2012 Q2 Form 10-Q Financial Statement

#000101765512000027 Filed on May 15, 2012

View on sec.gov

Income Statement

Concept 2012 Q2 2012 Q1 2011 Q1
Revenue $2.287M $1.281M $711.3K
YoY Change 36.56% 80.08% -34.14%
Cost Of Revenue $1.654M $775.4K $500.3K
YoY Change 52.72% 54.99% -13.74%
Gross Profit $632.9K $505.5K $211.0K
YoY Change 6.98% 139.57% -57.8%
Gross Profit Margin 27.68% 39.46% 29.66%
Selling, General & Admin
YoY Change
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $20.00K $13.90K $7.800K
YoY Change 100.0% 78.21% -22.0%
% of Gross Profit 3.16% 2.75% 3.7%
Operating Expenses $1.916M $1.606M $1.232M
YoY Change 36.62% 30.4% -3.79%
Operating Profit -$1.283M -$1.100M -$1.021M
YoY Change 58.25% 7.83% 30.83%
Interest Expense $1.800K $1.700K $400.00
YoY Change 125.0% 325.0%
% of Operating Profit
Other Income/Expense, Net -$359.6K $70.00K
YoY Change
Pretax Income -$1.643M -$1.032M -$1.021M
YoY Change 102.43% 1.1% 30.88%
Income Tax $0.00 $0.00 $0.00
% Of Pretax Income
Net Earnings -$1.643M -$1.032M -$1.021M
YoY Change 102.43% 1.1% 30.88%
Net Earnings / Revenue -71.83% -80.58% -143.53%
Basic Earnings Per Share -$0.01 $0.00 $0.00
Diluted Earnings Per Share -$2.563M -$1.661M -$1.759M
COMMON SHARES
Basic Shares Outstanding 311.4M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2012 Q2 2012 Q1 2011 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $310.0K $1.100M $380.0K
YoY Change -35.42% 189.47% -58.24%
Cash & Equivalents $153.3K $771.6K $378.8K
Short-Term Investments $150.0K $330.0K
Other Short-Term Assets $2.210M $990.0K $1.280M
YoY Change 76.8% -22.66% 62.03%
Inventory $1.061M $929.3K $1.010M
Prepaid Expenses $577.1K $566.7K
Receivables $433.4K $336.6K $170.0K
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $4.008M $3.360M $2.830M
YoY Change 36.99% 18.73% -9.87%
LONG-TERM ASSETS
Property, Plant & Equipment $264.5K $191.8K $70.00K
YoY Change 175.85% 174.0% 40.0%
Goodwill
YoY Change
Intangibles $6.600K $6.800K
YoY Change -12.43%
Long-Term Investments
YoY Change
Other Assets $1.240M $1.430M
YoY Change
Total Long-Term Assets $1.509M $1.624M $80.00K
YoY Change 1358.68% 1930.13% 33.33%
TOTAL ASSETS
Total Short-Term Assets $4.008M $3.360M $2.830M
Total Long-Term Assets $1.509M $1.624M $80.00K
Total Assets $5.517M $4.984M $2.910M
YoY Change 82.11% 71.28% -9.06%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $830.0K $700.0K $310.0K
YoY Change 151.52% 125.81% -11.43%
Accrued Expenses $1.710M $950.0K $420.0K
YoY Change 242.0% 126.19% -35.38%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $30.00K $10.00K $10.00K
YoY Change 200.0% 0.0%
Total Short-Term Liabilities $3.107M $2.630M $1.010M
YoY Change 141.2% 160.39% -27.86%
LONG-TERM LIABILITIES
Long-Term Debt $60.00K $20.00K $10.00K
YoY Change 100.0% 100.0%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $60.00K $20.00K $10.00K
YoY Change 100.0% 100.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $3.107M $2.630M $1.010M
Total Long-Term Liabilities $60.00K $20.00K $10.00K
Total Liabilities $3.170M $2.650M $1.020M
YoY Change 140.15% 159.8% -27.14%
SHAREHOLDERS EQUITY
Retained Earnings -$49.48M -$47.84M
YoY Change 10.78%
Common Stock $324.2K $311.4K
YoY Change 11.4%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $2.349M $2.336M $1.890M
YoY Change
Total Liabilities & Shareholders Equity $5.517M $4.984M $2.910M
YoY Change 82.11% 71.28% -9.06%

