2011 Form 10-K Financial Statement
#000121390012001451 Filed on March 30, 2012
Income Statement
Concept | 2011 | 2010 Q4 | 2010 |
---|---|---|---|
Revenue | $6.067M | $80.00K | $440.0K |
YoY Change | 1278.86% | ||
Cost Of Revenue | $908.0K | $60.00K | $268.0K |
YoY Change | 238.81% | ||
Gross Profit | $5.159M | $30.00K | $172.0K |
YoY Change | 2899.42% | ||
Gross Profit Margin | 85.03% | 37.5% | 39.09% |
Selling, General & Admin | $5.345M | $2.420M | $5.430M |
YoY Change | -1.57% | 310.17% | 175.63% |
% of Gross Profit | 103.61% | 8066.67% | 3156.98% |
Research & Development | $1.858M | $1.020M | $1.873M |
YoY Change | -0.8% | 155.0% | 87.3% |
% of Gross Profit | 36.01% | 3400.0% | 1088.95% |
Depreciation & Amortization | $26.00K | $0.00 | $11.00K |
YoY Change | 136.36% | -100.0% | 10.0% |
% of Gross Profit | 0.5% | 0.0% | 6.4% |
Operating Expenses | $7.203M | $3.430M | $9.195M |
YoY Change | -21.66% | 33.46% | -1.24% |
Operating Profit | -$2.044M | -$3.400M | -$9.023M |
YoY Change | -77.35% | 32.3% | -3.08% |
Interest Expense | -$15.02M | -$20.00K | -$20.14M |
YoY Change | -25.42% | 100.0% | 601.74% |
% of Operating Profit | |||
Other Income/Expense, Net | -$15.02M | -$1.500M | -$22.56M |
YoY Change | -33.4% | -137.31% | |
Pretax Income | -$16.87M | -$6.990M | -$29.59M |
YoY Change | -43.0% | -575.51% | 98.32% |
Income Tax | $78.00K | $50.00K | $45.00K |
% Of Pretax Income | |||
Net Earnings | -$17.15M | -$7.040M | -$31.63M |
YoY Change | -45.79% | -578.91% | 111.97% |
Net Earnings / Revenue | -282.59% | -8800.0% | -7187.73% |
Basic Earnings Per Share | -$0.64 | -$1.73 | |
Diluted Earnings Per Share | -$6.399M | -$3.520M | -$17.28M |
COMMON SHARES | |||
Basic Shares Outstanding | 26.78K shares | 18.29K shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2011 | 2010 Q4 | 2010 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $12.94M | $910.0K | $910.0K |
YoY Change | 1321.98% | 2933.33% | 2933.33% |
Cash & Equivalents | $911.0K | ||
Short-Term Investments | |||
Other Short-Term Assets | $120.0K | $160.0K | $90.00K |
YoY Change | 33.33% | 14.29% | -18.18% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $3.350M | $151.0K | $170.0K |
Other Receivables | $110.0K | $0.00 | $60.00K |
Total Short-Term Assets | $16.52M | $1.227M | $1.230M |
YoY Change | 1243.09% | 666.88% | 668.75% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $110.0K | $24.00K | $20.00K |
YoY Change | 450.0% | 20.0% | 0.0% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | |
Total Long-Term Assets | $110.0K | $24.00K | $20.00K |
YoY Change | 450.0% | -52.0% | -60.0% |
TOTAL ASSETS | |||
Total Short-Term Assets | $16.52M | $1.227M | $1.230M |
Total Long-Term Assets | $110.0K | $24.00K | $20.00K |
Total Assets | $16.63M | $1.251M | $1.250M |
YoY Change | 1230.4% | 495.71% | 495.24% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $450.0K | $442.0K | $440.0K |
YoY Change | 2.27% | -36.86% | -37.14% |
Accrued Expenses | $600.0K | $643.0K | $640.0K |
YoY Change | -6.25% | -35.05% | -35.35% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $2.770M | $2.770M |
YoY Change | -100.0% | 669.44% | 669.44% |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $2.950M | $11.12M | $11.12M |
YoY Change | -73.47% | 69.44% | 69.51% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.950M | $11.12M | $11.12M |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $2.950M | $11.12M | $11.12M |
YoY Change | -73.47% | 69.44% | 69.51% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$112.2M | ||
YoY Change | |||
Common Stock | $84.00M | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $13.67M | -$9.864M | -$9.860M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $16.63M | $1.251M | $1.250M |
YoY Change | 1230.4% | 495.71% | 495.24% |
Cashflow Statement
Concept | 2011 | 2010 Q4 | 2010 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$17.15M | -$7.040M | -$31.63M |
YoY Change | -45.79% | -578.91% | 111.97% |
Depreciation, Depletion And Amortization | $26.00K | $0.00 | $11.00K |
YoY Change | 136.36% | -100.0% | 10.0% |
Cash From Operating Activities | -$3.453M | -$1.740M | -$3.195M |
YoY Change | 8.08% | 346.15% | 68.16% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $114.0K | $0.00 | $14.00K |
YoY Change | 714.29% | -100.0% | -146.67% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$114.0K | $0.00 | -$14.00K |
