2013 Q4 Form 10-Q Financial Statement
#000114420413061319 Filed on November 14, 2013
Income Statement
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
Revenue | $1.240M | $1.111M | $3.310M |
YoY Change | -62.54% | -84.34% | 13.75% |
Cost Of Revenue | $940.0K | $686.1K | $3.120M |
YoY Change | -69.87% | -87.95% | 56.0% |
Gross Profit | $300.0K | $424.6K | $190.0K |
YoY Change | 57.89% | -69.61% | -79.12% |
Gross Profit Margin | 24.19% | 38.23% | 5.74% |
Selling, General & Admin | $460.0K | $1.290M | |
YoY Change | -43.17% | ||
% of Gross Profit | 108.33% | 678.95% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $10.00K | $20.00K | $20.00K |
YoY Change | -50.0% | -33.33% | 100.0% |
% of Gross Profit | 3.33% | 4.71% | 10.53% |
Operating Expenses | $1.240M | $457.7K | $1.290M |
YoY Change | -3.88% | -72.46% | -43.17% |
Operating Profit | -$940.0K | -$33.08K | -$1.100M |
YoY Change | -14.55% | -87.51% | -19.12% |
Interest Expense | $130.0K | $800.00 | $610.0K |
YoY Change | -78.69% | -38.46% | 2950.0% |
% of Operating Profit | |||
Other Income/Expense, Net | $105.8K | $159.6K | -$70.00K |
YoY Change | -251.2% | -124.69% | |
Pretax Income | -$970.0K | $126.5K | -$560.0K |
YoY Change | 73.21% | -113.88% | -58.21% |
Income Tax | $0.00 | $0.00 | $0.00 |
% Of Pretax Income | 0.0% | ||
Net Earnings | -$970.0K | $126.5K | -$560.0K |
YoY Change | 73.21% | -113.88% | -58.21% |
Net Earnings / Revenue | -78.23% | 11.39% | -16.92% |
Basic Earnings Per Share | $0.00 | ||
Diluted Earnings Per Share | -$1.470M | $0.00 | -$848.5K |
COMMON SHARES | |||
Basic Shares Outstanding | 328.9M shares | 328.9M shares | 326.3M shares |
Diluted Shares Outstanding | 336.8M shares |
Balance Sheet
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $570.0K | $820.0K | $1.580M |
YoY Change | -63.92% | 10.81% | 31.67% |
Cash & Equivalents | $463.3K | $668.5K | $1.433M |
Short-Term Investments | $110.0K | $150.0K | $140.0K |
Other Short-Term Assets | $260.0K | $830.0K | $640.0K |
YoY Change | -59.38% | -20.19% | -41.82% |
Inventory | $1.305K | $23.70K | $420.7K |
Prepaid Expenses | $41.18K | $511.6K | $310.2K |
Receivables | $340.7K | $427.8K | $348.8K |
Other Receivables | $640.0K | $0.00 | $0.00 |
Total Short-Term Assets | $1.802M | $2.099M | $2.985M |
YoY Change | -39.63% | -43.46% | -11.37% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $43.61K | $151.5K | $212.9K |
YoY Change | -79.51% | -35.2% | 133.96% |
Goodwill | |||
YoY Change | |||
Intangibles | $5.184K | $5.400K | $6.100K |
YoY Change | -15.02% | -15.63% | -14.08% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $0.00 | $850.0K | $1.030M |
YoY Change | -100.0% | -27.97% | -29.93% |
Total Long-Term Assets | $48.80K | $1.007M | $1.246M |
YoY Change | -96.08% | -29.1% | -20.43% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.802M | $2.099M | $2.985M |
Total Long-Term Assets | $48.80K | $1.007M | $1.246M |
Total Assets | $1.851M | $3.106M | $4.232M |
YoY Change | -56.26% | -39.48% | -14.24% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $500.3K | $355.2K | $728.0K |
YoY Change | -31.27% | -46.18% | 48.57% |
Accrued Expenses | $438.9K | $920.4K | $1.513M |
YoY Change | -70.98% | -57.39% | 13.74% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $20.00K | $20.00K | $30.00K |
YoY Change | -33.33% | -33.33% | 200.0% |
Total Short-Term Liabilities | $973.7K | $1.391M | $2.498M |
YoY Change | -61.02% | -56.43% | 16.65% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $20.00K | $30.00K | $50.00K |
YoY Change | -60.0% | -40.0% | 150.0% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $20.00K | $30.00K | $50.00K |
YoY Change | -60.0% | -40.0% | 150.0% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $973.7K | $1.391M | $2.498M |
Total Long-Term Liabilities | $20.00K | $30.00K | $50.00K |
Total Liabilities | $993.5K | $1.420M | $2.546M |
YoY Change | -60.98% | -56.31% | 17.88% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$52.08M | -$51.11M | -$50.96M |
YoY Change | 2.21% | 1.42% | 8.86% |
Common Stock | $53.07M | $52.95M | $52.71M |
YoY Change | 0.7% | 16126.66% | 16967.81% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $857.4K | $1.685M | $1.685M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $1.851M | $3.106M | $4.232M |
YoY Change | -56.26% | -39.48% | -14.24% |
Cashflow Statement
Concept | 2013 Q4 | 2013 Q3 | 2012 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$970.0K | $126.5K | -$560.0K |
YoY Change | 73.21% | -113.88% | -58.21% |
Depreciation, Depletion And Amortization | $10.00K | $20.00K | $20.00K |
YoY Change | -50.0% | -33.33% | 100.0% |
Cash From Operating Activities | -$240.0K | -$330.0K | $830.0K |
YoY Change | -128.92% | -180.49% | 654.55% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $10.00K | |
YoY Change | -100.0% | -200.0% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $30.00K | $0.00 | |
YoY Change | |||
Cash From Investing Activities | $30.00K | $0.00 | $10.00K |
YoY Change | 200.0% | -100.0% | -200.0% |
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 | -10.00K | 30.00K |
YoY Change | -133.33% | -137.5% | |
NET CHANGE | |||
Cash From Operating Activities | -240.0K | -330.0K | 830.0K |
Cash From Investing Activities | 30.00K | 0.000 | 10.00K |
Cash From Financing Activities | -10.00K | -10.00K | 30.00K |
Net Change In Cash | -220.0K | -340.0K | 870.0K |
YoY Change | -125.29% | -180.95% | 4250.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$240.0K | -$330.0K | $830.0K |
Capital Expenditures | $0.00 | $10.00K | |
Free Cash Flow | -$240.0K | $820.0K | |
YoY Change | -129.27% | 583.33% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
686100 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
8125500 | USD | |
CY2012Q3 | us-gaap |
Gross Profit
GrossProfit
|
1397300 | USD |
us-gaap |
Gross Profit
GrossProfit
|
1082500 | USD | |
CY2013Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
457800 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
668500 | USD |
CY2013Q3 | us-gaap |
Inventory Net
InventoryNet
|
23700 | USD |
CY2012Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
328900 | USD |
CY2012Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-50956100 | USD |
CY2013Q3 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
64000 | USD |
CY2012Q4 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
64000 | USD |
CY2013Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-86500 | USD |
CY2012Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
0 | USD |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2013-09-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2013 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
CY2013Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
328874050 | shares |
dei |
Entity Registrant Name
EntityRegistrantName
|
PAID INC | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001017655 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
CY2012Q3 | us-gaap |
Revenues
Revenues
|
7093500 | USD |
us-gaap |
Revenues
Revenues
|
3111800 | USD | |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1433000 | USD |
CY2013Q3 | us-gaap |
Investments
Investments
|
151100 | USD |
CY2012Q4 | us-gaap |
Investments
Investments
|
142800 | USD |
CY2013Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
427800 | USD |
CY2012Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
348800 | USD |
CY2012Q4 | us-gaap |
Inventory Net
InventoryNet
|
420700 | USD |
CY2013Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
511600 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
310200 | USD |
CY2013Q3 | us-gaap |
Prepaid Royalties
PrepaidRoyalties
|
316100 | USD |
CY2012Q4 | us-gaap |
Prepaid Royalties
PrepaidRoyalties
|
329800 | USD |
CY2013Q3 | us-gaap |
Assets Current
AssetsCurrent
|
2098800 | USD |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2985300 | USD |
CY2013Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
151500 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
212900 | USD |
CY2013Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
5400 | USD |
CY2012Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6100 | USD |
CY2013Q3 | us-gaap |
Prepaid Expense And Other Assets Noncurrent
PrepaidExpenseAndOtherAssetsNoncurrent
|
850500 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense And Other Assets Noncurrent
PrepaidExpenseAndOtherAssetsNoncurrent
|
1027200 | USD |
CY2013Q3 | us-gaap |
Assets
Assets
|
3106200 | USD |
CY2012Q4 | us-gaap |
Assets
Assets
|
4231500 | USD |
CY2013Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
355200 | USD |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
728000 | USD |
CY2013Q3 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
23800 | USD |
CY2012Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
26300 | USD |
CY2013Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
920400 | USD |
CY2012Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1512800 | USD |
CY2013Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
91200 | USD |
CY2012Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
230500 | USD |
CY2013Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1390600 | USD |
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2497600 | USD |
CY2013Q3 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
30700 | USD |
CY2012Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
48600 | USD |
CY2013Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2013Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
328900 | USD |
us-gaap |
Revenues
Revenues
|
10661100 | USD | |
CY2012Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
5696200 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2029300 | USD | |
CY2013Q3 | us-gaap |
Gross Profit
GrossProfit
|
424700 | USD |
CY2013Q3 | us-gaap |
Revenues
Revenues
|
1110800 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4231500 | USD |
us-gaap |
Gross Profit
GrossProfit
|
2535600 | USD | |
CY2012Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1662100 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
1639500 | USD | |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-33100 | USD |
CY2013Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
52618700 | USD |
CY2012Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
52376500 | USD |
CY2013Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-51112200 | USD |
CY2013Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1684900 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1685300 | USD |
CY2013Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3106200 | USD |
CY2013Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.080 | |
CY2012Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-911300 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-156100 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-3586000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
5183900 | USD | |
CY2012Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-264800 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-557000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2648300 | USD | |
CY2013Q3 | us-gaap |
Interest Expense
InterestExpense
|
800 | USD |
CY2012Q3 | us-gaap |
Interest Expense
InterestExpense
|
1300 | USD |
us-gaap |
Interest Expense
InterestExpense
|
2500 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
4800 | USD | |
CY2013Q3 | payd |
Unrealized Loss On Investments
UnrealizedLossOnInvestments
|
0 | USD |
CY2012Q3 | payd |
Unrealized Loss On Investments
UnrealizedLossOnInvestments
|
-27100 | USD |
payd |
Unrealized Loss On Investments
UnrealizedLossOnInvestments
|
-94800 | USD | |
payd |
Unrealized Loss On Investments
UnrealizedLossOnInvestments
|
24400 | USD | |
CY2013Q3 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
160400 | USD |
CY2012Q3 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-683300 | USD |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
308600 | USD | |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-919500 | USD | |
CY2013Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
159600 | USD |
CY2012Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-646500 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
400900 | USD | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-937700 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
126500 | USD |
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-911300 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-156100 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-3586000 | USD | |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
