2012 Q2 Form 10-Q Financial Statement

#000114420412027147 Filed on May 09, 2012

View on sec.gov

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

Files In Submission

Name View Source Status
0001144204-12-027147-index-headers.html Edgar Link pending
0001144204-12-027147-index.html Edgar Link pending
0001144204-12-027147.txt Edgar Link pending
0001144204-12-027147-xbrl.zip Edgar Link pending
cur-20120331.xml Edgar Link completed
cur-20120331.xsd Edgar Link pending
cur-20120331_cal.xml Edgar Link unprocessable
cur-20120331_def.xml Edgar Link unprocessable
cur-20120331_lab.xml Edgar Link unprocessable
cur-20120331_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R2.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
v310472_10q.htm Edgar Link pending
v310472_ex31-1.htm Edgar Link pending
v310472_ex31-2.htm Edgar Link pending
v310472_ex32-1.htm Edgar Link pending
v310472_ex32-2.htm Edgar Link pending