YoY Change | 714.29% | -100.0% | -53.33% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $10.79M | $2.421M | |
YoY Change | 345.56% | 132.79% | |
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $15.51M | 2.370M | $4.067M |
YoY Change | 281.24% | 1875.0% | 109.64% |
NET CHANGE | |||
Cash From Operating Activities | -$3.453M | -1.740M | -$3.195M |
Cash From Investing Activities | -$114.0K | 0.000 | -$14.00K |
Cash From Financing Activities | $15.51M | 2.370M | $4.067M |
Net Change In Cash | $11.94M | 630.0K | $858.0K |
YoY Change | 1291.38% | -325.0% | 8480.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$3.453M | -$1.740M | -$3.195M |
Capital Expenditures | $114.0K | $0.00 | $14.00K |
Free Cash Flow | -$3.567M | -$1.740M | -$3.209M |
YoY Change | 11.16% | 357.89% | 71.6% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2010Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-9864000 | usd |
CY2011Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
13673000 | usd |
CY2009Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-6348000 | usd |
CY2010Q4 | us-gaap |
Shares Outstanding
SharesOutstanding
|
0 | shares |
CY2011Q4 | us-gaap |
Shares Outstanding
SharesOutstanding
|
0 | shares |
CY2009Q4 | us-gaap |
Shares Outstanding
SharesOutstanding
|
0 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
21816602 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
32778993 | shares |
CY2011 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
10787000 | usd |
CY2011 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
0 | shares |
CY2011 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
515000 | usd |
CY2011 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | shares |
CY2010 | us-gaap |
Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
19286000 | usd |
CY2011 | us-gaap |
Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
20075000 | usd |
CY2010 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities Net Of Adjustments
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments
|
179000 | usd |
CY2010 | us-gaap |
Stock Issued During Period Shares Conversion Of Convertible Securities
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities
|
0 | shares |
CY2010 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
2421000 | usd |
CY2010 | us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
0 | shares |
CY2010 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
49000 | usd |
CY2010 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease
|
33000 | usd |
CY2011 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease
|
76000 | usd |
CY2010 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease
|
0 | usd |
CY2011 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease
|
0 | usd |
CY2010 | us-gaap |
Profit Loss
ProfitLoss
|
-31626000 | usd |
CY2011 | us-gaap |
Profit Loss
ProfitLoss
|
-17145000 | usd |
CY2010 | us-gaap |
Revenues
Revenues
|
440000 | usd |
CY2011 | us-gaap |
Revenues
Revenues
|
6067000 | usd |
CY2010 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
268000 | usd |
CY2011 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
908000 | usd |
CY2010 | us-gaap |
Gross Profit
GrossProfit
|
172000 | usd |
CY2011 | us-gaap |
Gross Profit
GrossProfit
|
5159000 | usd |
CY2010 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1873000 | usd |
CY2011 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1858000 | usd |
CY2010 | us-gaap |
Other Amortization Of Deferred Charges
OtherAmortizationOfDeferredCharges
|
3168000 | usd |
CY2011 | us-gaap |
Other Amortization Of Deferred Charges
OtherAmortizationOfDeferredCharges
|
0 | usd |
CY2010 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
566000 | usd |
CY2011 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
1812000 | usd |
CY2010 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3588000 | usd |
CY2011 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3533000 | usd |
CY2010 | us-gaap |
Operating Expenses
OperatingExpenses
|
9195000 | usd |
CY2011 | us-gaap |
Operating Expenses
OperatingExpenses
|
7203000 | usd |
CY2010 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-9023000 | usd |
CY2011 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2044000 | usd |
CY2010 | us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
179000 | usd |
CY2011 | us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
288000 | usd |
