2011 Q4 Form 10-Q Financial Statement
#000110465911059158 Filed on October 31, 2011
Income Statement
Concept | 2011 Q4 | 2011 Q3 | 2010 Q4 |
---|---|---|---|
Revenue | $4.200M | $3.956M | $2.200M |
YoY Change | 90.91% | -12.71% | -48.84% |
Cost Of Revenue | $6.600M | $3.357M | $2.100M |
YoY Change | 214.29% | -6.05% | -40.0% |
Gross Profit | -$2.400M | $599.0K | $100.0K |
YoY Change | -2500.0% | -37.54% | -87.5% |
Gross Profit Margin | -57.14% | 15.14% | 4.55% |
Selling, General & Admin | $7.200M | $4.972M | $2.400M |
YoY Change | 200.0% | 193.51% | 118.18% |
% of Gross Profit | 830.05% | 2400.0% | |
Research & Development | $2.100M | $4.360M | $3.700M |
YoY Change | -43.24% | -23.72% | -50.67% |
% of Gross Profit | 727.88% | 3700.0% | |
Depreciation & Amortization | $1.280M | $400.0K | $1.000M |
YoY Change | 28.0% | -60.78% | -1.96% |
% of Gross Profit | 66.78% | 1000.0% | |
Operating Expenses | $9.400M | $12.69M | $6.100M |
YoY Change | 54.1% | 15.53% | -29.07% |
Operating Profit | -$11.80M | -$8.733M | -$6.000M |
YoY Change | 96.67% | -12.88% | -23.08% |
Interest Expense | -$600.0K | $910.0K | -$1.300M |
YoY Change | -53.85% | -15.51% | 85.71% |
% of Operating Profit | |||
Other Income/Expense, Net | $0.00 | -$775.0K | $500.0K |
YoY Change | -100.0% | -46.51% | -200.0% |
Pretax Income | -$15.30M | -$9.500M | -$7.000M |
YoY Change | 118.57% | 20.25% | -22.22% |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$15.30M | -$9.508M | -$7.000M |
YoY Change | 118.57% | 20.35% | -22.22% |
Net Earnings / Revenue | -364.29% | -240.34% | -318.18% |
Basic Earnings Per Share | -$0.55 | ||
Diluted Earnings Per Share | -$624.5K | -$0.55 | -$407.0K |
COMMON SHARES | |||
Basic Shares Outstanding | 17.23M shares | 17.23M shares | |
Diluted Shares Outstanding | 17.23M shares |
Balance Sheet
Concept | 2011 Q4 | 2011 Q3 | 2010 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $76.20M | $37.10M | $26.10M |
YoY Change | 191.95% | 166.91% | |
Cash & Equivalents | $46.17M | $16.40M | $26.13M |
Short-Term Investments | $30.00M | $20.70M | $0.00 |
Other Short-Term Assets | $3.100M | $3.200M | $2.100M |
YoY Change | 47.62% | 6.67% | |
Inventory | $1.245M | $1.700M | $1.605M |
Prepaid Expenses | |||
Receivables | $2.113M | $1.500M | $1.191M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $82.65M | $43.40M | $31.06M |
YoY Change | 166.14% | 112.75% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $25.10M | $25.80M | $23.95M |
YoY Change | 4.81% | 18.35% | |
Goodwill | $0.00 | ||
YoY Change | |||
Intangibles | $5.259M | $8.912M | |
YoY Change | -40.99% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $479.0K | $1.200M | $2.645M |
YoY Change | -81.89% | 9.09% | |
Total Long-Term Assets | $30.84M | $34.21M | $35.51M |
YoY Change | -13.14% | 5.58% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $82.65M | $43.40M | $31.06M |
Total Long-Term Assets | $30.84M | $34.21M | $35.51M |
Total Assets | $113.5M | $77.61M | $66.56M |
YoY Change | 70.5% | 46.99% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $3.440M | $4.300M | $4.315M |
YoY Change | -20.28% | -38.57% | |
Accrued Expenses | $7.159M | $5.000M | $4.983M |
YoY Change | 43.67% | 66.67% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $7.039M | $6.200M | $3.182M |
YoY Change | 121.21% | 287.5% | |
Total Short-Term Liabilities | $31.91M | $17.83M | $16.32M |
YoY Change | 95.51% | 29.2% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $18.54M | $22.40M | $21.87M |
YoY Change | -15.24% | -58.44% | |
Other Long-Term Liabilities | $2.778M | $23.50M | $3.783M |
YoY Change | -26.57% | -16.37% | |
Total Long-Term Liabilities | $21.32M | $45.90M | $25.65M |
YoY Change | -16.91% | -44.02% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $31.91M | $17.83M | $16.32M |
Total Long-Term Liabilities | $21.32M | $45.90M | $25.65M |
Total Liabilities | $65.22M | $63.73M | $114.9M |
YoY Change | -43.26% | -33.47% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$180.2M | -$136.9M | |
YoY Change | 31.65% | ||
Common Stock | $25.00K | $1.000K | |
YoY Change | 2400.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $2.000K | $2.000K | |
YoY Change | 0.0% | ||
Treasury Stock Shares | 1.065K shares | 1.065K shares | 1.065K shares |
Shareholders Equity | $48.27M | $13.90M | -$48.38M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $113.5M | $77.60M | $66.56M |
YoY Change | 70.5% | 46.97% |
Cashflow Statement
Concept | 2011 Q4 | 2011 Q3 | 2010 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$15.30M | -$9.508M | -$7.000M |
