$MRIN
MARIN SOFTWARE INC Stock $mrin

$mrin Overview Financials Valuation SEC Filings Company Website

2014 Q2 Form 10-Q Financial Statement

#000119312514190368 Filed on May 08, 2014

Income Statement

Concept	2014 Q2	2014 Q1	2013 Q1
Revenue	$23.85M	$22.82M	$17.16M
YoY Change	30.93%	32.99%	32.23%
Cost Of Revenue	$8.763M	$8.383M	$7.372M
YoY Change	13.86%	13.71%	40.31%
Gross Profit	$15.09M	$14.43M	$9.783M
YoY Change	43.41%	47.52%	26.72%
Gross Profit Margin	63.26%	63.26%	57.03%
Selling, General & Admin	$17.35M	$16.41M	$14.51M
YoY Change	20.66%	13.08%	29.01%
% of Gross Profit	114.95%	113.67%	148.29%
Research & Development	$6.627M	$6.083M	$5.079M
YoY Change	35.13%	19.77%	71.18%
% of Gross Profit	43.92%	42.15%	51.92%
Depreciation & Amortization	$1.990M	$1.795M	$1.235M
YoY Change	45.26%	45.34%	111.47%
% of Gross Profit	13.19%	12.44%	12.62%
Operating Expenses	$23.97M	$22.49M	$19.59M
YoY Change	24.34%	14.82%	37.81%
Operating Profit	-$8.883M	-$8.056M	-$9.803M
YoY Change	1.43%	-17.82%	51.0%
Interest Expense	-$60.00K	-$70.00K	-$180.0K
YoY Change	-45.45%	-61.11%	63.64%
% of Operating Profit
Other Income/Expense, Net	-$286.0K	$4.000K	-$408.0K
YoY Change	253.09%	-100.98%	296.12%
Pretax Income	-$9.231M	-$8.118M	-$10.40M
YoY Change	3.16%	-21.9%	55.03%
Income Tax	$2.440M	$188.0K	$106.0K
% Of Pretax Income
Net Earnings	-$6.791M	-$8.306M	-$10.50M
YoY Change	-25.35%	-20.9%	55.48%
Net Earnings / Revenue	-28.47%	-36.41%	-61.21%
Basic Earnings Per Share
Diluted Earnings Per Share	-$1.316M	-$1.757M	-$10.00M
COMMON SHARES
Basic Shares Outstanding	33.32M shares	33.00M shares
Diluted Shares Outstanding

Balance Sheet

Concept	2014 Q2	2014 Q1	2013 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments	$83.90M	$96.10M	$115.5M
YoY Change	-30.43%	-16.8%
Cash & Equivalents	$83.92M	$96.13M	$115.5M
Short-Term Investments
Other Short-Term Assets	$3.600M	$3.200M	$2.900M
YoY Change	9.09%	10.34%
Inventory
Prepaid Expenses
Receivables	$16.92M	$14.76M	$12.12M
Other Receivables	$0.00	$0.00	$0.00
Total Short-Term Assets	$104.4M	$114.1M	$130.5M
YoY Change	-23.36%	-12.61%
LONG-TERM ASSETS
Property, Plant & Equipment	$13.52M	$13.91M	$11.33M
YoY Change	0.69%	22.84%
Goodwill	$11.59M
YoY Change
Intangibles	$8.368M
YoY Change
Long-Term Investments
YoY Change
Other Assets	$838.0K	$1.145M	$397.0K
YoY Change	111.08%	188.41%
Total Long-Term Assets	$34.32M	$15.06M	$11.72M
YoY Change	148.27%	28.45%
TOTAL ASSETS
Total Short-Term Assets	$104.4M	$114.1M	$130.5M
Total Long-Term Assets	$34.32M	$15.06M	$11.72M
Total Assets	$138.8M	$129.1M	$142.3M
YoY Change	-7.55%	-9.23%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable	$2.176M	$1.234M	$2.473M
YoY Change	38.6%	-50.1%
Accrued Expenses	$10.00M	$9.200M	$11.00M
YoY Change	-5.66%	-16.36%
Deferred Revenue
YoY Change
Short-Term Debt	$0.00	$0.00	$0.00
YoY Change
Long-Term Debt Due	$2.929M	$3.093M	$2.551M
YoY Change	5.28%	21.25%
Total Short-Term Liabilities	$18.32M	$15.98M	$17.42M
YoY Change	-2.27%	-8.26%
LONG-TERM LIABILITIES
Long-Term Debt	$1.721M	$2.291M	$3.454M
YoY Change	-43.87%	-33.67%
Other Long-Term Liabilities	$1.011M	$1.161M	$1.670M
YoY Change	-32.42%	-30.48%
Total Long-Term Liabilities	$2.732M	$3.452M	$5.124M
YoY Change	-40.11%	-32.63%
TOTAL LIABILITIES
Total Short-Term Liabilities	$18.32M	$15.98M	$17.42M
Total Long-Term Liabilities	$2.732M	$3.452M	$5.124M
Total Liabilities	$21.05M	$19.43M	$22.55M
YoY Change	-9.68%	-13.8%
SHAREHOLDERS EQUITY
Retained Earnings	-$128.3M	-$121.5M	-$87.85M
YoY Change	32.34%	38.31%
Common Stock	$35.00K	$33.00K	$31.00K
YoY Change	9.38%	6.45%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity	$117.7M	$109.7M	$119.7M
YoY Change
Total Liabilities & Shareholders Equity	$138.8M	$129.1M	$142.3M
YoY Change	-7.55%	-9.23%