CY2010 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-22558000 | usd |
CY2011 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-15023000 | usd |
CY2010 | us-gaap |
Gains Losses On Extinguishment Of Debt Before Write Off Of Deferred Debt Issuance Cost
GainsLossesOnExtinguishmentOfDebtBeforeWriteOffOfDeferredDebtIssuanceCost
|
-19963000 | usd |
CY2011 | us-gaap |
Gains Losses On Extinguishment Of Debt Before Write Off Of Deferred Debt Issuance Cost
GainsLossesOnExtinguishmentOfDebtBeforeWriteOffOfDeferredDebtIssuanceCost
|
-14735000 | usd |
CY2010 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-2416000 | usd |
CY2011 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | usd |
CY2010 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-31581000 | usd |
CY2011 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-17067000 | usd |
CY2010 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
45000 | usd |
CY2011 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
78000 | usd |
CY2010 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.73 | |
CY2011 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.64 | |
CY2010Q4 | us-gaap |
Cash
Cash
|
911000 | usd |
CY2011Q4 | us-gaap |
Cash
Cash
|
12940000 | usd |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
911000 | usd |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
12940000 | usd |
CY2009Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
28000 | usd |
CY2010Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
151000 | usd |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3345000 | usd |
CY2010Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
161000 | usd |
CY2011Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
234000 | usd |
CY2010Q4 | us-gaap |
Deferred Finance Costs Current Net
DeferredFinanceCostsCurrentNet
|
4000 | usd |
CY2011Q4 | us-gaap |
Deferred Finance Costs Current Net
DeferredFinanceCostsCurrentNet
|
0 | usd |
CY2010Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1227000 | usd |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
16519000 | usd |
CY2010Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
24000 | usd |
CY2011Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
108000 | usd |
CY2010Q4 | us-gaap |
Assets
Assets
|
1251000 | usd |
CY2011Q4 | us-gaap |
Assets
Assets
|
16627000 | usd |
CY2010Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
442000 | usd |
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
447000 | usd |
CY2010Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
643000 | usd |
CY2011Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
601000 | usd |
CY2010Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
2772000 | usd |
CY2011Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
0 | usd |
CY2010Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
540000 | usd |
CY2011Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1906000 | usd |
CY2010Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
11115000 | usd |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2954000 | usd |
CY2010Q4 | us-gaap |
Liabilities
Liabilities
|
11115000 | usd |
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
2954000 | usd |
CY2010Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
22000 | usd |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
33000 | usd |
CY2010Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
102360000 | usd |
CY2011Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
142955000 | usd |
CY2010Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
-63000 | usd |
CY2011Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
13000 | usd |
CY2010Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-112183000 | usd |
CY2011Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-129328000 | usd |
CY2010Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2011Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2010Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
848000000 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
70000000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
21816602 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
32778993 | shares |
CY2010Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1251000 | usd |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
16627000 | usd |
CY2010 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
11000 | usd |
