424B3 Filing
Filing Information
| Form Type | 424B3 |
| Accession Number | 0001354488-14-000518 |
| Period End Date | 20130930 |
| Filing Date | 20140206 |
| Fiscal Year | 2013 |
| Fiscal Period | Q3 |
| XBRL Instance | isdr-20130930.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
121 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Allowance for Accounts Receivables |
AllowanceForDoubtfulAccountsReceivableCurrent
|
$125.99K | USD | Point-in-time |
| Allowance for Accounts Receivables |
AllowanceForDoubtfulAccountsReceivableCurrent
|
$117.03K | USD | Point-in-time |
| Allowance for Accounts Receivables |
AllowanceForDoubtfulAccountsReceivableCurrent
|
$56.02K | USD | Point-in-time |
| Allowance for Accounts Receivables |
AllowanceForDoubtfulAccountsReceivableCurrent
|
$407.78K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$1.93M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$504.71K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$1.10M | USD | Point-in-time |
| Accumulated Amortization |
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
$352.76K | USD | Point-in-time |
| Accumulated Amortization |
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
$79.17K | USD | Point-in-time |
| Accumulated Amortization |
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
$187.67K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$862.39K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$1.25M | USD | Point-in-time |
| Accounts receivable, (net of allowance for doubtful accounts of $407,776, $117,030 and $125,987, respectively) |
AccountsReceivableNet
|
$1.69M | USD | Point-in-time |
| Accounts receivable, (net of allowance for doubtful accounts of $407,776, $117,030 and $125,987, respectively) |
AccountsReceivableNet
|
$361.19K | USD | Point-in-time |
| Accounts receivable, (net of allowance for doubtful accounts of $407,776, $117,030 and $125,987, respectively) |
AccountsReceivableNet
|
$544.68K | USD | Point-in-time |
| Deferred project costs |
DeferredProjectCosts
|
- | USD | Point-in-time |
| Deferred project costs |
DeferredProjectCosts
|
- | USD | Point-in-time |
| Deferred project costs |
DeferredProjectCosts
|
$76.11K | USD | Point-in-time |
| Preferred Stock shares par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred Stock shares par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred Stock shares par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Preferred Stock shares Authorized |
PreferredStockSharesAuthorized
|
30.00M | shares | Point-in-time |
| Deferred income tax asset - current |
DeferredTaxAssetsNetCurrent
|
$49.00K | USD | Point-in-time |
| Deferred income tax asset - current |
DeferredTaxAssetsNetCurrent
|
$135.00K | USD | Point-in-time |
| Preferred Stock shares Authorized |
PreferredStockSharesAuthorized
|
30.00M | shares | Point-in-time |
| Deferred income tax asset - current |
DeferredTaxAssetsNetCurrent
|
$264.00K | USD | Point-in-time |
| Preferred Stock shares Authorized |
PreferredStockSharesAuthorized
|
30.00M | shares | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$35.09K | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$38.71K | USD | Point-in-time |
| Preferred Stock shares Issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Preferred Stock shares Issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$577.77K | USD | Point-in-time |
| Preferred Stock shares Issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Preferred Stock shares Outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Preferred Stock shares Outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.88M | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.47M | USD | Point-in-time |
| Preferred Stock shares Outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$4.46M | USD | Point-in-time |
| Furniture, equipment and improvements, net |
PropertyPlantAndEquipmentNet
|
$66.61K | USD | Point-in-time |
| Common Stock shares par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common Stock shares par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Furniture, equipment and improvements, net |