Cashflow Statement

Concept	2014 Q2	2014 Q1	2013 Q1
OPERATING ACTIVITIES
Net Income	-$6.791M	-$8.306M	-$10.50M
YoY Change	-25.35%	-20.9%	55.48%
Depreciation, Depletion And Amortization	$1.990M	$1.795M	$1.235M
YoY Change	45.26%	45.34%	111.47%
Cash From Operating Activities	-$6.930M	-$7.309M	-$6.190M
YoY Change	56.08%	18.08%	105.85%
INVESTING ACTIVITIES
Capital Expenditures	-$1.350M	$782.0K	$992.0K
YoY Change	-52.8%	-21.17%	-25.8%
Acquisitions		$0.00
YoY Change
Other Investing Activities	-$4.150M
YoY Change
Cash From Investing Activities	-$5.500M	-$1.399M	-$1.624M
YoY Change	92.31%	-13.85%	-0.98%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities	350.0K	306.0K	91.76M
YoY Change	-97.18%	-99.67%	206.85%
NET CHANGE
Cash From Operating Activities	-6.930M	-7.309M	-6.190M
Cash From Investing Activities	-5.500M	-1.399M	-1.624M
Cash From Financing Activities	350.0K	306.0K	91.76M
Net Change In Cash	-12.08M	-8.402M	83.95M
YoY Change	-337.33%	-110.01%	232.37%
FREE CASH FLOW
Cash From Operating Activities	-$6.930M	-$7.309M	-$6.190M
Capital Expenditures	-$1.350M	$782.0K	$992.0K
Free Cash Flow	-$5.580M	-$8.091M	-$7.182M
YoY Change	253.16%	12.66%	65.33%

