2011 Q4 Form 10-Q Financial Statement
#000110465911062742 Filed on November 09, 2011
Income Statement
Concept | 2011 Q4 | 2011 Q3 | 2010 Q3 |
---|---|---|---|
Revenue | $5.170M | $2.107M | $3.776M |
YoY Change | 30.23% | -44.2% | 12.05% |
Cost Of Revenue | $1.780M | $356.0K | $735.0K |
YoY Change | 131.17% | -51.56% | 8.09% |
Gross Profit | $3.390M | $1.751M | $3.041M |
YoY Change | 5.94% | -42.42% | 13.05% |
Gross Profit Margin | 65.57% | 83.1% | 80.53% |
Selling, General & Admin | $2.290M | $1.952M | $2.435M |
YoY Change | -28.21% | -19.84% | 15.4% |
% of Gross Profit | 67.55% | 111.48% | 80.07% |
Research & Development | $6.850M | $6.648M | $6.779M |
YoY Change | -1.01% | -1.93% | 30.87% |
% of Gross Profit | 202.06% | 379.67% | 222.92% |
Depreciation & Amortization | $930.0K | $930.0K | $890.0K |
YoY Change | 0.0% | 4.49% | 2.3% |
% of Gross Profit | 27.43% | 53.11% | 29.27% |
Operating Expenses | $9.130M | $8.600M | $9.214M |
YoY Change | -9.69% | -6.66% | 26.39% |
Operating Profit | -$5.740M | -$6.849M | -$6.173M |
YoY Change | -16.93% | 10.95% | 34.2% |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | $160.0K | $10.00K | $8.000K |
YoY Change | -900.0% | 25.0% | -94.29% |
Pretax Income | $30.03M | -$6.839M | -$6.165M |
YoY Change | -622.26% | 10.93% | 24.55% |
Income Tax | $230.0K | $24.00K | $33.00K |
% Of Pretax Income | 0.77% | ||
Net Earnings | $29.80M | -$6.860M | -$6.200M |
YoY Change | -621.89% | 10.65% | 25.0% |
Net Earnings / Revenue | 576.4% | -325.58% | -164.19% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $149.00 | -$36.10 | -$41.33 |
COMMON SHARES | |||
Basic Shares Outstanding | 38.35M shares | 38.07M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2011 Q4 | 2011 Q3 | 2010 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $49.40M | $18.30M | $16.80M |
YoY Change | 68.03% | 8.93% | -47.5% |
Cash & Equivalents | $40.03M | $5.781M | $5.890M |
Short-Term Investments | $9.400M | $12.50M | $10.90M |
Other Short-Term Assets | $1.600M | $3.000M | $2.400M |
YoY Change | -52.94% | 25.0% | -25.0% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $969.0K | $602.0K | $800.0K |
Other Receivables | $0.00 | $100.0K | $200.0K |
Total Short-Term Assets | $52.00M | $22.00M | $20.20M |
YoY Change | 52.91% | 8.91% | -46.28% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.382M | $1.654M | $2.200M |
YoY Change | -36.02% | -24.82% | 57.14% |
Goodwill | $23.13M | $23.13M | |
YoY Change | 0.0% | ||
Intangibles | $4.400M | $4.274M | |
YoY Change | -29.46% | ||
Long-Term Investments | $8.500M | $8.100M | $5.600M |
YoY Change | 3.66% | 44.64% | -47.66% |
Other Assets | $181.0K | $348.0K | $1.100M |
YoY Change | -21.98% | -68.36% | 450.0% |
Total Long-Term Assets | $37.63M | $37.47M | $38.90M |
YoY Change | -5.81% | -3.67% | -4.19% |
TOTAL ASSETS | |||
Total Short-Term Assets | $52.00M | $22.00M | $20.20M |
Total Long-Term Assets | $37.63M | $37.47M | $38.90M |
Total Assets | $89.64M | $59.47M | $59.10M |
YoY Change | 21.19% | 0.63% | -24.42% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $336.0K | $1.114M | $2.100M |
YoY Change | -59.95% | -46.95% | 320.0% |
Accrued Expenses | $2.779M | $2.232M | $3.700M |
YoY Change | 5.95% | -39.68% | -48.61% |
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 | $4.035M | $5.058M | $7.600M |
YoY Change | -40.34% | -33.45% | -18.28% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $100.0K | $100.0K | $100.0K |
YoY Change | 0.0% | 0.0% | -50.0% |
Total Long-Term Liabilities | $109.0K | $108.0K | $100.0K |
YoY Change | -25.34% | 8.0% | -50.0% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $4.035M | $5.058M | $7.600M |
Total Long-Term Liabilities | $109.0K | $108.0K | $100.0K |
Total Liabilities | $4.144M | $5.166M | $7.600M |
YoY Change | -40.02% | -32.03% | -20.0% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$65.40M | -$95.20M | |
YoY Change | -14.68% | ||
Common Stock | $150.9M | $149.5M | |
YoY Change | 5.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $85.49M | $54.30M | $51.40M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $89.64M | $59.47M | $59.10M |
YoY Change | 21.19% | 0.63% | -24.42% |
Cashflow Statement
Concept | 2011 Q4 | 2011 Q3 | 2010 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $29.80M | -$6.860M | -$6.200M |
YoY Change | -621.89% | 10.65% | 25.0% |
Depreciation, Depletion And Amortization | $930.0K | $930.0K | $890.0K |
YoY Change | 0.0% | 4.49% | 2.3% |
Cash From Operating Activities | -$2.820M | -$5.590M | -$3.810M |
YoY Change | -43.37% | 46.72% | 71.62% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $30.00K | $810.0K |
YoY Change | -100.0% | -96.3% | 58.82% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $36.98M | $6.290M | $2.940M |
YoY Change | -646.23% | 113.95% | -52.81% |
Cash From Investing Activities | $36.98M | $6.260M | $2.120M |
YoY Change | -635.17% | 195.28% | -62.94% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 80.00K | 700.0K | 310.0K |
YoY Change | -99.61% | 125.81% | 933.33% |
NET CHANGE | |||
Cash From Operating Activities | -2.820M | -5.590M | -3.810M |
Cash From Investing Activities | 36.98M | 6.260M | 2.120M |
Cash From Financing Activities | 80.00K | 700.0K | 310.0K |
Net Change In Cash | 34.24M | 1.370M | -1.380M |
YoY Change | 305.21% | -199.28% | -139.09% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$2.820M | -$5.590M | -$3.810M |
Capital Expenditures | $0.00 | $30.00K | $810.0K |
Free Cash Flow | -$2.820M | -$5.620M | -$4.620M |
YoY Change | -44.92% | 21.65% | 69.23% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2010Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2623000 | USD |
CY2010Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
839000 | USD |
CY2010Q4 | us-gaap |
Assets
Assets
|
