$MRIN
Marin Software Inc

2020 Q3 Form 10-Q Financial Statement

#000156459020051552 Filed on November 06, 2020

View on sec.gov

Income Statement

Concept 2020 Q3 2019 Q3
Revenue $6.796M $11.73M
YoY Change -42.05% -10.83%
Cost Of Revenue $4.323M $5.567M
YoY Change -22.35% -13.81%
Gross Profit $2.473M $6.161M
YoY Change -59.86% -7.96%
Gross Profit Margin 36.39% 52.53%
Selling, General & Admin $3.622M $6.363M
YoY Change -43.08% -22.56%
% of Gross Profit 146.46% 103.28%
Research & Development $3.106M $3.872M
YoY Change -19.78% -29.23%
% of Gross Profit 125.6% 62.85%
Depreciation & Amortization $1.010M $2.020M
YoY Change -50.0% -6.48%
% of Gross Profit 40.84% 32.79%
Operating Expenses $6.728M $10.24M
YoY Change -34.26% -64.0%
Operating Profit -$4.255M -$4.074M
YoY Change 4.44% -81.26%
Interest Expense $0.00 -$10.00K
YoY Change -100.0%
% of Operating Profit
Other Income/Expense, Net $111.0K $640.0K
YoY Change -82.66% 90.48%
Pretax Income -$4.144M -$3.434M
YoY Change 20.68% -83.95%
Income Tax -$72.00K -$161.0K
% Of Pretax Income
Net Earnings -$4.072M -$3.273M
YoY Change 24.41% -84.77%
Net Earnings / Revenue -59.92% -27.91%
Basic Earnings Per Share
Diluted Earnings Per Share -$579.8K -$493.2K
COMMON SHARES
Basic Shares Outstanding 6.627M
Diluted Shares Outstanding

Balance Sheet

Concept 2020 Q3 2019 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $8.000M $9.200M
YoY Change -13.04% -31.34%
Cash & Equivalents $8.950M $9.167M
Short-Term Investments
Other Short-Term Assets $4.000M $4.900M
YoY Change -18.37% -20.97%
Inventory
Prepaid Expenses
Receivables $5.400M $9.300M
Other Receivables $0.00 $0.00
Total Short-Term Assets $17.40M $23.30M
YoY Change -25.32% -17.65%
LONG-TERM ASSETS
Property, Plant & Equipment $15.30M $9.763M
YoY Change 56.71% -23.38%
Goodwill $0.00 $1.868M
YoY Change -100.0% -5.08%
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $900.0K $1.508M
YoY Change -40.32% -37.14%
Total Long-Term Assets $16.20M $22.30M
YoY Change -27.34% 13.49%
TOTAL ASSETS
Total Short-Term Assets $17.40M $23.30M
Total Long-Term Assets $16.20M $22.30M
Total Assets $33.60M $45.60M
YoY Change -26.31% -4.89%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.200M $1.908M
YoY Change -37.11% -6.7%
Accrued Expenses $970.0K $1.983M
YoY Change -51.08% 34.26%
Deferred Revenue $2.232M $2.721M
YoY Change -17.97%
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $2.100M $800.0K
YoY Change 162.5% -42.86%
Total Short-Term Liabilities $17.20M $16.92M
YoY Change 1.64% 37.6%
LONG-TERM LIABILITIES
Long-Term Debt $1.300M $0.00
YoY Change -100.0%
Other Long-Term Liabilities $884.0K $2.098M
YoY Change -57.86% -47.77%
Total Long-Term Liabilities $884.0K $2.098M
YoY Change -57.86% -47.77%
TOTAL LIABILITIES
Total Short-Term Liabilities $17.20M $16.92M
Total Long-Term Liabilities $884.0K $2.098M
Total Liabilities $22.82M $24.72M
YoY Change -7.68% 44.91%
SHAREHOLDERS EQUITY
Retained Earnings -$288.6M -$276.6M
YoY Change 4.35% 5.43%
Common Stock $300.5M $298.6M
YoY Change 0.65% 1.5%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $10.81M $20.88M
YoY Change
Total Liabilities & Shareholders Equity $33.63M $45.60M
YoY Change -26.24% -4.89%