Facts In Submission

Frame	Concept Type	Concept / XBRL Key	Value	Unit
CY2014Q2	dei	Entity Common Stock Shares Outstanding EntityCommonStockSharesOutstanding	33318800	shares
CY2013Q1	us-gaap	Accounts Payable Related Parties Noncurrent AccountsPayableRelatedPartiesNoncurrent	1242000
CY2013Q1	us-gaap	Cash And Cash Equivalents At Carrying Value CashAndCashEquivalentsAtCarryingValue	115490000
CY2014Q1	us-gaap	Common Stock Shares Outstanding CommonStockSharesOutstanding	33279000	shares
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber	3711000	shares
CY2014Q1	us-gaap	Common Stock Shares Issued CommonStockSharesIssued	33422000	shares
CY2014Q1	us-gaap	Common Stock Capital Shares Reserved For Future Issuance CommonStockCapitalSharesReservedForFutureIssuance	11982000	shares
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice	6.83
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber	4510000	shares
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice	6.69
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber	4326000	shares
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice	5.98
CY2014Q1	us-gaap	Common Stock Shares Authorized CommonStockSharesAuthorized	500000000	shares
CY2014Q1	us-gaap	Common Stock Par Or Stated Value Per Share CommonStockParOrStatedValuePerShare	0.001
CY2014Q1	us-gaap	Operating Leases Future Minimum Payments Due In Two Years OperatingLeasesFutureMinimumPaymentsDueInTwoYears	2311000
CY2014Q1	us-gaap	Debt Instrument Carrying Amount DebtInstrumentCarryingAmount	5492000
CY2014Q1	us-gaap	Long Term Debt Noncurrent LongTermDebtNoncurrent	2291000
CY2014Q1	us-gaap	Accumulated Depreciation Depletion And Amortization Property Plant And Equipment AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment	13776000
CY2014Q1	us-gaap	Additional Paid In Capital AdditionalPaidInCapital	231047000
CY2014Q1	us-gaap	Financing Receivable Allowance For Credit Losses FinancingReceivableAllowanceForCreditLosses	238000
CY2014Q1	us-gaap	Operating Leases Future Minimum Payments Due OperatingLeasesFutureMinimumPaymentsDue	8592000
CY2014Q1	us-gaap	Accounts Payable Current AccountsPayableCurrent	1234000
CY2014Q1	us-gaap	Long Term Debt Maturities Repayments Of Principal In Rolling Year Two LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearTwo	2464000
CY2014Q1	us-gaap	Operating Leases Future Minimum Payments Due In Four Years OperatingLeasesFutureMinimumPaymentsDueInFourYears	735000
CY2014Q1	us-gaap	Liabilities Current LiabilitiesCurrent	15982000
CY2014Q1	us-gaap	Accumulated Other Comprehensive Income Loss Net Of Tax AccumulatedOtherComprehensiveIncomeLossNetOfTax	129000
CY2014Q1	us-gaap	Unrecognized Tax Benefits UnrecognizedTaxBenefits	1088000
CY2014Q1	us-gaap	Employee Related Liabilities Current EmployeeRelatedLiabilitiesCurrent	6040000
CY2014Q1	us-gaap	Other Liabilities Noncurrent OtherLiabilitiesNoncurrent	1161000
CY2014Q1	us-gaap	Stockholders Equity StockholdersEquity	109702000
CY2014Q1	us-gaap	Long Term Debt Maturities Repayments Of Principal In Rolling Year Three LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearThree	652000
CY2014Q1	us-gaap	Accounts Payable Related Parties Noncurrent AccountsPayableRelatedPartiesNoncurrent	100000
CY2014Q1	us-gaap	Deferred Revenue DeferredRevenue	2075000
CY2014Q1	us-gaap	Accounts Payable And Accrued Liabilities Current AccountsPayableAndAccruedLiabilitiesCurrent	2251000
CY2014Q1	us-gaap	Retained Earnings Accumulated Deficit RetainedEarningsAccumulatedDeficit	-121507000
CY2014Q1	us-gaap	Common Stock Value CommonStockValue	33000
CY2014Q1	us-gaap	Litigation Reserve LitigationReserve	0
CY2014Q1	us-gaap	Liabilities And Stockholders Equity LiabilitiesAndStockholdersEquity	129136000
CY2014Q1	us-gaap	Accrued Income Taxes Current AccruedIncomeTaxesCurrent	377000
CY2014Q1	us-gaap	Other Liabilities OtherLiabilities	603000
CY2014Q1	us-gaap	Liabilities Liabilities	19434000
CY2014Q1	us-gaap	Operating Leases Future Minimum Payments Due In Three Years OperatingLeasesFutureMinimumPaymentsDueInThreeYears	733000
CY2014Q1	us-gaap	Long Term Debt Maturities Repayments Of Principal In Next Rolling Twelve Months LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths	2376000
CY2014Q1	us-gaap	Sales And Excise Tax Payable Current SalesAndExciseTaxPayableCurrent	309000
CY2014Q1	us-gaap	Operating Leases Future Minimum Payments Due Current OperatingLeasesFutureMinimumPaymentsDueCurrent	4689000
CY2014Q1	us-gaap	Long Term Debt Current LongTermDebtCurrent	3093000
CY2014Q1	us-gaap	Assets Current AssetsCurrent	114078000
CY2014Q1	us-gaap	Other Assets Noncurrent OtherAssetsNoncurrent	1145000
CY2014Q1	us-gaap	Assets Assets	129136000
