2011 Q3 Form 10-Q Financial Statement
#000110465911044683 Filed on August 08, 2011
Income Statement
Concept | 2011 Q3 | 2011 Q2 | 2010 Q2 |
---|---|---|---|
Revenue | $2.107M | $3.292M | $4.269M |
YoY Change | -44.2% | -22.89% | 115.61% |
Cost Of Revenue | $356.0K | $469.0K | $541.0K |
YoY Change | -51.56% | -13.31% | 100.37% |
Gross Profit | $1.751M | $2.823M | $3.728M |
YoY Change | -42.42% | -24.28% | 118.01% |
Gross Profit Margin | 83.1% | 85.75% | 87.33% |
Selling, General & Admin | $1.952M | $1.917M | $2.508M |
YoY Change | -19.84% | -23.56% | 4.94% |
% of Gross Profit | 111.48% | 67.91% | 67.27% |
Research & Development | $6.648M | $6.566M | $6.704M |
YoY Change | -1.93% | -2.06% | 65.12% |
% of Gross Profit | 379.67% | 232.59% | 179.83% |
Depreciation & Amortization | $930.0K | $930.0K | $1.090M |
YoY Change | 4.49% | -14.68% | 194.59% |
% of Gross Profit | 53.11% | 32.94% | 29.24% |
Operating Expenses | $8.600M | $8.483M | $9.212M |
YoY Change | -6.66% | -7.91% | 42.82% |
Operating Profit | -$6.849M | -$5.660M | -$5.484M |
YoY Change | 10.95% | 3.21% | 15.7% |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | $10.00K | $25.00K | $83.00K |
YoY Change | 25.0% | -69.88% | -44.67% |
Pretax Income | -$6.839M | -$5.635M | -$5.401M |
YoY Change | 10.93% | 4.33% | 7.59% |
Income Tax | $24.00K | $17.00K | $26.00K |
% Of Pretax Income | |||
Net Earnings | -$6.860M | -$5.652M | -$5.427M |
YoY Change | 10.65% | 4.15% | 7.68% |
Net Earnings / Revenue | -325.58% | -171.69% | -127.13% |
Basic Earnings Per Share | -$0.15 | -$0.17 | |
Diluted Earnings Per Share | -$36.10 | -$0.15 | -$0.17 |
COMMON SHARES | |||
Basic Shares Outstanding | 38.07M shares | 37.74M shares | 31.64M shares |
Diluted Shares Outstanding | 37.74M shares | 31.64M shares |
Balance Sheet
Concept | 2011 Q3 | 2011 Q2 | 2010 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $18.30M | $24.80M | $21.60M |
YoY Change | 8.93% | 14.81% | -13.94% |
Cash & Equivalents | $5.781M | $4.420M | $7.272M |
Short-Term Investments | $12.50M | $20.40M | $14.40M |
Other Short-Term Assets | $3.000M | $3.000M | $2.600M |
YoY Change | 25.0% | 15.38% | 18.18% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $602.0K | $546.0K | $2.000M |
Other Receivables | $100.0K | $200.0K | $100.0K |
Total Short-Term Assets | $22.00M | $28.51M | $26.30M |
YoY Change | 8.91% | 8.4% | -14.61% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.654M | $1.898M | $1.500M |
YoY Change | -24.82% | 26.53% | 36.36% |
Goodwill | $23.13M | $23.13M | |
YoY Change | |||
Intangibles | $4.274M | $4.929M | |
YoY Change | |||
Long-Term Investments | $8.100M | $6.500M | $9.600M |
YoY Change | 44.64% | -32.29% | -52.94% |
Other Assets | $348.0K | $197.0K | $1.200M |
YoY Change | -68.36% | -83.58% | -20.0% |
Total Long-Term Assets | $37.47M | $36.68M | $43.00M |
YoY Change | -3.67% | -14.69% | -16.5% |
TOTAL ASSETS | |||
Total Short-Term Assets | $22.00M | $28.51M | $26.30M |
Total Long-Term Assets | $37.47M | $36.68M | $43.00M |
Total Assets | $59.47M | $65.19M | $69.30M |
YoY Change | 0.63% | -5.93% | -15.8% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.114M | $500.0K | $600.0K |
YoY Change | -46.95% | -16.67% | 50.0% |
Accrued Expenses | $2.232M | $2.872M | $9.400M |
YoY Change | -39.68% | -69.45% | 291.67% |
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 | $5.058M | $5.598M | $12.30M |
YoY Change | -33.45% | -54.49% | 161.7% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $100.0K | $100.0K | $600.0K |
YoY Change | 0.0% | -83.33% | -87.23% |
Total Long-Term Liabilities | $108.0K | $55.00K | $600.0K |
YoY Change | 8.0% | -90.83% | -87.23% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $5.058M | $5.598M | $12.30M |
Total Long-Term Liabilities | $108.0K | $55.00K | $600.0K |
Total Liabilities | $5.166M | $5.653M | $12.90M |
YoY Change | -32.03% | -56.18% | 37.23% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$95.20M | -$88.34M | |
YoY Change | |||
Common Stock | $149.5M | $147.9M | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $54.30M | $59.50M | $56.40M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $59.47M | $65.19M | $69.30M |
YoY Change | 0.63% | -5.93% | -15.8% |
Cashflow Statement
Concept | 2011 Q3 | 2011 Q2 | 2010 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$6.860M | -$5.652M | -$5.427M |
YoY Change | 10.65% | 4.15% | 7.68% |
Depreciation, Depletion And Amortization | $930.0K | $930.0K | $1.090M |
YoY Change | 4.49% | -14.68% | 194.59% |
Cash From Operating Activities | -$5.590M | -$3.370M | -$2.560M |
YoY Change | 46.72% | 31.64% | -14.38% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $30.00K | $80.00K | $300.0K |
YoY Change | -96.3% | -73.33% | 328.57% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $6.290M | $810.0K | $5.880M |
YoY Change | 113.95% | -86.22% | -331.5% |
Cash From Investing Activities | $6.260M | $730.0K | $5.600M |
YoY Change | 195.28% | -86.96% | -314.56% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 700.0K | 1.150M | 1.340M |
YoY Change | 125.81% | -14.18% | |
NET CHANGE | |||
Cash From Operating Activities | -5.590M | -3.370M | -2.560M |
Cash From Investing Activities | 6.260M | 730.0K | 5.600M |
Cash From Financing Activities | 700.0K | 1.150M | 1.340M |
Net Change In Cash | 1.370M | -1.490M | 4.380M |
YoY Change | -199.28% | -134.02% | -178.21% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$5.590M | -$3.370M | -$2.560M |
Capital Expenditures | $30.00K | $80.00K | $300.0K |
Free Cash Flow | -$5.620M | -$3.450M | -$2.860M |
YoY Change | 21.65% | 20.63% | -6.54% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Gross Profit
GrossProfit
|
6496000 | USD | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.35 | ||
CY2011Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2010Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1079000 | USD |
CY2011Q2 | us-gaap |
Unbilled Contracts Receivable
UnbilledContractsReceivable
|
177000 | USD |
CY2010Q4 | us-gaap |
Unbilled Contracts Receivable