Cashflow Statement

Concept 2020 Q3 2019 Q3
OPERATING ACTIVITIES
Net Income -$4.072M -$3.273M
YoY Change 24.41% -84.77%
Depreciation, Depletion And Amortization $1.010M $2.020M
YoY Change -50.0% -6.48%
Cash From Operating Activities -$2.360M $760.0K
YoY Change -410.53% -155.07%
INVESTING ACTIVITIES
Capital Expenditures -$500.0K -$1.010M
YoY Change -50.5% 31.17%
Acquisitions
YoY Change
Other Investing Activities $0.00
YoY Change
Cash From Investing Activities -$500.0K -$1.010M
YoY Change -50.5% 31.17%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 0.000 -360.0K
YoY Change -100.0% 38.46%
NET CHANGE
Cash From Operating Activities -2.360M 760.0K
Cash From Investing Activities -500.0K -1.010M
Cash From Financing Activities 0.000 -360.0K
Net Change In Cash -2.860M -610.0K
YoY Change 368.85% -74.69%
FREE CASH FLOW
Cash From Operating Activities -$2.360M $760.0K
Capital Expenditures -$500.0K -$1.010M
Free Cash Flow -$1.860M $1.770M
YoY Change -205.08% -390.16%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2020Q2 us-gaap Stockholders Equity
StockholdersEquity
14572000
CY2020Q3 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
179000
CY2020Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
7115000
CY2019Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
6810000
CY2020Q3 mrin Stock Offering Cost
StockOfferingCost
9000
mrin Stock Offering Cost
StockOfferingCost
9000
mrin Stock Offering Cost
StockOfferingCost
203000
CY2019Q3 us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
0
CY2020Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
1287000
CY2019Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
0
CY2020Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
3483000
CY2019Q4 us-gaap Notes Payable Current
NotesPayableCurrent
0
CY2020Q3 us-gaap Notes Payable Current
NotesPayableCurrent
2033000
CY2019Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
5181000
CY2020Q3 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
884000
CY2019Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
299263000
CY2019Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
1577000
CY2020Q3 us-gaap Liabilities
Liabilities
22819000
CY2019Q4 us-gaap Liabilities
Liabilities
21233000
CY2020Q3 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
CY2019Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
CY2020Q3 us-gaap Common Stock Value
CommonStockValue
7000
CY2019Q4 us-gaap Common Stock Value
CommonStockValue
7000
CY2020Q3 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
300490000
CY2020Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-288636000
CY2019Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-277112000
CY2020Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-1051000
CY2019Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-1098000
CY2020Q3 us-gaap Stockholders Equity
StockholdersEquity
10810000
CY2019Q4 us-gaap Stockholders Equity
StockholdersEquity
21060000
CY2020Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
33629000
CY2019Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
42293000
CY2020Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2019Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2020Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
142857000
CY2019Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
142857000
CY2020Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
7115000
CY2019Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
6810000
us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
22731000
us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
37652000
us-gaap Cost Of Revenue
CostOfRevenue
14253000
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
6123000
us-gaap Cost Of Revenue
CostOfRevenue
17307000
us-gaap Gross Profit
GrossProfit
8478000
us-gaap Gross Profit
GrossProfit
20345000
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
5683000
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
12453000
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
9881000
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
13427000
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
8129000
CY2020Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.58
CY2019Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.49
CY2019Q3 us-gaap Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
3000
CY2019Q3 us-gaap Stockholders Equity
StockholdersEquity
20878000
us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
179000
us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
0
us-gaap Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
174000
us-gaap Stock Issued During Period Value Employee Stock Purchase Plan
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan
14000
us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1208000
CY2018Q4 us-gaap Stockholders Equity
StockholdersEquity
29371000
us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
1504000
us-gaap Profit Loss
ProfitLoss
-11524000
us-gaap Depreciation
Depreciation
1661000
us-gaap Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
2330000
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
95000
mrin Gain Loss On Disposals Of Property And Equipment And Right Of Use Asset
GainLossOnDisposalsOfPropertyAndEquipmentAndRightOfUseAsset
-19000
mrin Amortization Of Deferred Costs To Obtain And Fulfill Contracts
AmortizationOfDeferredCostsToObtainAndFulfillContracts
700000
us-gaap Interest Expense
InterestExpense
14000
us-gaap Interest Expense
InterestExpense
0
us-gaap Foreign Currency Transaction Gain Loss Unrealized
ForeignCurrencyTransactionGainLossUnrealized
52000
us-gaap Share Based Compensation
ShareBasedCompensation
2100000
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
-47000
mrin Increase Decrease In Operating Lease
IncreaseDecreaseInOperatingLease
421000
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-3728000