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue	18719000
CY2014Q1	us-gaap	Cash And Cash Equivalents At Carrying Value CashAndCashEquivalentsAtCarryingValue	96134000
CY2014Q1	us-gaap	Capitalized Computer Software Net CapitalizedComputerSoftwareNet	4408000
CY2014Q1	us-gaap	Accounts Receivable Net Current AccountsReceivableNetCurrent	14761000
CY2014Q1	us-gaap	Property Plant And Equipment Gross PropertyPlantAndEquipmentGross	27689000
CY2014Q1	us-gaap	Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1 SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1	18445000
CY2014Q1	us-gaap	Prepaid Expense And Other Assets Current PrepaidExpenseAndOtherAssetsCurrent	3183000
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue	18962000
CY2014Q1	us-gaap	Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions	11105000
CY2014Q1	us-gaap	Cash Equivalents At Carrying Value CashEquivalentsAtCarryingValue	89998000
CY2014Q1	us-gaap	Property Plant And Equipment Net PropertyPlantAndEquipmentNet	13913000
CY2014Q1	mrin	Unrecognized Tax Benefits Interest And Penalties UnrecognizedTaxBenefitsInterestAndPenalties	0
CY2014Q1	mrin	Operating Leases Future Minimum Payments Due In Five Years And Thereafter OperatingLeasesFutureMinimumPaymentsDueInFiveYearsAndThereafter	124000
CY2014Q1	mrin	Accrued Expenses And Other Current Liabilities AccruedExpensesAndOtherCurrentLiabilities	9580000
CY2014Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Options Vested Outstanding Number ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedOutstandingNumber	2328000	shares
CY2014Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Options Vested Period Weighted Average Exercise Price ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedPeriodWeightedAverageExercisePrice	4.51
CY2014Q1	mrin	Long Term Debt Discount LongTermDebtDiscount	108000
CY2014Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Options Vested Outstanding Aggregate Intrinsic Value ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedOutstandingAggregateIntrinsicValue	14608000
CY2012Q4	us-gaap	Cash And Cash Equivalents At Carrying Value CashAndCashEquivalentsAtCarryingValue	31540000
CY2013Q4	us-gaap	Common Stock Shares Outstanding CommonStockSharesOutstanding	32953000	shares
CY2013Q4	us-gaap	Common Stock Shares Issued CommonStockSharesIssued	33133000	shares
CY2013Q4	us-gaap	Common Stock Capital Shares Reserved For Future Issuance CommonStockCapitalSharesReservedForFutureIssuance	10294000	shares
CY2013Q4	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice	6.56
CY2013Q4	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber	4855000	shares
CY2013Q4	us-gaap	Class Of Warrant Or Right Outstanding ClassOfWarrantOrRightOutstanding	0	shares
CY2013Q4	us-gaap	Common Stock Shares Authorized CommonStockSharesAuthorized	500000000	shares
CY2013Q4	us-gaap	Common Stock Par Or Stated Value Per Share CommonStockParOrStatedValuePerShare	0.001
CY2013Q4	us-gaap	Liabilities Current LiabilitiesCurrent	17787000
CY2013Q4	us-gaap	Employee Related Liabilities Current EmployeeRelatedLiabilitiesCurrent	6675000
CY2013Q4	us-gaap	Other Liabilities Noncurrent OtherLiabilitiesNoncurrent	1284000
CY2013Q4	us-gaap	Long Term Debt Noncurrent LongTermDebtNoncurrent	2962000
CY2013Q4	us-gaap	Accumulated Depreciation Depletion And Amortization Property Plant And Equipment AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment	12019000
CY2013Q4	us-gaap	Additional Paid In Capital AdditionalPaidInCapital	228512000
CY2013Q4	us-gaap	Financing Receivable Allowance For Credit Losses FinancingReceivableAllowanceForCreditLosses	349000
CY2013Q4	us-gaap	Accounts Payable Current AccountsPayableCurrent	1018000
CY2013Q4	us-gaap	Stockholders Equity StockholdersEquity	115344000
CY2013Q4	us-gaap	Deferred Revenue DeferredRevenue	2566000
CY2013Q4	us-gaap	Long Term Debt Current LongTermDebtCurrent	3253000
CY2013Q4	us-gaap	Assets Current AssetsCurrent	122023000
CY2013Q4	us-gaap	Accounts Payable And Accrued Liabilities Current AccountsPayableAndAccruedLiabilitiesCurrent	2773000
CY2013Q4	us-gaap	Retained Earnings Accumulated Deficit RetainedEarningsAccumulatedDeficit	-113201000
CY2013Q4	us-gaap	Common Stock Value CommonStockValue	33000
CY2013Q4	us-gaap	Litigation Reserve LitigationReserve	0
CY2013Q4	us-gaap	Liabilities And Stockholders Equity LiabilitiesAndStockholdersEquity	137377000
CY2013Q4	us-gaap	Accrued Income Taxes Current AccruedIncomeTaxesCurrent	434000
CY2013Q4	us-gaap	Other Liabilities OtherLiabilities	602000
CY2013Q4	us-gaap	Liabilities Liabilities	22033000
CY2013Q4	us-gaap	Sales And Excise Tax Payable Current SalesAndExciseTaxPayableCurrent	466000
CY2013Q4	us-gaap	Other Assets Noncurrent OtherAssetsNoncurrent	937000