YoY Change | 118.57% | 20.35% | -22.22% |
Depreciation, Depletion And Amortization | $1.280M | $400.0K | $1.000M |
YoY Change | 28.0% | -60.78% | -1.96% |
Cash From Operating Activities | -$7.600M | -$8.490M | -$5.840M |
YoY Change | 30.14% | 22.87% | -795.24% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$2.490M | -$1.640M | -$2.950M |
YoY Change | -15.59% | -13.68% | 637.5% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$9.290M | -$910.0K | $0.00 |
YoY Change | |||
Cash From Investing Activities | -$11.76M | -$2.570M | -$2.950M |
YoY Change | 298.64% | 35.26% | 637.5% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $49.00M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 49.13M | 10.00K | 21.07M |
YoY Change | 133.18% | -99.9% | 844.84% |
NET CHANGE | |||
Cash From Operating Activities | -7.600M | -8.490M | -5.840M |
Cash From Investing Activities | -11.76M | -2.570M | -2.950M |
Cash From Financing Activities | 49.13M | 10.00K | 21.07M |
Net Change In Cash | 29.77M | -11.05M | 12.28M |
YoY Change | 142.43% | -836.67% | 359.93% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$7.600M | -$8.490M | -$5.840M |
Capital Expenditures | -$2.490M | -$1.640M | -$2.950M |
Free Cash Flow | -$5.110M | -$6.850M | -$2.890M |
YoY Change | 76.82% | 36.73% | -333.06% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
11250000 | USD | |
us-gaap |
Proceeds From Secured Notes Payable
ProceedsFromSecuredNotesPayable
|
18750000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3821000 | USD | |
CY2011Q3 | us-gaap |
Assets Current
AssetsCurrent
|
43400000 | USD |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1788000 | USD | |
us-gaap |
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
|
909000 | USD | |
CY2011Q3 | us-gaap |
Short Term Investments
ShortTermInvestments
|
20666000 | USD |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
262000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-13000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-679000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1076000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
863000 | USD | |
pcrx |
Change In Royalty Interest Obligation
ChangeInRoyaltyInterestObligation
|
191000 | USD | |
CY2010Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
66562000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
17000 | USD | |
CY2010Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
2000 | USD |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
94000 | USD | |
CY2011Q3 | us-gaap |
Liabilities
Liabilities
|
63734000 | USD |
CY2011Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
17829000 | USD |
CY2011Q3 | us-gaap |
Assets
Assets
|
77609000 | USD |
CY2010Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-136911000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
1787000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
363000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-16699000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
29070000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3948000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
14954000 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
10168000 | USD | |
us-gaap |
Revenues
Revenues
|
12371000 | USD | |
pcrx |
Collaborative Licensing And Development Revenue
CollaborativeLicensingAndDevelopmentRevenue
|
2551000 | USD | |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
2693000 | USD | |
us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
7127000 | USD | |
us-gaap |
Royalty Expense
RoyaltyExpense
|
1048000 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
2577000 | USD | |
CY2010Q3 | us-gaap |
Royalty Expense
RoyaltyExpense
|
444000 | USD |
CY2010Q3 | us-gaap |
Interest Expense
InterestExpense
|
1077000 | USD |
pcrx |
Amortization Of Other Assets And Unfavorable Lease Obligation
AmortizationOfOtherAssetsAndUnfavorableLeaseObligation
|
58000 | USD | |
CY2010Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1000 | USD |
CY2010Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
6000 | USD |
CY2010Q4 | us-gaap |
Liabilities
Liabilities
|
114945000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3066000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-20105000 | USD | |
CY2010Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
13851000 | USD |
CY2009Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7077000 | USD |
CY2011Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
16402000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
26133000 | USD |