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-1000
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-774000
us-gaap Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
737000
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
348000
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
92000
us-gaap Payments To Develop Software
PaymentsToDevelopSoftware
1442000
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-1456000
us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
3320000
us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
0
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
1504000
us-gaap Stock Issued1
StockIssued1
14000
us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
0
us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
318000
us-gaap Finance Lease Principal Payments
FinanceLeasePrincipalPayments
986000
us-gaap Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
295000
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
346000
us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
36000
us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
-93000
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-1365000
CY2019Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
12105000
CY2018Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
11503000
CY2020Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
8950000
CY2019Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
10138000
CY2020Q3 us-gaap Goodwill
Goodwill
0
CY2019Q3 us-gaap Contract With Customer Liability Change In Timeframe Performance Obligation Satisfied Revenue Recognized
ContractWithCustomerLiabilityChangeInTimeframePerformanceObligationSatisfiedRevenueRecognized
49000
CY2019 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
1910000
CY2019 us-gaap Net Income Loss
NetIncomeLoss
-12408000
CY2020Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
8950000
us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
134000
CY2020Q3 us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
134000
us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
570000
CY2020Q3 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
1176000
CY2019Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
1559000
CY2020Q3 mrin Allowance For Potential Customer Revenue Credits
AllowanceForPotentialCustomerRevenueCredits
436000
CY2019Q4 mrin Allowance For Potential Customer Revenue Credits
AllowanceForPotentialCustomerRevenueCredits
319000
us-gaap Number Of Reporting Units
NumberOfReportingUnits
1
mrin Subscription Contracts Term
SubscriptionContractsTerm
P1Y
CY2020Q3 us-gaap Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
900000
CY2020Q3 us-gaap Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
1372000
CY2020Q3 us-gaap Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
116000
CY2020Q3 us-gaap Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
P3M
CY2020Q3 us-gaap Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
P1Y
CY2020Q3 us-gaap Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
P1Y
CY2020Q3 us-gaap Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
2388000
CY2020Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
6796000
CY2019Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
11728000
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
22731000
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
37652000
mrin Individual Customer Advances Refund Claim Period
IndividualCustomerAdvancesRefundClaimPeriod
P180D
CY2020Q3 us-gaap Contract With Customer Liability Change In Timeframe Performance Obligation Satisfied Revenue Recognized
ContractWithCustomerLiabilityChangeInTimeframePerformanceObligationSatisfiedRevenueRecognized
0
us-gaap Contract With Customer Liability Change In Timeframe Performance Obligation Satisfied Revenue Recognized
ContractWithCustomerLiabilityChangeInTimeframePerformanceObligationSatisfiedRevenueRecognized
0
us-gaap Contract With Customer Liability Change In Timeframe Performance Obligation Satisfied Revenue Recognized
ContractWithCustomerLiabilityChangeInTimeframePerformanceObligationSatisfiedRevenueRecognized
203000
CY2020Q3 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
2232000
CY2019Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
2182000
mrin Deferred Costs To Fulfill Contracts Expected Period Of Benefit
DeferredCostsToFulfillContractsExpectedPeriodOfBenefit
P30M
CY2020Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
62519000
CY2019Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
62082000
CY2020Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
56550000
CY2019Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
53558000
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
3991000
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
4237000
CY2020Q3 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
1508000
CY2019Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
3204000
CY2020Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
970000
CY2019Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1165000
CY2020Q3 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
370000
CY2019Q4 us-gaap Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
480000
CY2020Q3 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
68000
CY2019Q4 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
601000
CY2020Q3 us-gaap Customer Refund Liability Current
CustomerRefundLiabilityCurrent
466000
CY2019Q4 us-gaap Customer Refund Liability Current
CustomerRefundLiabilityCurrent
376000
CY2020Q3 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
0
CY2019Q4 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
9000
CY2020Q3 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
1504000
CY2019Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
993000