CY2013Q4	us-gaap	Assets Assets	137377000
CY2013Q4	us-gaap	Cash And Cash Equivalents At Carrying Value CashAndCashEquivalentsAtCarryingValue	104407000
CY2013Q4	us-gaap	Capitalized Computer Software Net CapitalizedComputerSoftwareNet	4236000
CY2013Q4	us-gaap	Accounts Receivable Net Current AccountsReceivableNetCurrent	14921000
CY2013Q4	us-gaap	Property Plant And Equipment Gross PropertyPlantAndEquipmentGross	26436000
CY2013Q4	us-gaap	Prepaid Expense And Other Assets Current PrepaidExpenseAndOtherAssetsCurrent	2695000
CY2013Q4	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue	20593000
CY2013Q4	us-gaap	Cash Equivalents At Carrying Value CashEquivalentsAtCarryingValue	98987000
CY2013Q4	us-gaap	Property Plant And Equipment Net PropertyPlantAndEquipmentNet	14417000
CY2013Q4	mrin	Accrued Expenses And Other Current Liabilities AccruedExpensesAndOtherCurrentLiabilities	10950000
CY2013	us-gaap	Fair Value Assets Measured On Recurring Basis Change In Unrealized Gain Loss FairValueAssetsMeasuredOnRecurringBasisChangeInUnrealizedGainLoss	0
CY2013	mrin	Cash Equivalents Maximum Maturity Period One CashEquivalentsMaximumMaturityPeriodOne	P3M
CY2013Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate	0.0113	pure
CY2013Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate	0.558	pure
CY2013Q1	us-gaap	Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1 SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1	P6Y3M
CY2013Q1	us-gaap	Weighted Average Number Of Share Outstanding Basic And Diluted WeightedAverageNumberOfShareOutstandingBasicAndDiluted	7365000	shares
CY2013Q1	us-gaap	Net Cash Provided By Used In Operating Activities NetCashProvidedByUsedInOperatingActivities	-6190000
CY2013Q1	us-gaap	Earnings Per Share Basic And Diluted EarningsPerShareBasicAndDiluted	-1.43
CY2013Q1	us-gaap	Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount	5462000	shares
CY2013Q1	us-gaap	Revenues Revenues	17155000
CY2013Q1	us-gaap	Interest Income Expense Net InterestIncomeExpenseNet	-184000
CY2013Q1	us-gaap	Increase Decrease In Prepaid Deferred Expense And Other Assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets	757000
CY2013Q1	us-gaap	Comprehensive Income Net Of Tax ComprehensiveIncomeNetOfTax	-10501000
CY2013Q1	us-gaap	Gross Profit GrossProfit	9783000
CY2013Q1	us-gaap	Other Nonoperating Income Expense OtherNonoperatingIncomeExpense	-408000
CY2013Q1	us-gaap	Increase Decrease In Other Operating Assets IncreaseDecreaseInOtherOperatingAssets	-16000
CY2013Q1	us-gaap	Operating Income Loss OperatingIncomeLoss	-9803000
CY2013Q1	us-gaap	Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments	-10395000
CY2013Q1	us-gaap	Increase Decrease In Accounts Receivable IncreaseDecreaseInAccountsReceivable	-933000
CY2013Q1	us-gaap	Net Income Loss NetIncomeLoss	-10501000
CY2013Q1	us-gaap	Payments To Acquire Property Plant And Equipment PaymentsToAcquirePropertyPlantAndEquipment	992000
CY2013Q1	us-gaap	Payments To Develop Software PaymentsToDevelopSoftware	632000
CY2013Q1	us-gaap	Noncash Or Part Noncash Acquisition Fixed Assets Acquired1 NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1	1004000
CY2013Q1	us-gaap	General And Administrative Expense GeneralAndAdministrativeExpense	4048000
CY2013Q1	us-gaap	Net Cash Provided By Used In Financing Activities NetCashProvidedByUsedInFinancingActivities	91764000
CY2013Q1	us-gaap	Proceeds From Notes Payable ProceedsFromNotesPayable	1667000
CY2013Q1	us-gaap	Increase Decrease In Deferred Revenue IncreaseDecreaseInDeferredRevenue	764000
CY2013Q1	us-gaap	Adjustment For Amortization AdjustmentForAmortization	227000
CY2013Q1	us-gaap	Share Based Compensation ShareBasedCompensation	1225000
CY2013Q1	us-gaap	Provision For Doubtful Accounts ProvisionForDoubtfulAccounts	84000
CY2013Q1	us-gaap	Cash And Cash Equivalents Period Increase Decrease CashAndCashEquivalentsPeriodIncreaseDecrease	83950000
CY2013Q1	us-gaap	Selling And Marketing Expense SellingAndMarketingExpense	10459000
CY2013Q1	us-gaap	Operating Leases Rent Expense Net OperatingLeasesRentExpenseNet	1616000
CY2013Q1	us-gaap	Increase Decrease In Accounts Payable IncreaseDecreaseInAccountsPayable	496000
CY2013Q1	us-gaap	Cost Of Revenue CostOfRevenue	7372000
CY2013Q1	us-gaap	Net Cash Provided By Used In Investing Activities NetCashProvidedByUsedInInvestingActivities	-1624000
CY2013Q1	us-gaap	Research And Development Expense ResearchAndDevelopmentExpense	5079000
CY2013Q1	us-gaap	Proceeds From Stock Options Exercised ProceedsFromStockOptionsExercised	407000
CY2013Q1	us-gaap	Depreciation Depletion And Amortization DepreciationDepletionAndAmortization	1235000
CY2013Q1	us-gaap	Depreciation Depreciation	1008000