PropertyPlantAndEquipmentNet
|
$55.61K | USD | Point-in-time |
| Common Stock shares par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Furniture, equipment and improvements, net |
PropertyPlantAndEquipmentNet
|
$347.02K | USD | Point-in-time |
| Deferred income tax - noncurrent |
DeferredTaxAssetsNetNoncurrent
|
$159.00K | USD | Point-in-time |
| Deferred income tax - noncurrent |
DeferredTaxAssetsNetNoncurrent
|
$64.00K | USD | Point-in-time |
| Common Stock shares Authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Deferred income tax - noncurrent |
DeferredTaxAssetsNetNoncurrent
|
- | USD | Point-in-time |
| Common Stock shares Authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Common Stock shares Authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Intangible assets (net of accumulated amortization of $352,763, $187,666 and $79,166, respectively) |
IntangibleAssetsNetExcludingGoodwill
|
$388.33K | USD | Point-in-time |
| Intangible assets (net of accumulated amortization of $352,763, $187,666 and $79,166, respectively) |
IntangibleAssetsNetExcludingGoodwill
|
$4.24M | USD | Point-in-time |
| Common Stock shares Issued |
CommonStockSharesIssued
|
1.94M | shares | Point-in-time |
| Common Stock shares Issued |
CommonStockSharesIssued
|
1.98M | shares | Point-in-time |
| Intangible assets (net of accumulated amortization of $352,763, $187,666 and $79,166, respectively) |
IntangibleAssetsNetExcludingGoodwill
|
$109.03K | USD | Point-in-time |
| Common Stock shares Issued |
CommonStockSharesIssued
|
1.75M | shares | Point-in-time |
| Goodwill |
Goodwill
|
- | USD | Point-in-time |
| Common Stock shares Outstanding |
CommonStockSharesOutstanding
|
1.98M | shares | Point-in-time |
| Common Stock shares Outstanding |
CommonStockSharesOutstanding
|
1.94M | shares | Point-in-time |
| Goodwill |
Goodwill
|
$1.50M | USD | Point-in-time |
| Goodwill |
Goodwill
|
$43.20K | USD | Point-in-time |
| Common Stock shares Outstanding |
CommonStockSharesOutstanding
|
1.75M | shares | Point-in-time |
| Other noncurrent assets |
OtherAssetsNoncurrent
|
$22.35K | USD | Point-in-time |
| Other noncurrent assets |
OtherAssetsNoncurrent
|
$12.07K | USD | Point-in-time |
| Other noncurrent assets |
OtherAssetsNoncurrent
|
$22.07K | USD | Point-in-time |
| Total assets |
Assets
|
$2.54M | USD | Point-in-time |
| Total assets |
Assets
|
$1.73M | USD | Point-in-time |
| Total assets |
Assets
|
$10.57M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$444.88K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$103.57K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$62.89K | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$263.75K | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$39.32K | USD | Point-in-time |
| Accrued expenses |
AccruedLiabilitiesCurrent
|
$1.79M | USD | Point-in-time |
| Accrued litigation |
AccruedLitigation
|
- | USD | Point-in-time |
| Accrued litigation |
AccruedLitigation
|
- | USD | Point-in-time |
| Accrued litigation |
AccruedLitigation
|
$130.00K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$177.71K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$112.91K | USD | Point-in-time |
| Deferred revenue |
DeferredRevenueCurrent
|
$1.19M | USD | Point-in-time |
| Line of credit |
LinesOfCreditCurrent
|
$150.00K | USD | Point-in-time |
| Line of credit |
LinesOfCreditCurrent
|
$500.00K | USD | Point-in-time |
| Line of credit |
LinesOfCreditCurrent
|
- | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$450.60K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$589.54K | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$3.93M | USD | Point-in-time |
| Note payable (net of debt discount of $2,365,591 and $0, respectively) |
LongTermNotesPayable
|
- | USD | Point-in-time |
| Note payable (net of debt discount of $2,365,591 and $0, respectively) |
LongTermNotesPayable
|
- | USD | Point-in-time |
| Note payable (net of debt discount of $2,365,591 and $0, respectively) |
LongTermNotesPayable