73966000 | USD |
CY2010Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
232000 | USD |
CY2010Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6238000 | USD |
CY2010Q4 | us-gaap |
Goodwill
Goodwill
|
23134000 | USD |
CY2010Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
8193000 | USD |
CY2011Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5058000 | USD |
CY2011Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5781000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
2147000 | USD | |
CY2010Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2160000 | USD |
CY2010Q4 | us-gaap |
Assets Current
AssetsCurrent
|
34009000 | USD |
CY2010Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
3377000 | USD |
CY2010Q4 | us-gaap |
Unbilled Contracts Receivable
UnbilledContractsReceivable
|
202000 | USD |
CY2011Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
59470000 | USD |
CY2010Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1079000 | USD |
CY2010Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
15011000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
14340000 | USD |
CY2011Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
54304000 | USD |
CY2011Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-95199000 | USD |
CY2011Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-11000 | USD |
CY2011Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
149131000 | USD |
CY2011Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
38307000 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
38307000 | shares |
CY2011Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
120000000 | shares |
CY2011Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
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
|
20000000 | shares |
CY2011Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
383000 | USD |
CY2011Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
108000 | USD |
CY2011Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1212000 | USD |
CY2011Q3 | us-gaap |
Business Acquisition Purchase Price Allocation Current Liabilities Accrued Liabilities
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccruedLiabilities
|
500000 | USD |
CY2011Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
2232000 | USD |
CY2011Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1114000 | USD |
CY2011Q3 | us-gaap |
Assets
Assets
|
59470000 | USD |
CY2011Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
348000 | USD |
CY2011Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
4274000 | USD |
CY2011Q3 | us-gaap |
Goodwill
Goodwill
|
23134000 | USD |
CY2011Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1654000 | USD |
CY2011Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
8061000 | USD |
CY2011Q3 | us-gaap |
Assets Current
AssetsCurrent
|
21999000 | USD |
CY2011Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2985000 | USD |
CY2011Q3 | us-gaap |
Unbilled Contracts Receivable
UnbilledContractsReceivable
|
107000 | USD |
CY2011Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
602000 | USD |
CY2011Q3 | us-gaap |
Short Term Investments
ShortTermInvestments
|
12524000 | USD |
CY2010Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
73966000 | USD |
CY2010Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
67057000 | USD |
CY2010Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-76655000 | USD |
CY2010Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
4000 | USD |
CY2010Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
143336000 | USD |
CY2010Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
372000 | USD |
CY2010Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
146000 | USD |
CY2010Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6763000 | USD |
CY2010Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1801000 | USD |
CY2010Q4 | us-gaap |
Business Acquisition Purchase Price Allocation Current Liabilities Accrued Liabilities
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccruedLiabilities
|
1500000 | USD |
CY2010Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
37225000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
37225000 | shares |
CY2010Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
120000000 | shares |
CY2010Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2010Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2010Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | shares |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
1800000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
3067000 | USD | |
CY2010Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
8600000 | USD |
CY2011Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1952000 | USD |
CY2011Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
6648000 | USD |
CY2011Q3 | us-gaap |
Gross Profit
GrossProfit
|
1751000 | USD |
CY2011Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
356000 | USD |
CY2011Q3 | us-gaap |
License Costs
LicenseCosts
|
356000 | USD |
CY2011Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
2107000 | USD |
CY2011Q3 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
1351000 | USD |
CY2011Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
756000 | USD |
CY2010Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-6198000 | USD |
CY2010Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
33000 | USD |
CY2010Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-6165000 | USD |
CY2010Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
8000 | USD |
CY2010Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6173000 | USD |
CY2010Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
9214000 | USD |
CY2010Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2435000 | USD |