CY2013Q1	us-gaap	Proceeds From Repayments Of Notes Payable ProceedsFromRepaymentsOfNotesPayable	-7553000
CY2013Q1	us-gaap	Operating Expenses OperatingExpenses	19586000
CY2013Q1	us-gaap	Income Tax Expense Benefit IncomeTaxExpenseBenefit	106000
CY2013Q1	mrin	Conversion Of Preferred Stock Warrant To Common Stock Warrant ConversionOfPreferredStockWarrantToCommonStockWarrant	745000
CY2013Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Yield ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendYield		pure
CY2013Q1	mrin	Conversion Of Convertible Preferred Stock Into Common Stock ConversionOfConvertiblePreferredStockIntoCommonStock	105710000
CY2013Q1	mrin	Payments For Repurchase Of Common Stock And Unvested Shares PaymentsForRepurchaseOfCommonStockAndUnvestedShares	15000
CY2013Q1	mrin	Increase Decrease In Accrued Expenses And Other Liabilities IncreaseDecreaseInAccruedExpensesAndOtherLiabilities	5000
CY2013Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Forfeiture Rate ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsForfeitureRate	0.070	pure
CY2013Q1	mrin	Receivables From Stock Option Exercise ReceivablesFromStockOptionExercise	369000
CY2013Q1	mrin	Pre Tax Income Loss PreTaxIncomeLoss	10395000
CY2013Q1	mrin	Proceeds From Issuance Initial Public Offering Net Of Costs ProceedsFromIssuanceInitialPublicOfferingNetOfCosts	97258000
CY2013Q1	mrin	Noncash Interest Expense On Warrants NoncashInterestExpenseOnWarrants	310000
CY2013Q1	mrin	Unpaid Deferred Offering Costs UnpaidDeferredOfferingCosts	2281000
CY2014Q1	dei	Trading Symbol TradingSymbol	MRIN
CY2014Q1	dei	Entity Registrant Name EntityRegistrantName	MARIN SOFTWARE INC
CY2014Q1	dei	Amendment Flag AmendmentFlag	false
CY2014Q1	dei	Entity Filer Category EntityFilerCategory	Non-accelerated Filer
CY2014Q1	dei	Document Fiscal Year Focus DocumentFiscalYearFocus	2014
CY2014Q1	dei	Document Type DocumentType	10-Q
CY2014Q1	dei	Document Period End Date DocumentPeriodEndDate	2014-03-31
CY2014Q1	dei	Entity Incorporation Date Of Incorporation EntityIncorporationDateOfIncorporation	2006-03-31
CY2014Q1	dei	Entity Central Index Key EntityCentralIndexKey	0001389002
CY2014Q1	dei	Current Fiscal Year End Date CurrentFiscalYearEndDate	--12-31
CY2014Q1	dei	Document Fiscal Period Focus DocumentFiscalPeriodFocus	Q1
CY2014Q1	us-gaap	Number Of Operating Segments NumberOfOperatingSegments	1	Segment
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate	0.0194	pure
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate	0.513	pure
CY2014Q1	us-gaap	Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2 SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2	P7Y7M6D
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod	120000	shares
CY2014Q1	us-gaap	Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1 SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1	P6Y3M
CY2014Q1	us-gaap	Weighted Average Number Of Share Outstanding Basic And Diluted WeightedAverageNumberOfShareOutstandingBasicAndDiluted	33112000	shares
CY2014Q1	us-gaap	Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice	10.33
CY2014Q1	us-gaap	Net Cash Provided By Used In Operating Activities NetCashProvidedByUsedInOperatingActivities	-7309000
CY2014Q1	us-gaap	Earnings Per Share Basic And Diluted EarningsPerShareBasicAndDiluted	-0.25
CY2014Q1	us-gaap	Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice	2.65
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod	175000	shares
CY2014Q1	us-gaap	Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1 SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1	P7Y3M
CY2014Q1	us-gaap	Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1 SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1	P7Y6M15D
CY2014Q1	us-gaap	Stock Issued During Period Shares Stock Options Exercised StockIssuedDuringPeriodSharesStockOptionsExercised	290000	shares
CY2014Q1	us-gaap	Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice	8.62
CY2014Q1	us-gaap	Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount	4653000	shares
CY2014Q1	us-gaap	Revenues Revenues	22815000
CY2014Q1	us-gaap	Interest Income Expense Net InterestIncomeExpenseNet	-66000
CY2014Q1	us-gaap	Increase Decrease In Prepaid Deferred Expense And Other Assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets	488000
CY2014Q1	us-gaap	Comprehensive Income Net Of Tax ComprehensiveIncomeNetOfTax	-8177000
CY2014Q1	us-gaap	Gross Profit GrossProfit	14432000
CY2014Q1	us-gaap	Temporary Equity Net Income TemporaryEquityNetIncome	0
CY2014Q1	us-gaap	Other Nonoperating Income Expense OtherNonoperatingIncomeExpense	4000
CY2014Q1	us-gaap	Increase Decrease In Other Operating Assets IncreaseDecreaseInOtherOperatingAssets	208000