CY2011 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
26000 | usd |
CY2010 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
5430000 | usd |
CY2011 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
550000 | usd |
CY2010 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
146000 | usd |
CY2011 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
3228000 | usd |
CY2010 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
16000 | usd |
CY2011 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
79000 | usd |
CY2010 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-414000 | usd |
CY2011 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
322000 | usd |
CY2010 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
540000 | usd |
CY2011 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
1366000 | usd |
CY2010 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3195000 | usd |
CY2011 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3453000 | usd |
CY2010 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
14000 | usd |
CY2011 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
114000 | usd |
CY2010 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-14000 | usd |
CY2011 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-114000 | usd |
CY2010 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
1597000 | usd |
CY2011 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
4228000 | usd |
CY2010 | us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
0 | usd |
CY2011 | us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
25000 | usd |
CY2010 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
2421000 | usd |
CY2011 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
10787000 | usd |
CY2010 | us-gaap |
Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
|
49000 | usd |
CY2011 | us-gaap |
Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
|
515000 | usd |
CY2010 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
4067000 | usd |
CY2011 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
15505000 | usd |
CY2010 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
25000 | usd |
CY2011 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
91000 | usd |
CY2010 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
883000 | usd |
CY2011 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
12029000 | usd |
CY2010Q4 | us-gaap |
Embedded Derivative Fair Value Of Embedded Derivative Liability
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability
|
6718000 | usd |
CY2011Q4 | us-gaap |
Embedded Derivative Fair Value Of Embedded Derivative Liability
EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability
|
0 | usd |
CY2010 | neond |
Stock Issued During Period Value To Settle Lawsuit
StockIssuedDuringPeriodValueToSettleLawsuit
|
-647000 | usd |
CY2011 | neond |
Stock Issued During Period Value To Settle Lawsuit
StockIssuedDuringPeriodValueToSettleLawsuit
|
0 | usd |
CY2010 | us-gaap |
Interest Paid
InterestPaid
|
180000 | usd |
CY2011 | us-gaap |
Interest Paid
InterestPaid
|
27000 | usd |
CY2010 | neond |
Fair Value Of Warrants Issued To Broker As Debt Issuance Costs
FairValueOfWarrantsIssuedToBrokerAsDebtIssuanceCosts
|
129000 | usd |
CY2011 | neond |
Fair Value Of Warrants Issued To Broker As Debt Issuance Costs
FairValueOfWarrantsIssuedToBrokerAsDebtIssuanceCosts
|
0 | usd |
CY2010 | neond |
Conversion Of Accrued Expenses To Convertible Debt
ConversionOfAccruedExpensesToConvertibleDebt
|
0 | usd |
CY2011 | neond |
Conversion Of Accrued Expenses To Convertible Debt
ConversionOfAccruedExpensesToConvertibleDebt
|
120000 | usd |
CY2010 | neond |
Exchange Of Preferred Stock For Common Stock
ExchangeOfPreferredStockForCommonStock
|
806000 | usd |
CY2011 | neond |
Exchange Of Preferred Stock For Common Stock
ExchangeOfPreferredStockForCommonStock
|
0 | usd |
CY2010 | neond |
Reclassification Of Derivative Liabilities To Additional Paid In Capital
ReclassificationOfDerivativeLiabilitiesToAdditionalPaidInCapital
|
19286000 | usd |
CY2011 | neond |
Reclassification Of Derivative Liabilities To Additional Paid In Capital
ReclassificationOfDerivativeLiabilitiesToAdditionalPaidInCapital
|
20075000 | usd |
CY2010 | neond |
Debt Discount Recorded As Part Of Financing Transaction
DebtDiscountRecordedAsPartOfFinancingTransaction
|
1761000 | usd |
CY2011 | neond |