UnbilledContractsReceivable
|
202000 | USD |
CY2011Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2991000 | USD |
CY2010Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3377000 | USD |
CY2011Q2 | us-gaap |
Assets Current
AssetsCurrent
|
28508000 | USD |
CY2010Q4 | us-gaap |
Assets Current
AssetsCurrent
|
34009000 | USD |
CY2011Q2 | us-gaap |
Long Term Investments
LongTermInvestments
|
6526000 | USD |
CY2011Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1898000 | USD |
CY2010Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2160000 | USD |
CY2011Q2 | us-gaap |
Goodwill
Goodwill
|
23134000 | USD |
CY2010Q4 | us-gaap |
Goodwill
Goodwill
|
23134000 | USD |
CY2011Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
4929000 | USD |
CY2010Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6238000 | USD |
CY2011Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
197000 | USD |
CY2010Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
232000 | USD |
CY2011Q2 | us-gaap |
Assets
Assets
|
65192000 | USD |
CY2010Q4 | us-gaap |
Assets
Assets
|
73966000 | USD |
CY2011Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
500000 | USD |
CY2010Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
839000 | USD |
CY2011Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2872000 | USD |
CY2010Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2623000 | USD |
CY2011Q2 | us-gaap |
Business Acquisition Purchase Price Allocation Current Liabilities Accrued Liabilities
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccruedLiabilities
|
500000 | USD |
CY2010Q4 | us-gaap |
Business Acquisition Purchase Price Allocation Current Liabilities Accrued Liabilities
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccruedLiabilities
|
1500000 | USD |
CY2011Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1726000 | USD |
CY2010Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1801000 | USD |
CY2011Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5598000 | USD |
CY2011Q2 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
55000 | USD |
CY2010Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
146000 | USD |
CY2011Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
380000 | USD |
CY2010Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
372000 | USD |
CY2011Q2 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
147483000 | USD |
CY2010Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
143336000 | USD |
CY2011Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
12000 | USD |
CY2010Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
4000 | USD |
CY2011Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-88336000 | USD |
CY2011Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4420000 | USD |
CY2010Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-76655000 | USD |
CY2011Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
59539000 | USD |
CY2010Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
67057000 | USD |
CY2011Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
65192000 | USD |
CY2010Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
73966000 | USD |
CY2011Q2 | us-gaap |
Short Term Investments
ShortTermInvestments
|
20374000 | USD |
CY2011Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2010Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
CY2011Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
469000 | USD |
CY2011Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
8483000 | USD |
CY2011Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2010Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
15011000 | USD |
CY2010Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2011Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2010Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
120000000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
120000000 | shares |
CY2011Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
38036000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
37225000 | shares |
CY2011Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
38036000 | shares |
CY2011Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
546000 | USD |
CY2010Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
37225000 | shares |
CY2010Q2 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
2250000 | USD |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
4268000 | USD | |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
4253000 | USD | |
CY2011Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3292000 | USD |
CY2010Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4269000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6831000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
7819000 | USD | |
CY2011Q2 | us-gaap |
License Costs
LicenseCosts
|
469000 | USD |
CY2010Q2 | us-gaap |
License Costs
LicenseCosts
|
541000 | USD |
us-gaap |
License Costs
LicenseCosts
|
1159000 | USD | |
us-gaap |
License Costs
LicenseCosts
|
1323000 | USD | |
CY2010Q2 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
541000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1159000 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1323000 | USD | |
CY2011Q2 | us-gaap |
Gross Profit
GrossProfit
|
2823000 | USD |
CY2010Q2 | us-gaap |
Gross Profit
GrossProfit
|
3728000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
5672000 | USD | |
CY2011Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
6566000 | USD |
CY2010Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
6704000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
12721000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
12677000 | USD | |
CY2011Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1917000 | USD |
CY2010Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2508000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4631000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
5106000 | USD | |
CY2010Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
