2012 Q2 Form 10-Q Financial Statement
#000114420412027147 Filed on May 09, 2012
Income Statement
Concept | 2012 Q2 | 2012 Q1 | 2011 Q4 |
---|---|---|---|
Revenue | $78.13K | $156.3K | $290.0K |
YoY Change | -60.27% | ||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $820.0K | $1.160M | $1.410M |
YoY Change | -46.05% | -34.46% | -12.96% |
% of Gross Profit | |||
Research & Development | $1.599M | $1.422M | $1.410M |
YoY Change | -23.51% | -18.2% | -44.49% |
% of Gross Profit | |||
Depreciation & Amortization | $50.00K | $30.00K | $40.00K |
YoY Change | -16.67% | 0.0% | 33.33% |
% of Gross Profit | |||
Operating Expenses | $2.461M | $2.619M | $2.850M |
YoY Change | -32.93% | -25.93% | -31.82% |
Operating Profit | -$2.383M | -$2.463M | |
YoY Change | -30.35% | ||
Interest Expense | $601.00 | $853.00 | $10.00K |
YoY Change | -97.0% | -99.53% | -98.59% |
% of Operating Profit | |||
Other Income/Expense, Net | $6.874K | $10.44K | $0.00 |
YoY Change | -97.6% | ||
Pretax Income | -$2.380M | -$2.450M | -$2.560M |
YoY Change | -34.79% | -20.97% | -6.57% |
Income Tax | $0.00 | $0.00 | $0.00 |
% Of Pretax Income | |||
Net Earnings | -$2.376M | -$2.453M | -$2.560M |
YoY Change | -34.89% | -20.92% | -6.57% |
Net Earnings / Revenue | -3041.77% | -1569.78% | -882.76% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$79.33M | -$81.67M | -$85.33M |
COMMON SHARES | |||
Basic Shares Outstanding | 54.10M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2012 Q2 | 2012 Q1 | 2011 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.540M | $5.140M | $2.350M |
YoY Change | -58.63% | -39.88% | -74.62% |
Cash & Equivalents | $2.540M | $5.144M | $2.352M |
Short-Term Investments | |||
Other Short-Term Assets | $290.0K | $630.0K | $660.0K |
YoY Change | -6.45% | 231.58% | 15.79% |
Inventory | |||
Prepaid Expenses | $404.6K | $430.4K | |
Receivables | $234.4K | $234.4K | |
Other Receivables | |||
Total Short-Term Assets | $2.830M | $5.783M | $3.017M |
YoY Change | -56.12% | -33.83% | -69.31% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $270.0K | $266.4K | $292.2K |
YoY Change | -20.59% | 15.83% | 46.1% |
Goodwill | |||
YoY Change | |||
Intangibles | $721.5K | $701.8K | |
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $60.00K | $75.39K | $75.39K |
YoY Change | -14.29% | -62.3% | 25.66% |
Total Long-Term Assets | $1.130M | $1.063M | $1.069M |
YoY Change | 16.49% | 9.61% | 40.71% |
TOTAL ASSETS | |||
Total Short-Term Assets | $2.830M | $5.783M | $3.017M |
Total Long-Term Assets | $1.130M | $1.063M | $1.069M |
Total Assets | $3.960M | $6.846M | $4.086M |
YoY Change | -46.63% | -29.49% | -61.41% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.150M | $1.650M | $1.840M |
YoY Change | 49.35% | 103.7% | 78.64% |
Accrued Expenses | $320.0K | $660.0K | $580.0K |
YoY Change | -15.79% | 200.0% | 28.89% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $1.470M | $2.312M | $2.426M |
YoY Change | 27.83% | 124.47% | -11.45% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $0.00 | ||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.470M | $2.312M | $2.426M |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $1.470M | $2.312M | $2.426M |
YoY Change | 27.83% | 124.47% | -11.45% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$100.9M | -$98.47M | |
YoY Change | |||
Common Stock | $540.6K | $486.8K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $2.490M | $4.534M | $1.660M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $3.960M | $6.846M | $4.086M |
YoY Change | -46.63% | -29.49% | -61.41% |
Cashflow Statement
Concept | 2012 Q2 | 2012 Q1 | 2011 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$2.376M | -$2.453M | -$2.560M |
YoY Change | -34.89% | -20.92% | -6.57% |
Depreciation, Depletion And Amortization | $50.00K | $30.00K | $40.00K |
YoY Change | -16.67% | 0.0% | 33.33% |
Cash From Operating Activities | -$2.440M | -$2.101M | -$1.790M |
YoY Change | 10.41% | -8.21% | -34.91% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$120.0K | -$30.00K | -$60.00K |
YoY Change | -40.0% | -159.8% | -50.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$120.0K | -$28.77K | -$60.00K |
YoY Change | -40.0% | -69.62% | -50.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $5.200M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -40.00K | 4.922M | 0.000 |
YoY Change | 195.0% | -100.0% | |
NET CHANGE | |||
Cash From Operating Activities | -2.440M | -2.101M | -1.790M |
Cash From Investing Activities | -120.0K | -28.77K | -60.00K |
Cash From Financing Activities | -40.00K | 4.922M | 0.000 |
Net Change In Cash | -2.600M | 2.792M | -1.850M |
YoY Change | 7.88% | -490.61% | -20.26% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$2.440M | -$2.101M | -$1.790M |
Capital Expenditures | -$120.0K | -$30.00K | -$60.00K |
Free Cash Flow | -$2.320M | -$2.071M | -$1.730M |
YoY Change | 15.42% | -11.46% | -34.22% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2012Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
75394 | |
CY2012Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2312058 | |
CY2012Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-100925439 | |
CY2012Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
234375 | |
CY2012Q1 | us-gaap |
Assets
Assets
|
6846370 | |
CY2012Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
540621 | |
CY2012Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2012Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
54062118 | shares |
CY2012Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
7000000 | shares |
CY2012Q1 | us-gaap |
Assets Current
AssetsCurrent
|
5783115 | |
CY2012Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2012Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
54095105 | shares |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
8546424 | |
CY2012Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
404604 | |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5144136 | |
CY2012Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
104919130 | |
CY2012Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1654592 | |
CY2012Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6846370 | |
CY2012Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2012Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2012Q1 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
657466 | |
CY2012Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2452781 | |