Debt Discount Recorded As Part Of Financing Transaction
DebtDiscountRecordedAsPartOfFinancingTransaction
|
4228000 | usd |
CY2010 | neond |
Accounts Payable Converted In Convertible Debt Offering
AccountsPayableConvertedInConvertibleDebtOffering
|
163000 | usd |
CY2011 | neond |
Accounts Payable Converted In Convertible Debt Offering
AccountsPayableConvertedInConvertibleDebtOffering
|
0 | usd |
CY2010 | neond |
Conversion Of Debt To Common Stock
ConversionOfDebtToCommonStock
|
179000 | usd |
CY2011 | neond |
Conversion Of Debt To Common Stock
ConversionOfDebtToCommonStock
|
7222000 | usd |
CY2010 | us-gaap |
Debt Issuance Costs Incurred During Noncash Or Partial Noncash Transaction
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
|
0 | usd |
CY2011 | us-gaap |
Debt Issuance Costs Incurred During Noncash Or Partial Noncash Transaction
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction
|
35000 | usd |
CY2010 | neond |
Reduction Of Derivative Liabilities Upon Conversion Of Debt And Exercise Of Warrants
ReductionOfDerivativeLiabilitiesUponConversionOfDebtAndExerciseOfWarrants
|
8000 | usd |
CY2011 | neond |
Reduction Of Derivative Liabilities Upon Conversion Of Debt And Exercise Of Warrants
ReductionOfDerivativeLiabilitiesUponConversionOfDebtAndExerciseOfWarrants
|
0 | usd |
CY2011 | us-gaap |
Nature Of Operations
NatureOfOperations
|
<div align="left" style="text-indent: 0pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;"><font style="display: inline; font-weight: bold;">1.     </font><font style="display: inline; font-weight: bold;">Nature of the business and operations</font></font></div> <div style="text-indent: 0pt; display: block;"> </div> <div align="left" style="text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt; font-weight: bold;">Background and Organization</font></div> <div style="text-indent: 0pt; display: block;"> <div align="justify" style="text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;"> </font></div> <div align="justify" style="text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">Neonode Inc. was incorporated in the State of Delaware in 1997 as the parent of Neonode AB, a company founded in February 2004 and incorporated in Sweden. On December 29, 2008, we entered into a Share Exchange Agreement with AB Cypressen nr 9683 (renamed Neonode Technologies AB), a Swedish engineering company, and Neonode Technologies AB became our wholly owned subsidiary.  Together, Neonode Inc. and Neonode Technologies AB are known as “we,” “us,” “our”, or the “Company.”</font></div> <div align="justify" style="text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"> </div> <div align="justify" style="text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">On December 9, 2008, our former wholly owned subsidiary, Neonode AB, filed for liquidation under the Swedish bankruptcy laws. Effective with Neonode AB’s bankruptcy filing on December 9, 2008, Neonode Inc. is no longer in the mobile phone business and there are no known financial obligations related to the accounts payable or other debts of Neonode AB for which Neonode Inc has responsibility.</font></div> <div align="justify" style="text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"> </div> </div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">On December 29, 2008, we entered into a Share Exchange Agreement with Neonode Technologies AB and the stockholders of Neonode Technologies AB:  Iwo Jima SARL, Wirelesstoys AB, and Athemis Ltd (the “Neonode Technologies AB Stockholders”), pursuant to which we agreed to acquire all of the issued and outstanding shares of Neonode Technologies AB in exchange for the issuance of 19,800 shares of Neonode Inc Series A Preferred stock.  Pursuant to the terms of the Share Exchange Agreement, upon the closing of the transaction, Neonode Technologies AB became a wholly owned subsidiary of the Company.   The Neonode Technologies AB Stockholders are or were employees of us and/or Neonode AB, and as such are related parties. Neonode Technologies AB did not have any operations in 2008. The acquisition of Neonode Technologies AB by us did not qualify as a business combination but rather as a merger of entities under common control; accordingly the acquired assets of Neonode Technologies AB are recorded at their historical cost basis of $12,000.