| Breakdown | Q3 2011 (Sep 30, 2011) |
Q2 2011 (Jun 30, 2011) |
|---|---|---|
| Total Revenue | $1.83M | $1.71M |
| Revenue Growth % (YoY) | nan% | nan% |
| Cost of Revenue | $1.47M | $1.29M |
| Gross Profit | $368.31K | $418.59K |
| Gross Margin % | 20.1% | 24.5% |
| Operating Expenses | $2.69M | $2.62M |
| Operating Income | $-857.19K | $-907.58K |
| Operating Margin % | -46.7% | -53.1% |
| Interest Expense | $-47.34K | $34.73K |
| Other Income/Expense | $64.26K | $-89.18K |
| Net Income | $-1.35M | $-1.34M |
| Net Margin % | -73.3% | -78.5% |
| Breakdown | Q3 2011 (Sep 30, 2011) |
Q2 2011 (Jun 30, 2011) |
|---|---|---|
| Cash & Cash Equivalents | $1.66M | $2.50M |
| Accounts Receivable | $491.59K | $656.49K |
| Other Current Assets | $158.69K | $184.91K |
| Total Current Assets | $2.31M | $3.34M |
| Property Plant & Equipment | $185.73K | $204.22K |
| Intangible Assets | $365.82K | $429.12K |
| Other Non-current Assets | $411.71K | $364.27K |
| Total Assets | $3.28M | $4.34M |
| Accounts Payable | $1.02M | $1.09M |
| Accrued Liabilities | $546.01K | $514.95K |
| Total Current Liabilities | $2.22M | $2.35M |
| Long-term Debt | $10.50K | $21.00K |
| Total Liabilities | $4.75M | $4.47M |
| Common Stock | $128.02K | $126.72K |
| Retained Earnings | $-32.12M | $-30.78M |
| Treasury Stock | $-332.00K | $320.00K |
| Total Stockholders Equity | $-1.47M | $-129.05K |
| Total Liabilities & Equity | $3.28M | $4.34M |
| Breakdown | Q3 2011 (Sep 30, 2011) |
Q2 2011 (Jun 30, 2011) |
|---|---|---|
| Net Income | $-1.35M | $-2.45M |
| Depreciation & Amortization | $116.50K | $98.83K |
| Stock-based Compensation | $65.07K | $48.70K |
| Change in Receivables | $-156.09K | $-170.19K |
| Operating Cash Flow | $-2.57M | $-1.79M |
| Capital Expenditure | $121.69K | $117.04K |
| Investing Cash Flow | $-127.74K | $-120.38K |
| Stock Issued | $318.35K | $318.35K |
| Financing Cash Flow | $3.46M | $3.50M |
| Net Change in Cash | $756.55K | $1.58M |
SEC Filing Format - Data shown as it appears in the Q3 2011 (10-Q) filing
Period ended: Sep 30, 2011
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2011 | Sep 30, 2011 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $1.83M | $1.61M | $4.99M | $5.29M |
| Cost of Revenue | $1.47M | $1.33M | $4.09M | $4.48M |
| Operating Expenses | $2.69M | $2.38M | $7.53M | $7.27M |
| Operating Income | $-857.19K | $-768.04K | $-2.54M | $-1.98M |
| Interest Expense | $-47.34K | $-19.48K | $-101.32K | $-33.45K |
| Other Income/Expense | $64.26K | $61.87K | $162.40K | $81.28K |
| Net Income | $-1.35M | $-1.07M | $-3.77M | $-2.65M |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2011 | Dec 31, 2010 |
|---|---|---|
| Cash & Cash Equivalents | $1.66M | $906.65K |
| Accounts Receivable | $491.59K | $647.68K |
| Other Current Assets | $158.69K | $129.92K |
| Total Current Assets | $2.31M | $1.95M |
| Property Plant & Equipment | $185.73K | $106.06K |
| Intangible Assets | $365.82K | $447.73K |
| Other Non-current Assets | $411.71K | $290.49K |
| Total Assets | $3.28M | $2.79M |
| Accounts Payable | $1.02M | $995.60K |
| Accrued Liabilities | $546.01K | $693.71K |
| Total Current Liabilities | $2.22M | $2.55M |
| Long-term Debt | $10.50K | $52.50K |
| Total Liabilities | $4.75M | $3.13M |
| Common Stock | $128.02K | $95.08K |
| Retained Earnings | $-32.12M | $-28.36M |
| Treasury Stock | $-332.00K | $-320.00K |
| Total Stockholders Equity | $-1.47M | $-342.77K |
| Total Liabilities & Equity | $3.28M | $2.79M |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2011 | Sep 30, 2011 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $-1.35M | $-1.07M | $-3.77M | $-2.65M |
| Depreciation & Amortization | - | - | $116.50K | $114.94K |
| Stock-based Compensation | $16.37K | $123.98K | $65.07K | $214.18K |
| Change in Receivables | - | - | $-156.09K | $-487.76K |
| Operating Cash Flow | - | - | $-2.57M | $-1.88M |
| Capital Expenditure | - | - | $121.69K | $3.63K |
| Investing Cash Flow | - | - | $-127.74K | $-46.20K |
| Stock Issued | - | - | $318.35K | - |
| Financing Cash Flow | - | - | $3.46M | $2.57M |
| Net Change in Cash | - | - | $756.55K | $672.07K |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-Q filings.
Quarterly data represents single quarter results (Q1-Q4). Some items may show year-to-date values if quarterly breakdown is unavailable.