Cashflow Statement

Concept 2012 Q2 2012 Q1 2011 Q1
OPERATING ACTIVITIES
Net Income -$1.643M -$1.032M -$1.021M
YoY Change 102.43% 1.1% 30.88%
Depreciation, Depletion And Amortization $20.00K $13.90K $7.800K
YoY Change 100.0% 78.21% -22.0%
Cash From Operating Activities -$580.0K -$107.8K -$364.7K
YoY Change -627.27% -70.44% -431.55%
INVESTING ACTIVITIES
Capital Expenditures -$40.00K -$114.4K -$2.200K
YoY Change 300.0% 5100.0% -89.0%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$40.00K -$110.0K $0.00
YoY Change 300.0% -100.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -10.00K 0.000 0.000
YoY Change -100.0%
NET CHANGE
Cash From Operating Activities -580.0K -$107.8K -$364.7K
Cash From Investing Activities -40.00K -110.0K 0.000
Cash From Financing Activities -10.00K 0.000 0.000
Net Change In Cash -630.0K -$107.8K -$364.7K
YoY Change -730.0% -70.44% -314.53%
FREE CASH FLOW
Cash From Operating Activities -$580.0K -$107.8K -$364.7K
Capital Expenditures -$40.00K -$114.4K -$2.200K
Free Cash Flow -$540.0K $6.600K -$362.5K
YoY Change -550.0% -101.82% -378.85%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2011Q4 us-gaap Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
1332500 USD
CY2012Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
49866300 USD
CY2011Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
49273300 USD
CY2012Q1 us-gaap Assets
Assets
4984300 USD
CY2012Q1 us-gaap Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
700900 USD
CY2011Q4 us-gaap Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
491400 USD
CY2011Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
194300 USD
CY2012Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
336600 USD
CY2012Q1 us-gaap Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
950200 USD
CY2011Q4 us-gaap Assets
Assets
4934300 USD
CY2012Q1 us-gaap Assets Current
AssetsCurrent
3360200 USD
CY2011Q4 us-gaap Assets Current
AssetsCurrent
3368200 USD
CY2011Q4 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
13800 USD
CY2012Q1 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
13900 USD
CY2011Q4 us-gaap Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
21000 USD
CY2012Q1 us-gaap Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
18700 USD
CY2012Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
771600 USD
CY2011Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
996000 USD
CY2011Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
378800 USD
CY2010Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
747300 USD
CY2012Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-224400 USD
CY2011Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-368500 USD
CY2011Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2012Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2012Q1 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
CY2012Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
350000000 shares
CY2011Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
350000000 shares
CY2012Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
311390478 shares
CY2011Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
308736705 shares
CY2011Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
308736705 shares
CY2012Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
311390478 shares
CY2011Q4 us-gaap Common Stock Value
CommonStockValue
308800 USD
CY2012Q1 us-gaap Common Stock Value
CommonStockValue
311400 USD
CY2011Q1 us-gaap Cost Of Revenue
CostOfRevenue
500300 USD
CY2012Q1 us-gaap Cost Of Revenue
CostOfRevenue
775400 USD
CY2011Q4 us-gaap Deferred Revenue
DeferredRevenue
303400 USD
CY2012Q1 us-gaap Deferred Revenue
DeferredRevenue
964900 USD
CY2012Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
13900 USD
CY2011Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
7800 USD
CY2011Q1 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
0 USD
CY2012Q1 us-gaap Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
-57500 USD
CY2011Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
CY2012Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
CY2012Q1 us-gaap Gross Profit
GrossProfit
505500 USD
CY2011Q1 us-gaap Gross Profit
GrossProfit
211000 USD
CY2012Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-1032100 USD
CY2011Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-1020900 USD
CY2011Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-46700 USD
CY2012Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
52600 USD
CY2011Q1 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
0 USD
CY2011Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
7100 USD
CY2012Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-7400 USD
CY2011Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
12900 USD
CY2012Q1 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-42500 USD
CY2012Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-439800 USD
CY2011Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-49900 USD
CY2012Q1 us-gaap Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
98600 USD
CY2011Q1 us-gaap Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
-195800 USD
CY2012Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
661500 USD
CY2011Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
102200 USD
CY2012Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2011Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0 USD
CY2011Q1 us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
CY2012Q1 us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