</font></div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"> </div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">Neonode Technologies AB was formed on December 29, 2008 following the bankruptcy filing on December 9, 2008 of Neonode AB.  Based on Swedish tax considerations, we determined that it would be more efficient to form a new company which would be acquired by Neonode Inc. rather than to re-hire each of the former employees of Neonode AB on an individual basis.  Furthermore, we determined that based on the importance to the Company of retaining the technology and business expertise of the beneficial owners of Neonode Technologies AB and of ensuring our ability to continue to develop our technology, in exchange for complete ownership of Neonode Technologies AB, we were prepared to issue to the Neonode Technologies AB Stockholders shares representing approximately 49.5% of the Company.  However, since we did not have a sufficient number of unissued shares of common stock at that time to issue shares of common stock representing 49.5% of the Company as well as enter into the other Refinancing Agreements, we decided that in exchange for all of the shares of Neonode Technologies AB we would issue shares of Series A Preferred stock at a ratio such that assuming an increase in the Company’s authorized share capital and an increase in the conversion rate to 480.63 shares of common stock for each shares of Series A Preferred stock, the Neonode Technologies AB Stockholders would own in the aggregate an amount of shares equal to approximately 49.5% of the Company after completion of our refinancing and capital raising activities.  Nevertheless, pursuant to the Share Exchange Agreement, we did not guarantee that either the Company’s authorized share capital would be increased or that the conversion rate would be increased to 480.63 shares of common stock for each shares of Series A Preferred stock (See Note 9).</font></div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"> </div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">The fair value of the Series A Preferred Stock issued to the Neonode Technologies AB Stockholders in excess of the $12,000 cash balance is accounted for as compensation.  Pursuant to the Share Exchange Agreement, the beneficial owners of the Neonode Technologies AB Stockholders agreed to remain employees of Neonode Technologies AB for a period of 18 months.  In addition, each of the beneficial owners of the Neonode Technologies AB Stockholders signed a repurchase agreement with the Company granting the Company a lapsing repurchase right to purchase the Series A Preferred stock held by such Neonode Technologies AB Stockholder in the event the beneficial owner’s employment with Neonode Technologies AB is terminated other than for cause prior to the expiration of 18 months from December 29, 2008.  Each month, 1/18 of the Series A Preferred shares held by the Neonode Technologies AB Stockholders was released from the lapsing repurchase right.   Thus, the fair value of the common stock (as converted from Series A Preferred Stock during 2009 was $9.5 million) issued under the Share Exchange Agreement was amortized on a straight-line basis to compensation expense over the 18-month vesting period that began on January 1, 2009.</font></div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"> </div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">On March 25, 2011, we filed a Certificate of Amendment of our Amended and Restated Certificate of Incorporation affecting a reverse stock split of the Company’s issued and outstanding shares of common stock and preferred stock at a ratio of twenty-five-to-one (the “Reverse Split”).  The Certificate of Amendment provided that each twenty-five (25) outstanding shares of the Corporation’s common stock, par value $0.001 per share, was exchanged and combined, automatically, without further action, into one (1) share of common stock, and each twenty-five (25) outstanding shares of the Corporation’s preferred stock, par value $0.001 per share, was exchanged and combined, automatically, without further action, into one (1) share of preferred stock. The Reverse Split was declared effective on March 28, 2011 and has been reflected in this Annual Report on Form 10-K.</font></div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;">  </div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="font-style: italic; display: inline; font-family: times new roman; font-size: 10pt; font-weight: bold;">Operations</font></div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"> </div> <div style="text-align: justify; text-indent: 18pt; display: block;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">Neonode Inc, licenses optical touch solutions for handheld and small to midsized consumer and industrial electronic devices. We license our touchscreen technology to Original Equipment Manufacturers (“OEMs”) and Original Design Manufacturers (“ODMs”) who imbed our touch technology into electronic devices that they develop and sell. The cornerstone of our solution is our innovative optical touch, zForce®, which can be applied on any flat surface such as Liquid Crystal Displays (LCD), Electronic Paper Displays (EPD) or as a Mouse Pad, and can be incorporated into all types of devices, enabling touch detection for any type of object (finger, pen, glove or a brush). In addition the zForce touch solution has a minimal total weight and building height, thus enabling greater industrial design flexibility.  Since nothing is layered on top of the display, the zForce solution provides 100% optical transparency, which improves image quality, reduces glare, and improves battery life.</font></div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;"> </font></div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">Our technology licensing model allows us to focus on the development of solutions for multi-touch enabled screens, and thus we do not have to contend with the financial and logistical burden of manufacturing products, which is handled by our ODM/OEM clients. We license the right to use zForce and software which, together with standard components from partners, creates a complete optical touchscreen solution. The zForce multi-touch product is our latest release and is currently being integrated into products such as mobile phones, e-Readers, household appliances, printers and office equipment, GPS devices, automobile consoles, games and toys  and tablet PC’s. Our licensing model provides the added benefit of allowing us to grow revenues without the need of increasing costs at anywhere near the same rate to support the revenue growth.</font></div> <div style="text-indent: 0pt; display: block;"> </div> <div align="left" style="text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="font-style: italic; display: inline; font-family: times new roman; font-size: 10pt; font-weight: bold;">Liquidity</font></div> <div style="text-indent: 0pt; display: block;"> </div> <div style="text-align: justify; text-indent: 18pt; display: block; margin-left: 0pt; margin-right: 0pt;"><font style="display: inline; font-family: times new roman; font-size: 10pt;">Our operations are subject to certain risks and uncertainties frequently encountered by companies in the early stages of operations. Such risks and uncertainties include, but are not limited to, technical and quality problems in new products, ability to raise additional funds, credit risks and costs for developing new products. Our ability to generate revenues in the future will depend substantially on our ability to enter into contracts with customers and to raise additional funds through debt or equity financings. During 2011, we raised approximately $15.5 million through debt and equity offerings (see Notes 6 and 9).  We believe we have sufficient cash to operate for the remainder of 2012, and thereafter expect to receive sufficient cash from customer license agreements currently in place to operate for at least the next twelve months.</font></div> | |
CY2010 | neond |
Stock Issued During Period Shares To Settle Lawsuit
StockIssuedDuringPeriodSharesToSettleLawsuit
|
0 | shares |
CY2010 | neond |
Exchange Of Series A Preferred Stock For Common Stock Shares
ExchangeOfSeriesAPreferredStockForCommonStockShares
|
0 | shares |
CY2011 | neond |
Exchange Of Series A Preferred Stock For Common Stock Shares
ExchangeOfSeriesAPreferredStockForCommonStockShares
|
0 | shares |
CY2010 | neond |
Exchange Of Series B Preferred Stock For Common Stock Shares
ExchangeOfSeriesBPreferredStockForCommonStockShares
|
0 | shares |
CY2011 | neond |
Exchange Of Series B Preferred Stock For Common Stock Shares
ExchangeOfSeriesBPreferredStockForCommonStockShares
|
0 | shares |
CY2010 | neond |
Common Stock Issued To Brokers Shares