CY2020Q3 mrin Weighted Average Sales Price Stock Offering
WeightedAverageSalesPriceStockOffering
1.41
mrin Weighted Average Sales Price Stock Offering
WeightedAverageSalesPriceStockOffering
1.41
mrin Weighted Average Sales Price Stock Offering
WeightedAverageSalesPriceStockOffering
3.00
CY2020Q3 us-gaap Share Based Compensation
ShareBasedCompensation
195000
CY2019Q3 us-gaap Share Based Compensation
ShareBasedCompensation
653000
CY2020Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
0
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
0
mrin Employee Stock Purchase Plan Expected Life
EmployeeStockPurchasePlanExpectedLife
P6M
CY2020Q3 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.064
CY2020Q3 us-gaap Finance Lease Weighted Average Discount Rate Percent
FinanceLeaseWeightedAverageDiscountRatePercent
0.054
CY2020Q3 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P1Y6M
CY2020Q3 us-gaap Finance Lease Weighted Average Remaining Lease Term1
FinanceLeaseWeightedAverageRemainingLeaseTerm1
P2M12D
us-gaap Lease And Rental Expense
LeaseAndRentalExpense
5628000
us-gaap Lease And Rental Expense
LeaseAndRentalExpense
5869000
CY2020Q3 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
1868000
CY2020Q3 us-gaap Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
109000
CY2019Q3 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
1943000
mrin Number Of Manufacturers Entered Into Finance Lease Arrangements
NumberOfManufacturersEnteredIntoFinanceLeaseArrangements
2
CY2020Q3 us-gaap Finance Lease Right Of Use Asset
FinanceLeaseRightOfUseAsset
188000
us-gaap Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
478000
us-gaap Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
545000
CY2020Q3 us-gaap Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
146000
CY2019Q3 us-gaap Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
184000
us-gaap Finance Lease Interest Expense
FinanceLeaseInterestExpense
13000
us-gaap Finance Lease Interest Expense
FinanceLeaseInterestExpense
55000
CY2020Q3 us-gaap Finance Lease Interest Expense
FinanceLeaseInterestExpense
1000
CY2019Q3 us-gaap Finance Lease Interest Expense
FinanceLeaseInterestExpense
13000
CY2020Q3 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
1872000
CY2020Q3 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
7079000
CY2020Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
1845000
CY2020Q3 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
10796000
CY2020Q3 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
493000
CY2020Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
10303000
CY2020Q3 us-gaap Finance Lease Liability Payments Remainder Of Fiscal Year
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear
57000
CY2020Q3 us-gaap Finance Lease Liability Payments Due Next Twelve Months
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths
12000
CY2020Q3 us-gaap Finance Lease Liability Payments Due Year Two
FinanceLeaseLiabilityPaymentsDueYearTwo
0
CY2020Q3 us-gaap Finance Lease Liability Payments Due
FinanceLeaseLiabilityPaymentsDue
69000
CY2020Q3 us-gaap Finance Lease Liability Undiscounted Excess Amount
FinanceLeaseLiabilityUndiscountedExcessAmount
1000
CY2020Q3 us-gaap Finance Lease Liability
FinanceLeaseLiability
68000
CY2020Q3 us-gaap Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
0
us-gaap Finance Lease Interest Payment On Liability
FinanceLeaseInterestPaymentOnLiability
16000
us-gaap Operating Lease Payments
OperatingLeasePayments
5958000
us-gaap Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
0
us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
6720000
CY2018Q3 mrin Sublease Area Of Real Estate Property
SubleaseAreaOfRealEstateProperty
14380
us-gaap Sublease Income
SubleaseIncome
1303000
us-gaap Sublease Income
SubleaseIncome
1711000
CY2020Q3 us-gaap Sublease Income
SubleaseIncome
226000
CY2019Q3 us-gaap Sublease Income
SubleaseIncome
570000
CY2020Q3 us-gaap Lessor Operating Lease Payments To Be Received Remainder Of Fiscal Year
LessorOperatingLeasePaymentsToBeReceivedRemainderOfFiscalYear
268000
CY2020Q3 us-gaap Lessor Operating Lease Payments To Be Received Next Twelve Months
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths
1105000
CY2020Q3 us-gaap Lessor Operating Lease Payments To Be Received Two Years
LessorOperatingLeasePaymentsToBeReceivedTwoYears
616000
CY2020Q3 us-gaap Lessor Operating Lease Payments To Be Received
LessorOperatingLeasePaymentsToBeReceived
1989000
CY2020Q3 us-gaap Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
0
CY2019Q3 us-gaap Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
0
us-gaap Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
0
us-gaap Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
0
CY2020Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
1427000
CY2019Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
1663000
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
1427000
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
1
us-gaap Number Of Operating Segments
NumberOfOperatingSegments
1

Files In Submission

Name View Source Status
0001564590-20-051552-index-headers.html Edgar Link pending
0001564590-20-051552-index.html Edgar Link pending
0001564590-20-051552.txt Edgar Link pending
0001564590-20-051552-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
mrin-10q_20200930.htm Edgar Link pending
mrin-20200930.xml Edgar Link completed
mrin-20200930.xsd Edgar Link pending
mrin-20200930_cal.xml Edgar Link unprocessable
mrin-20200930_def.xml Edgar Link unprocessable
mrin-20200930_lab.xml Edgar Link unprocessable
mrin-20200930_pre.xml Edgar Link unprocessable
mrin-ex311_7.htm Edgar Link pending
mrin-ex312_6.htm Edgar Link pending
mrin-ex321_8.htm Edgar Link pending
mrin-ex322_9.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
R54.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