CY2012Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
10435 | |
CY2012Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1422364 | |
CY2012Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
34946 | |
CY2012Q1 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
28768 | |
CY2012Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2463216 | |
CY2012Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4534312 | |
CY2012Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
266409 | |
CY2012Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2012Q1 | us-gaap |
Liabilities
Liabilities
|
2312058 | |
CY2012Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
721452 | |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9261233 | |
CY2011Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
75394 | |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2426359 | |
CY2011Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-98472658 | |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
234375 | |
CY2011Q4 | us-gaap |
Assets
Assets
|
4086177 | |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
486821 | |
CY2011Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2011Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
48682118 | shares |
CY2011Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
7000000 | shares |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3016744 | |
CY2011Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2011Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
430356 | |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2352013 | |
CY2011Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
99645655 | |
CY2011Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1843684 | |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4086177 | |
CY2011Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2011Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2011Q4 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
582675 | |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1659818 | |
CY2011Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
292193 | |
CY2011Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
2426359 | |
CY2011Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
701846 | |
CY2011Q1 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-322127 | |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-94688 | |
CY2011Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
22892 | |
CY2011Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
||
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2288448 | |
CY2011Q1 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
1668327 | |
CY2011Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1148659 | |
CY2011Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
5330 | |
CY2011Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-144555 | |
CY2011Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-230143 | |
CY2011Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3101802 | |
CY2011Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
434701 | |
CY2011Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1738728 | |
CY2011Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
50169 | |
CY2011Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
25293 | |
CY2011Q1 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
44519 | |
CY2012Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-03-31 | |
CY2011Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3536503 | |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-714809 | |
CY2011Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
3536503 | |
CY2011Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1772482 | |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1668327 | |
CY2011Q1 | us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
250000 | |
CY2011Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
140888 | |
CY2011Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.07 | |
CY2011Q1 | cur |
Change In Fair Value Of Warrant
ChangeInFairValueOfWarrant
|
161809 | |
CY2011Q1 | cur |
Supplemental Noncash Transations
SupplementalNoncashTransations
|
1089030 | |
CY2011Q1 | cur |
Weighted Average Number Basic Diluted Shares Outstanding
WeightedAverageNumberBasicDilutedSharesOutstanding
|
47692878 | shares |
CY2011Q1 | cur |
Issuance Of Common Stock Value For Service
IssuanceOfCommonStockValueForService
|
77500 | |
CY2012Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2012Q1 | dei |
Trading Symbol
TradingSymbol
|
CUR | |
CY2012Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
NEURALSTEM, INC. | |
CY2012Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2012Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | |
CY2012Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | |
CY2012Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2012Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001357459 | |
CY2012Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2012Q1 | us-gaap |
Stock Issued1
StockIssued1
|
180000 | |
CY2012Q1 | us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
4921501 | |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-28768 | |
CY2012Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
8715 | |
CY2012Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
||
CY2012Q1 | us-gaap |
Revenues
Revenues
|
156250 | |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2100610 | |
CY2012Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
370279 | |
CY2012Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-61247 | |
CY2012Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-189092 | |
CY2012Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
74791 | |
CY2012Q1 | us-gaap |
Interest Expense
InterestExpense
|
853 | |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
2792123 | |
CY2012Q1 | us-gaap |
Interest Paid
InterestPaid
|
853 | |
CY2012Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
2619466 | |
CY2012Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1162156 | |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
4921501 | |
CY2012Q1 | us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
2573 | |
CY2012Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | |
CY2012Q1 | cur |
Weighted Average Number Basic Diluted Shares Outstanding
WeightedAverageNumberBasicDilutedSharesOutstanding
|
51433217 | shares |