CommonStockIssuedToBrokersShares
|
0 | shares |
CY2011 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2011 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2011 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2011-12-31 | |
CY2011 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2011 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2011 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2011 | dei |
Entity Registrant Name
EntityRegistrantName
|
Neonode, Inc | |
CY2011 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000087050 | |
CY2012Q1 | dei |
Entity Public Float
EntityPublicFloat
|
60343310 | usd |
CY2011Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
32956300 | shares |
CY2011 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2011 | |
CY2011 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2011 | dei |
Document Type
DocumentType
|
10-K | |
CY2010 | neond |
Stock Issued During Period Value Employee Stock Option And Warrant Compensation Expense
StockIssuedDuringPeriodValueEmployeeStockOptionAndWarrantCompensationExpense
|
2262000 | usd |
CY2011 | neond |
Stock Issued During Period Value Employee Stock Option And Warrant Compensation Expense
StockIssuedDuringPeriodValueEmployeeStockOptionAndWarrantCompensationExpense
|
550000 | usd |
CY2010 | neond |
Amortization Of Fair Value Of Stock Issued To Related Parties For Purchase Of Neonode Technologies
AmortizationOfFairValueOfStockIssuedToRelatedPartiesForPurchaseOfNeonodeTechnologies
|
3168000 | usd |
CY2010 | neond |
Exchange Of Series A Preferred Stock For Common Stock Value
ExchangeOfSeriesAPreferredStockForCommonStockValue
|
0 | usd |
CY2011 | neond |
Exchange Of Series A Preferred Stock For Common Stock Value
ExchangeOfSeriesAPreferredStockForCommonStockValue
|
0 | usd |
CY2010 | neond |
Exchange Of Series B Preferred Stock For Common Stock Value
ExchangeOfSeriesBPreferredStockForCommonStockValue
|
0 | usd |
CY2011 | neond |
Exchange Of Series B Preferred Stock For Common Stock Value
ExchangeOfSeriesBPreferredStockForCommonStockValue
|
0 | usd |
CY2010 | neond |
Common Stock Issued To Brokers Value
CommonStockIssuedToBrokersValue
|
65000 | usd |
CY2011 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2010 | neond |
Non Cash Items Related To Debt Discounts And Deferred Financing Fees And Valuation Of Conversion Features And Warrants
NonCashItemsRelatedToDebtDiscountsAndDeferredFinancingFeesAndValuationOfConversionFeaturesAndWarrants
|
-19963000 | usd |
CY2011 | neond |
Non Cash Items Related To Debt Discounts And Deferred Financing Fees And Valuation Of Conversion Features And Warrants
NonCashItemsRelatedToDebtDiscountsAndDeferredFinancingFeesAndValuationOfConversionFeaturesAndWarrants
|
-14735000 | usd |
CY2010 | neond |
Weighted Average Number Of Shares Outstanding During Year Basic And Diluted
WeightedAverageNumberOfSharesOutstandingDuringYearBasicAndDiluted
|
18293000 | shares |
CY2011 | neond |
Weighted Average Number Of Shares Outstanding During Year Basic And Diluted
WeightedAverageNumberOfSharesOutstandingDuringYearBasicAndDiluted
|
26784000 | shares |
CY2010 | neond |
Debt Issuance Costs Recorded In Connection Of Debt Extinguishment
DebtIssuanceCostsRecordedInConnectionOfDebtExtinguishment
|
4336000 | usd |
CY2011 | neond |
Debt Issuance Costs Recorded In Connection Of Debt Extinguishment
DebtIssuanceCostsRecordedInConnectionOfDebtExtinguishment
|
20075000 | usd |
CY2011 | neond |
Stock Issued During Period To Settle Accrued Expenses Value
StockIssuedDuringPeriodToSettleAccruedExpensesValue
|
120000 | usd |
CY2011 | neond |
Stock Issued During Period To Settle Accrued Expenses Shares
StockIssuedDuringPeriodToSettleAccruedExpensesShares
|
0 | shares |
CY2011 | neond |
Common Stock Issued Upon Conversion Of Outstanding Convertible Debt And Accrued And Bonus Interest
CommonStockIssuedUponConversionOfOutstandingConvertibleDebtAndAccruedAndBonusInterest
|
7622000 | usd |
CY2011 | neond |
Common Stock Issued Upon Conversion Of Outstanding Convertible Debt And Accrued And Bonus Interest Shares
CommonStockIssuedUponConversionOfOutstandingConvertibleDebtAndAccruedAndBonusInterestShares
|
0 | shares |
CY2011 | neond |
Fair Value Of Warrants Issued In Connection With Issuance Of2011 Senior Secured Convertible Debt Value
FairValueOfWarrantsIssuedInConnectionWithIssuanceOf2011SeniorSecuredConvertibleDebtValue
|
937000 | usd |