CY2010Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
6779000 | USD |
CY2010Q3 | us-gaap |
Gross Profit
GrossProfit
|
3041000 | USD |
CY2010Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
735000 | USD |
CY2010Q3 | us-gaap |
License Costs
LicenseCosts
|
735000 | USD |
CY2010Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3776000 | USD |
CY2010Q3 | us-gaap |
Royalty Revenue
RoyaltyRevenue
|
2282000 | USD |
CY2010Q3 | us-gaap |
Licenses Revenue
LicensesRevenue
|
1494000 | USD |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
1000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1274000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
349000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1043000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1031000 | USD | |
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
-1063000 | USD | |
us-gaap |
Increase Decrease In Unbilled Receivables
IncreaseDecreaseInUnbilledReceivables
|
-95000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
54000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-371000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-48000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-18000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-18544000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-17351000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
839000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
740000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2474000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2296000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
1964000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
106000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-589000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-1101000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-355000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1352000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-289000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-763000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-12879000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-10580000 | USD | |
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
30314000 | USD | |
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
49786000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
1253000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
7608000 | USD | |
us-gaap |
Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
|
3207000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
19369000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
7423000 | USD | |
CY2011Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-6863000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1515000 | USD | |
us-gaap |
License Costs
LicenseCosts
|
1515000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
8938000 | USD | |
CY2011Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
10000 | USD |
CY2011Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6849000 | USD |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
61000 | USD | |
us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
140000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
1739000 | USD | |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-8559000 | USD | |
us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-1233000 | USD | |
CY2009Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7123000 | USD |
CY2010Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5890000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
59000 | USD | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-18485000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
44000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-18529000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
25952000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6583000 | USD | |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
5619000 | USD | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
3319000 | USD | |
CY2011Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
24000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
91000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
200000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-17460000 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
26997000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
7541000 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
19456000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
9537000 | USD | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
2058000 | USD | |
us-gaap |
License Costs
LicenseCosts
|
2058000 | USD | |
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-6839000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
11595000 | USD | |
us-gaap |
Royalty Revenue
RoyaltyRevenue
|
6535000 | USD | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
5060000 | USD | |
us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
32968000 | USD | |
us-gaap |
Payments To Acquire Marketable Securities
PaymentsToAcquireMarketableSecurities
|
27712000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
7936000 | USD | |
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
|
Accelerated Filer | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2011 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
CY2011Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
38345877 | shares |
dei |
Entity Registrant Name
EntityRegistrantName
|
MoSys, Inc. | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000890394 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2011-09-30 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31616000 | shares |