CY2012Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
126500 | USD |
CY2013Q3 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
0 | USD |
CY2012Q3 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
11000 | USD |
us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
0 | USD | |
us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
11000 | USD | |
CY2013Q3 | us-gaap |
Unrealized Gain Loss On Marketable Securities Cost Method Investments And Other Investments
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
-86500 | USD |
CY2012Q3 | us-gaap |
Unrealized Gain Loss On Marketable Securities Cost Method Investments And Other Investments
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
0 | USD |
us-gaap |
Unrealized Gain Loss On Marketable Securities Cost Method Investments And Other Investments
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
-86500 | USD | |
us-gaap |
Unrealized Gain Loss On Marketable Securities Cost Method Investments And Other Investments
UnrealizedGainLossOnMarketableSecuritiesCostMethodInvestmentsAndOtherInvestments
|
0 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | ||
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
328874050 | shares |
CY2012Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
325699374 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
328874050 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
317962401 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
336848737 | shares |
CY2012Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
325699374 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
328874050 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
317962401 | shares | |
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
CY2012Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
57800 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
56000 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
-4300 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
0 | USD | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
94800 | USD | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
-24400 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
242200 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
532500 | USD | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
308600 | USD | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-919500 | USD | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
176700 | USD | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
287400 | USD | |
payd |
Stock Options Awarded To Professionals And Consultants In Payment Of Fees
StockOptionsAwardedToProfessionalsAndConsultantsInPaymentOfFees
|
0 | USD | |
payd |
Stock Options Awarded To Professionals And Consultants In Payment Of Fees
StockOptionsAwardedToProfessionalsAndConsultantsInPaymentOfFees
|
2126800 | USD | |
payd |
Stock Options Awarded To Professionals And Consultants In Payment Of Compensation
StockOptionsAwardedToProfessionalsAndConsultantsInPaymentOfCompensation
|
0 | USD | |
payd |
Stock Options Awarded To Professionals And Consultants In Payment Of Compensation
StockOptionsAwardedToProfessionalsAndConsultantsInPaymentOfCompensation
|
40000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
79000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
726100 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-397000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
134600 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
201400 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-203100 | USD | |
us-gaap |
Increase Decrease In Prepaid Royalties
IncreaseDecreaseInPrepaidRoyalties
|
-13700 | USD | |
us-gaap |
Increase Decrease In Prepaid Royalties
IncreaseDecreaseInPrepaidRoyalties
|
144000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-372800 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
165300 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-283800 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-91200 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-139300 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
43300 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-744100 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-283600 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
0 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
136400 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-136400 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
20400 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
14600 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-20400 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-13600 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-764500 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-433600 | USD | |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
996000 | USD |
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
562400 | USD |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
2500 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
4800 | USD | |
payd |
Acquisition Of Property And Equipment Under Capital Lease
AcquisitionOfPropertyAndEquipmentUnderCapitalLease
|
61600 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
0 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-1000 | USD | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <i><font style="FONT-SIZE: 10pt">Use of Estimates</font></i></div> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt"> </font></div> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt"></font> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: 120%; MARGIN: 0in 0in 0pt"> <font style="LINE-HEIGHT: 120%; FONT-SIZE: 10pt">The preparation of condensed financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed financial statements, and the reported amounts of revenues and expenses during the reporting period. Significant estimates made by the Company’s management include, but are not limited to, the collectability of accounts receivable, the realizability of inventories, the fair value of investments in marketable securities, the recoverability of long-lived assets, valuation of deferred tax assets and liabilities and the estimated fair value of the royalty and advance guarantees, stock options, warrants and shares issued for non-cash consideration. Actual results could materially differ from those estimates.</font></div> </div> </div> <table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | ||