CY2014Q1	us-gaap	Excess Tax Benefit From Share Based Compensation Operating Activities ExcessTaxBenefitFromShareBasedCompensationOperatingActivities	69000
CY2014Q1	us-gaap	Other Noncash Income Expense OtherNoncashIncomeExpense	-148000
CY2014Q1	us-gaap	Operating Income Loss OperatingIncomeLoss	-8056000
CY2014Q1	us-gaap	Fair Value Assets Measured On Recurring Basis Change In Unrealized Gain Loss FairValueAssetsMeasuredOnRecurringBasisChangeInUnrealizedGainLoss	0
CY2014Q1	us-gaap	Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments	-8118000
CY2014Q1	us-gaap	Increase Decrease In Accounts Receivable IncreaseDecreaseInAccountsReceivable	155000
CY2014Q1	us-gaap	Net Income Loss NetIncomeLoss	-8306000
CY2014Q1	us-gaap	Payments To Acquire Property Plant And Equipment PaymentsToAcquirePropertyPlantAndEquipment	782000
CY2014Q1	us-gaap	Payments To Develop Software PaymentsToDevelopSoftware	617000
CY2014Q1	us-gaap	Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax	-129000
CY2014Q1	us-gaap	General And Administrative Expense GeneralAndAdministrativeExpense	4416000
CY2014Q1	us-gaap	Net Cash Provided By Used In Financing Activities NetCashProvidedByUsedInFinancingActivities	306000
CY2014Q1	us-gaap	Proceeds From Stock Plans ProceedsFromStockPlans	347000
CY2014Q1	us-gaap	Increase Decrease In Deferred Revenue IncreaseDecreaseInDeferredRevenue	-491000
CY2014Q1	us-gaap	Adjustment For Amortization AdjustmentForAmortization	445000
CY2014Q1	us-gaap	Share Based Compensation ShareBasedCompensation	1497000
CY2014Q1	us-gaap	Provision For Doubtful Accounts ProvisionForDoubtfulAccounts	167000
CY2014Q1	us-gaap	Cash And Cash Equivalents Period Increase Decrease CashAndCashEquivalentsPeriodIncreaseDecrease	-8273000
CY2014Q1	us-gaap	Selling And Marketing Expense SellingAndMarketingExpense	11989000
CY2014Q1	us-gaap	Operating Leases Rent Expense Net OperatingLeasesRentExpenseNet	1899000
CY2014Q1	us-gaap	Increase Decrease In Accounts Payable IncreaseDecreaseInAccountsPayable	324000
CY2014Q1	us-gaap	Cost Of Revenue CostOfRevenue	8383000
CY2014Q1	us-gaap	Net Cash Provided By Used In Investing Activities NetCashProvidedByUsedInInvestingActivities	-1399000
CY2014Q1	us-gaap	Research And Development Expense ResearchAndDevelopmentExpense	6083000
CY2014Q1	us-gaap	Proceeds From Stock Options Exercised ProceedsFromStockOptionsExercised	768000
CY2014Q1	us-gaap	Depreciation Depletion And Amortization DepreciationDepletionAndAmortization	1795000
CY2014Q1	us-gaap	Excess Tax Benefit From Share Based Compensation Financing Activities ExcessTaxBenefitFromShareBasedCompensationFinancingActivities	69000
CY2014Q1	us-gaap	Depreciation Depreciation	1350000
CY2014Q1	us-gaap	Proceeds From Repayments Of Notes Payable ProceedsFromRepaymentsOfNotesPayable	-877000
CY2014Q1	us-gaap	Operating Expenses OperatingExpenses	22488000
CY2014Q1	us-gaap	Income Tax Expense Benefit IncomeTaxExpenseBenefit	188000
CY2014Q1	us-gaap	Effect Of Exchange Rate On Cash And Cash Equivalents EffectOfExchangeRateOnCashAndCashEquivalents	129000
CY2014Q1	mrin	Change In Preferred Stock Warrant Liability ChangeInPreferredStockWarrantLiability	0
CY2014Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Yield ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendYield		pure
CY2014Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Remaining Contractual Term2 Granted ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2Granted	P9Y10M6D
CY2014Q1	mrin	Payments For Repurchase Of Common Stock And Unvested Shares PaymentsForRepurchaseOfCommonStockAndUnvestedShares	1000
CY2014Q1	mrin	Increase Decrease In Accrued Expenses And Other Liabilities IncreaseDecreaseInAccruedExpensesAndOtherLiabilities	-1569000
CY2014Q1	mrin	Weighted Average Period For Unrecognized Estimated Compensation Cost Related To Stock Options WeightedAveragePeriodForUnrecognizedEstimatedCompensationCostRelatedToStockOptions	P2Y7M6D
CY2014Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Options Vested Outstanding Weighted Average Remaining Contractual Term ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedOutstandingWeightedAverageRemainingContractualTerm	P6Y7M21D
CY2014Q1	mrin	Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Forfeiture Rate ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsForfeitureRate	0.070	pure
CY2014Q1	mrin	Pre Tax Income Loss PreTaxIncomeLoss	8118000
CY2014Q1	mrin	Noncash Interest Expense On Warrants NoncashInterestExpenseOnWarrants	46000
CY2014Q1	mrin	Cash Equivalents Maximum Maturity Period One CashEquivalentsMaximumMaturityPeriodOne	P3M
CY2013Q4	us-gaap	Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2 SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2	P7Y10M6D