CY2011Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
20900 USD
CY2012Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
209500 USD
CY2011Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-137600 USD
CY2012Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
142300 USD
CY2012Q1 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
6800 USD
CY2012Q1 us-gaap Interest And Other Income
InterestAndOtherIncome
68300 USD
CY2011Q1 us-gaap Interest And Other Income
InterestAndOtherIncome
-400 USD
CY2012Q1 us-gaap Interest Expense
InterestExpense
1700 USD
CY2011Q1 us-gaap Interest Expense
InterestExpense
400 USD
CY2011Q1 us-gaap Interest Paid
InterestPaid
400 USD
CY2012Q1 us-gaap Interest Paid
InterestPaid
1700 USD
CY2011Q4 us-gaap Inventory Net
InventoryNet
876700 USD
CY2012Q1 us-gaap Inventory Net
InventoryNet
929300 USD
CY2011Q4 us-gaap Investments
Investments
205000 USD
CY2012Q1 us-gaap Investments
Investments
332500 USD
CY2011Q1 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
441000 USD
CY2012Q1 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
475500 USD
CY2011Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
4934300 USD
CY2012Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
4984300 USD
CY2011Q4 us-gaap Liabilities Current
LiabilitiesCurrent
2141100 USD
CY2012Q1 us-gaap Liabilities Current
LiabilitiesCurrent
2629900 USD
CY2012Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-107800 USD
CY2011Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-46809900 USD
CY2012Q1 us-gaap Revenues
Revenues
1280900 USD
CY2012Q1 us-gaap Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
2200 USD
CY2011Q1 us-gaap Revenues
Revenues
711300 USD
CY2011Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-364700 USD
CY2011Q1 us-gaap Net Income Loss
NetIncomeLoss
-1020900 USD
CY2012Q1 us-gaap Net Income Loss
NetIncomeLoss
-1032100 USD
CY2011Q1 us-gaap Operating Expenses
OperatingExpenses
1231500 USD
CY2012Q1 us-gaap Operating Expenses
OperatingExpenses
1605900 USD
CY2011Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1020500 USD
CY2012Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1100400 USD
CY2011Q1 us-gaap Other Income
OtherIncome
0 USD
CY2012Q1 us-gaap Other Income
OtherIncome
70000 USD
CY2012Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
-114400 USD
CY2011Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
-2200 USD
CY2011Q4 us-gaap Prepaid Expense And Other Assets Noncurrent
PrepaidExpenseAndOtherAssetsNoncurrent
1468000 USD
CY2012Q1 us-gaap Prepaid Expense And Other Assets Noncurrent
PrepaidExpenseAndOtherAssetsNoncurrent
1425500 USD
CY2011Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
574100 USD
CY2012Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
566700 USD
CY2012Q1 us-gaap Prepaid Royalties
PrepaidRoyalties
423500 USD
CY2011Q4 us-gaap Prepaid Royalties
PrepaidRoyalties
522100 USD
CY2011Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
91000 USD
CY2012Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
191800 USD
CY2012Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-47842000 USD
CY2011Q1 us-gaap Share Based Compensation
ShareBasedCompensation
113000 USD
CY2012Q1 us-gaap Share Based Compensation
ShareBasedCompensation
90100 USD
CY2011Q1 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
-45600 USD
CY2012Q1 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
-30000 USD
CY2012Q1 us-gaap Stock Issued During Period Value Share Based Compensation Gross
StockIssuedDuringPeriodValueShareBasedCompensationGross
30000 USD
CY2011Q4 us-gaap Stockholders Equity
StockholdersEquity
2772200 USD
CY2012Q1 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2012Q1 us-gaap Stockholders Equity
StockholdersEquity
2335700 USD
CY2012Q1 us-gaap Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
127500 USD
CY2011Q1 us-gaap Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
0 USD
CY2011Q1 payd Weighted Average Number Of Shares Outstanding Basic Diluted
WeightedAverageNumberOfSharesOutstandingBasicDiluted
287979151 shares
CY2012Q1 payd Weighted Average Number Of Shares Outstanding Basic Diluted
WeightedAverageNumberOfSharesOutstandingBasicDiluted
309669694 shares
CY2012Q1 dei Amendment Flag
AmendmentFlag
false
CY2012Q1 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2012Q1 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2012
CY2012Q1 dei Document Period End Date
DocumentPeriodEndDate
2012-03-31
CY2012Q1 dei Document Type
DocumentType
10-Q
CY2012Q1 dei Entity Central Index Key
EntityCentralIndexKey
0001017655
CY2012Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
311390478 shares
CY2012Q1 dei Entity Filer Category
EntityFilerCategory
Accelerated Filer
CY2012Q1 dei Entity Registrant Name
EntityRegistrantName
PAID INC

Files In Submission

Name View Source Status
0001017655-12-000027-index-headers.html Edgar Link pending
0001017655-12-000027-index.html Edgar Link pending
0001017655-12-000027.txt Edgar Link pending
0001017655-12-000027-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
paidincbwa.jpg Edgar Link pending
paidmarch2012-10q.htm Edgar Link pending
payd-20120331.xml Edgar Link completed
payd-20120331.xsd Edgar Link pending
payd-20120331_cal.xml Edgar Link unprocessable
payd-20120331_def.xml Edgar Link unprocessable
payd-20120331_lab.xml Edgar Link unprocessable
payd-20120331_pre.xml Edgar Link unprocessable
q3exhibit3111.htm Edgar Link pending
q3exhibit3121.htm Edgar Link pending
q3exhibit321.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
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