us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <i><font style="FONT-SIZE: 10pt">Concentrations</font></i></div> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt"> </font></div> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash. The Company maintains cash balances at financial institutions that are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $<font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">250,000</font>. At September 30, 2013, the Company had balances of approximately $<font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">151,000</font> in these accounts in excess of the FDIC insurance limits. The Company places its cash in stable high credit quality institutions, and management believes that the risk of loss is negligible.</font></div> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt"> </font></div> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt">For the nine months ended September 30, 2013 and 2012, revenues from a limited number of clients accounted for approximately <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 63</font>% and <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 72</font>%, respectively, of total revenues.</font></div> </div> <table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | ||
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <i><font style="FONT-SIZE: 10pt; FONT-FAMILY: inherit">Reclassifications</font></i></div> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-SIZE: 10pt"> </font></div> <div style="clear:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0in 0in 0pt"> <font style="FONT-FAMILY: inherit; FONT-SIZE: 10pt">Certain amounts in the 2012 financial statements have been reclassified to conform to the 2013 presentation with no effect on previously reported net loss or accumulated deficit<font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"></font>.</font></div> </div> <table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table> | ||
CY2012 | us-gaap |
Net Income Loss
NetIncomeLoss
|
4146200 | USD |
CY2013Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
53300 | USD |
us-gaap |
Advertising Expense
AdvertisingExpense
|
2300 | USD | |
us-gaap |
Advertising Expense
AdvertisingExpense
|
4000 | USD | |
CY2013Q3 | us-gaap |
Fdic Indemnification Asset
FDICIndemnificationAsset
|
250000 | USD |
us-gaap |
Fdic Indemnification Asset Period Increase Decrease
FDICIndemnificationAssetPeriodIncreaseDecrease
|
151000 | USD | |
CY2013Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
653000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
6030000 | shares | |
CY2012Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
53300 | USD |
CY2013Q3 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
5600 | USD |
CY2012Q4 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
18100 | USD |
CY2013Q3 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
10500 | USD |
CY2012Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
77400 | USD |
CY2013Q3 | us-gaap |
Accrued Royalties Current
AccruedRoyaltiesCurrent
|
636900 | USD |
CY2012Q4 | us-gaap |
Accrued Royalties Current
AccruedRoyaltiesCurrent
|
858300 | USD |
CY2013Q3 | payd |
Stock Price Guarantee Liabilities Current
StockPriceGuaranteeLiabilitiesCurrent
|
134600 | USD |
CY2012Q4 | payd |
Stock Price Guarantee Liabilities Current
StockPriceGuaranteeLiabilitiesCurrent
|
443200 | USD |
CY2013Q3 | payd |
Accrued Liabilities Other Current
AccruedLiabilitiesOtherCurrent
|
132800 | USD |
CY2012Q4 | payd |
Accrued Liabilities Other Current
AccruedLiabilitiesOtherCurrent
|
115800 | USD |
CY2013Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
920400 | USD |
CY2012Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
1512800 | USD |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
1.3036 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
1.1833 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0001 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0006 | pure | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P7D | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure | |
CY2013Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
20030582 | shares |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P8Y10M24D | ||
CY2013Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
682681 | USD |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
18030582 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
3500000 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
1500000 | shares | |
payd |
Stock Issued During Period Shares Stock Option Exercise
StockIssuedDuringPeriodSharesStockOptionExercise
|
0 | shares | |
CY2013Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
20030582 | shares |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.083 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0.092 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
0.145 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0 | ||
CY2013Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
328874050 | shares |
CY2013Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
328874050 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
328874050 | shares |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
40000 | USD |
CY2012Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-911300 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-242600 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-3586000 | USD | |
CY2013Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2012Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2013Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
350000000 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
350000000 | shares |
CY2012Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
328874050 | shares |
payd |
Acquisition Of Property And Equipment Under Capital Lease
AcquisitionOfPropertyAndEquipmentUnderCapitalLease
|
0 | USD |