CY2010Q4 | pcrx |
Contingent Purchase Liability
ContingentPurchaseLiability
|
2042000 | USD |
CY2010Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
18138000 | USD |
CY2010Q4 | pcrx |
Royalty Interest Obligation Noncurrent
RoyaltyInterestObligationNoncurrent
|
2996000 | USD |
CY2010Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
21869000 | USD |
CY2010Q4 | us-gaap |
Due To Related Parties Noncurrent
DueToRelatedPartiesNoncurrent
|
49795000 | USD |
CY2010Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
16322000 | USD |
CY2010Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
3182000 | USD |
CY2010Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
812000 | USD |
CY2011Q3 | us-gaap |
Revenues
Revenues
|
3956000 | USD |
CY2010Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
2267000 | USD |
CY2010Q4 | pcrx |
Royalty Interest Obligation Current
RoyaltyInterestObligationCurrent
|
1575000 | USD |
CY2010Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3523000 | USD |
CY2010Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
5775000 | USD |
CY2010Q4 | us-gaap |
Assets
Assets
|
66562000 | USD |
CY2010Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2645000 | USD |
CY2010Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
8912000 | USD |
CY2010Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
23950000 | USD |
CY2010Q4 | us-gaap |
Assets Current
AssetsCurrent
|
31055000 | USD |
CY2010Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-7900000 | USD |
CY2010Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1449000 | USD |
CY2010Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
33000 | USD |
CY2010Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
39000 | USD |
CY2010Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
10983000 | USD |
CY2010Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1694000 | USD |
CY2010Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
5716000 | USD |
CY2010Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
3573000 | USD |
CY2010Q3 | us-gaap |
Revenues
Revenues
|
4532000 | USD |
CY2010Q3 | pcrx |
Collaborative Licensing And Development Revenue
CollaborativeLicensingAndDevelopmentRevenue
|
765000 | USD |
CY2010Q3 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
1023000 | USD |
CY2010Q3 | us-gaap |
Sales Revenue Goods Net
SalesRevenueGoodsNet
|
2744000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
35840000 | USD | |
us-gaap |
Revenues
Revenues
|
11456000 | USD | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-35.02 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-3406000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
107000 | USD | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
112000 | USD | |
CY2010Q4 | us-gaap |
Inventory Net
InventoryNet
|
1605000 | USD |
CY2010Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1191000 | USD |
CY2010Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
1314000 | USD |
CY2011Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
1065 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
17228827 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
17229892 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
250000000 | shares |
CY2011Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2011Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2011Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2011Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2011Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2010Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
1065 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
574030 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
575095 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
120000000 | shares |
CY2010Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2010Q4 | pcrx |
Preferred Stock Liquidation Preferences
PreferredStockLiquidationPreferences
|
85000000 | USD |
CY2010Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
6322640 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
6322640 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
88000000 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2010Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2011Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2011Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
17228827 | shares |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001396814 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2011-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2011 |