Files In Submission

Name	View Source	Status
0001193125-14-190368-index-headers.html	Edgar Link	pending
0001193125-14-190368-index.html	Edgar Link	pending
0001193125-14-190368.txt	Edgar Link	pending
0001193125-14-190368-xbrl.zip	Edgar Link	pending
d704557d10q.htm	Edgar Link	pending
d704557dex1010.htm	Edgar Link	pending
d704557dex1011.htm	Edgar Link	pending
d704557dex311.htm	Edgar Link	pending
d704557dex312.htm	Edgar Link	pending
d704557dex321.htm	Edgar Link	pending
d704557dex322.htm	Edgar Link	pending
FilingSummary.xml	Edgar Link	unprocessable
Financial_Report.xls	Edgar Link	pending
Financial_Report.xlsx	Edgar Link	pending
g704557image1.jpg	Edgar Link	pending
mrin-20140331.xml	Edgar Link	completed
mrin-20140331.xsd	Edgar Link	pending
mrin-20140331_cal.xml	Edgar Link	unprocessable
mrin-20140331_def.xml	Edgar Link	unprocessable
mrin-20140331_lab.xml	Edgar Link	unprocessable
mrin-20140331_pre.xml	Edgar Link	unprocessable
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
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

Create your account

Find Stocks Worth Researching

Deeply Understand Businesses

Value Businesses Intelligently

$MRIN
MARIN SOFTWARE INC Stock $mrin

2014 Q2 Form 10-Q Financial Statement

#000119312514190368 Filed on May 08, 2014

Income Statement

Balance Sheet

Cashflow Statement

Facts In Submission

Files In Submission

$MRIN MARIN SOFTWARE INC Stock $mrin

2014 Q2 Form 10-Q Financial Statement

#000119312514190368 Filed on May 08, 2014

Income Statement

Balance Sheet

Cashflow Statement

Facts In Submission

Files In Submission

$MRIN
MARIN SOFTWARE INC Stock $mrin