9212000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
17352000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
17783000 | USD | |
CY2011Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5660000 | USD |
CY2010Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5484000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-11680000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-11287000 | USD | |
CY2011Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
25000 | USD |
CY2010Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
83000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
34000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
192000 | USD | |
CY2011Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-5635000 | USD |
CY2011Q2 | us-gaap |
Licenses Revenue
LicensesRevenue
|
1216000 | USD |
CY2010Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-5401000 | USD |
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2011 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
31455000 | shares | |
CY2011Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
37738000 | shares |
CY2010Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31636000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
37505000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31455000 | shares | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
3566000 | USD | |
CY2011Q2 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
2076000 | USD |
dei |
Document Period End Date
DocumentPeriodEndDate
|
2011-06-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000890394 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
MoSys, Inc. | ||
CY2011Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
38069829 | shares |
us-gaap |
Profit Loss
ProfitLoss
|
-11681000 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
-11153000 | USD | |
CY2010Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
26000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
35000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
58000 | USD | |
CY2011Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-5652000 | USD |
CY2010Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-5427000 | USD |
CY2010Q2 | us-gaap |
Licenses Revenue
LicensesRevenue
|
2019000 | USD |
CY2011Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.15 | |
CY2010Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.17 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.31 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
562000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
530000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1553000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1463000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1309000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1469000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
106000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-18000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-27000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-427000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1268000 | USD | |
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
-25000 | USD | |
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
-1130000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-828000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-776000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-75000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-540000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-609000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-55000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
251000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
856000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-7286000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-6765000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
316000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
455000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
1000000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-11646000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-11095000 | USD | |
CY2011Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
17000 | USD |
CY2011Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.15 | |
CY2010Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.17 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.31 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.35 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
3384000 | USD | |
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
16873000 | USD | |
CY2011Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
37738000 | shares |
us-gaap |
Licenses Revenue
LicensesRevenue
|
2563000 | USD | |
CY2010Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
31636000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
37505000 | shares | |
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
32898000 | USD | |
us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
20563000 | USD | |
us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
23541000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-5006000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
5488000 | USD | |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
2465000 | USD | |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
1467000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
93000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
41000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2372000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1426000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-9920000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
149000 | USD | |
CY2009Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7123000 | USD |
CY2010Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7272000 | USD |
CY2010Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD |