For Sale
LiabilitiesOfAssetsHeldForSale
8274 USD
CY2014Q2 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
5972457 USD
CY2013Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
2500000 USD
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
6427386 USD
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
3943500 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-2073618 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-2668126 USD
us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1054324 USD
us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-3325331 USD
CY2013Q2 us-gaap Net Income Loss
NetIncomeLoss
-2168109 USD
CY2014Q2 us-gaap Net Income Loss
NetIncomeLoss
-5298176 USD
us-gaap Net Income Loss
NetIncomeLoss
-9060377 USD
us-gaap Net Income Loss
NetIncomeLoss
-3204482 USD
CY2014Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-742499 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-964260 USD
CY2013Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-331400 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-358669 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-8096117 USD
CY2013Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-1836709 USD
CY2014Q2 us-gaap Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
400000 USD
us-gaap Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
113000 USD
CY2013Q2 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-2434 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-2623106 USD
CY2014Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-4555677 USD
CY2014Q2 us-gaap Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
120000 USD
CY2014Q2 us-gaap Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
40000 USD
CY2014Q2 us-gaap Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
240000 USD
CY2013Q2 us-gaap Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
177000 USD
CY2014Q2 us-gaap Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
57000 USD
us-gaap Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
266000 USD
CY2014Q2 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
51854 USD
us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
337911 USD
us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
308509 USD
CY2014Q2 us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
236329 USD
CY2013Q2 us-gaap Other Cost And Expense Operating
OtherCostAndExpenseOperating
208439 USD
CY2013Q2 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
152 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-5 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
21538 USD
CY2014Q2 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
21424 USD
us-gaap Other Significant Noncash Transaction Value Of Consideration Given1
OtherSignificantNoncashTransactionValueOfConsiderationGiven1
0 USD
us-gaap Other Significant Noncash Transaction Value Of Consideration Given1
OtherSignificantNoncashTransactionValueOfConsiderationGiven1
6638023 USD
us-gaap Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
0 USD
us-gaap Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
282791 USD
us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
0 USD
us-gaap Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
450000 USD
us-gaap Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
178511 USD
us-gaap Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
2375000 USD
us-gaap Payments To Acquire Loans Receivable
PaymentsToAcquireLoansReceivable
0 USD
us-gaap Payments To Acquire Loans Receivable
PaymentsToAcquireLoansReceivable
1350000 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
10335 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
95107 USD
CY2014Q2 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2013Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2013Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2014Q2 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
1000000 shares
CY2013Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2014Q2 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2013Q4 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
CY2014Q2 us-gaap Preferred Stock Value
PreferredStockValue
0 USD
us-gaap Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
4000000 USD
CY2013Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
358264 USD
CY2014Q2 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
383921 USD
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
2992970 USD
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
0 USD
CY2014Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
260345 USD
CY2013Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
213192 USD
us-gaap Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
65584 USD
us-gaap Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
56500 USD
CY2014Q2 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
33173 USD
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
108446 USD
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
187420 USD
CY2013Q2 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
186727 USD
CY2014Q2 us-gaap Shares Issued Price Per Share
SharesIssuedPricePerShare
6.00
CY2014Q2 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
2820000 USD
CY2014Q2 us-gaap Stockholders Equity
StockholdersEquity
7926382 USD
CY2013Q4 us-gaap Stockholders Equity
StockholdersEquity
2255929 USD
CY2014Q2 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-120837837 USD
CY2013Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-111777459 USD
us-gaap Sales Revenue Net
SalesRevenueNet
871328 USD
CY2014Q2 us-gaap Sales Revenue Net
SalesRevenueNet
766121 USD
CY2013Q2 us-gaap Sales Revenue Net
SalesRevenueNet
663163 USD
us-gaap Sales Revenue Net
SalesRevenueNet
1426065 USD
us-gaap Use Of Estimates
UseOfEstimates
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Use of Estimates&#160;</font></div><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">&#160;</font></div><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">The preparation of the unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires the Company to make estimates and assumptions that affect amounts reported and disclosed in the unaudited condensed consolidated financial statements and accompanying notes.&#160; Actual results could differ materially from those estimates.&#160; On an ongoing basis, the Company evaluates its estimates, including those related to accounts receivable, intangible assets, useful lives of property and equipment, stock-based compensation, equity-method investments, and income taxes, among other things.&#160;</font></div></div>
CY2013Q2 us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
0 shares
us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
0 shares
CY2014Q2 us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
0 shares
us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
0 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
7193632 shares
CY2013Q2 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
7193632 shares
CY2014Q2 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
8128734 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
8128734 shares
mark Capitalized Computer Software Amortization Period
CapitalizedComputerSoftwareAmortizationPeriod
P3Y
CY2013Q2 mark Common Shares And Dilutive Securities
CommonSharesAndDilutiveSecurities
7193632 shares
mark Common Shares And Dilutive Securities
CommonSharesAndDilutiveSecurities
7193632 shares
mark Common Shares And Dilutive Securities
CommonSharesAndDilutiveSecurities
8128734 shares
CY2014Q2 mark Common Shares And Dilutive Securities
CommonSharesAndDilutiveSecurities
8128734 shares
CY2014Q2 mark Early Termination Cost Accrual Balance
EarlyTerminationCostAccrualBalance
147168 USD
CY2013Q4 mark Early Termination Cost Accrual Balance
EarlyTerminationCostAccrualBalance
360247 USD
mark Early Termination Cost Charges Or Reversals
EarlyTerminationCostChargesOrReversals
92843 USD
mark Early Termination Cost Cost Paid Or Settled
EarlyTerminationCostCostPaidOrSettled
120236 USD
mark Lease Commitment Term
LeaseCommitmentTerm
P3Y
CY2014Q2 mark Operating Leases Early Termination Liability
OperatingLeasesEarlyTerminationLiability
100000 USD
CY2013Q2 mark Operating Leases Early Termination Liability
OperatingLeasesEarlyTerminationLiability
300000 USD
CY2013Q4 mark Other Long Term Assets
OtherLongTermAssets
133605 USD
CY2014Q2 mark Other Long Term Assets
OtherLongTermAssets
133605 USD
CY2010Q4 mark Sale Leaseback Transaction Cash
SaleLeasebackTransactionCash
600000 USD
mark Sale Leaseback Transaction Term Length
SaleLeasebackTransactionTermLength
P5Y
CY2014Q2 mark Shares Issued During Period Discountfrom Weighted Average Price
SharesIssuedDuringPeriodDiscountfromWeightedAveragePrice
0.05
CY2014Q2 mark Warrants To Acquire Shares Of Common Stock
WarrantsToAcquireSharesOfCommonStock
30000 shares
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q2
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2014
dei Document Period End Date
DocumentPeriodEndDate
2014-06-30
dei Document Type
DocumentType
10-Q
dei Entity Central Index Key
EntityCentralIndexKey
0001368365
CY2014Q3 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
12215300 shares
dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
dei Entity Registrant Name
EntityRegistrantName
REMARK MEDIA, INC.
dei Trading Symbol
TradingSymbol
mark

Files In Submission

Name View Source Status
0001368365-14-000007-index-headers.html Edgar Link pending
0001368365-14-000007-index.html Edgar Link pending
0001368365-14-000007.txt Edgar Link pending
0001368365-14-000007-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
mark-20140630.xml Edgar Link completed
mark-20140630.xsd Edgar Link pending
mark-20140630_cal.xml Edgar Link unprocessable
mark-20140630_def.xml Edgar Link unprocessable
mark-20140630_lab.xml Edgar Link unprocessable
mark-20140630_pre.xml Edgar Link unprocessable
mark-6302014x10q.htm Edgar Link pending
mark-6302014x311.htm Edgar Link pending
mark-6302014x312.htm Edgar Link pending
mark-6302014x321.htm Edgar Link pending
mark-6302014x322.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
R5.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