|
$134.41K | USD | Point-in-time |
| Deferred tax liability |
DeferredTaxLiabilitiesNoncurrent
|
- | USD | Point-in-time |
| Deferred tax liability |
DeferredTaxLiabilitiesNoncurrent
|
$2.20M | USD | Point-in-time |
| Deferred tax liability |
DeferredTaxLiabilitiesNoncurrent
|
- | USD | Point-in-time |
| Other long-term liabilities |
OtherLiabilitiesNoncurrent
|
$147.80K | USD | Point-in-time |
| Other long-term liabilities |
OtherLiabilitiesNoncurrent
|
$69.29K | USD | Point-in-time |
| Other long-term liabilities |
OtherLiabilitiesNoncurrent
|
$105.55K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$6.41M | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$695.10K | USD | Point-in-time |
| Total liabilities |
Liabilities
|
$519.88K | USD | Point-in-time |
| Preferred stock, $0.001 par value, 30,000,000 shares authorized, no shares issued and outstanding as of September 30, 2013, December 31, 2012 and 2011. |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock, $0.001 par value, 30,000,000 shares authorized, no shares issued and outstanding as of September 30, 2013, December 31, 2012 and 2011. |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock, $0.001 par value, 30,000,000 shares authorized, no shares issued and outstanding as of September 30, 2013, December 31, 2012 and 2011. |
PreferredStockValue
|
- | USD | Point-in-time |
| Common stock $0.001 par value, 100,000,000 shares authorized, 1,976,399, 1,937,329 and 1,752,175 shares issued and outstanding as of September 30, 2013, December 31, 2012 and 2011, respectively |
CommonStockValue
|
$1.94K | USD | Point-in-time |
| Common stock $0.001 par value, 100,000,000 shares authorized, 1,976,399, 1,937,329 and 1,752,175 shares issued and outstanding as of September 30, 2013, December 31, 2012 and 2011, respectively |
CommonStockValue
|
$1.98K | USD | Point-in-time |
| Common stock $0.001 par value, 100,000,000 shares authorized, 1,976,399, 1,937,329 and 1,752,175 shares issued and outstanding as of September 30, 2013, December 31, 2012 and 2011, respectively |
CommonStockValue
|
$1.75K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$3.84M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$1.74M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$2.07M | USD | Point-in-time |
| Other accumulated comprehensive loss |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
- | USD | Point-in-time |
| Other accumulated comprehensive loss |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
- | USD | Point-in-time |
| Other accumulated comprehensive loss |
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
$-39.25K | USD | Point-in-time |
| Retained earnings (accumulated deficit) |
RetainedEarningsAccumulatedDeficit
|
$354.52K | USD | Point-in-time |
| Retained earnings (accumulated deficit) |
RetainedEarningsAccumulatedDeficit
|
$-531.89K | USD | Point-in-time |
| Retained earnings (accumulated deficit) |
RetainedEarningsAccumulatedDeficit
|
$-226.16K | USD | Point-in-time |
| Total stockholders' equity |
StockholdersEquity
|
$1.85M | USD | Point-in-time |
| Total stockholders' equity |
StockholdersEquity
|
$4.16M | USD | Point-in-time |
| Total stockholders' equity |
StockholdersEquity
|
$1.21M | USD | Point-in-time |
| Total stockholders' equity |
StockholdersEquity
|
$907.73K | USD | Point-in-time |
| Total liabilities and stockholders' equity |
LiabilitiesAndStockholdersEquity
|
$2.54M | USD | Point-in-time |
| Total liabilities and stockholders' equity |
LiabilitiesAndStockholdersEquity
|
$1.73M | USD | Point-in-time |
| Total liabilities and stockholders' equity |
LiabilitiesAndStockholdersEquity
|
$10.57M | USD | Point-in-time |
Income Statement
108 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenues |
Revenues
|
$5.24M | USD | 3 Qtrs |
| Revenues |
Revenues
|
$1.22M | USD | 1 Quarter |
| Revenues |
Revenues
|
$3.12M | USD | 3 Qtrs |
| Revenues |
Revenues
|
$2.10M | USD | 1 Quarter |
| Revenues |
Revenues
|
$4.31M | USD | Annual |
| Revenues |
Revenues
|
$3.23M | USD | Annual |
| Cost of services |
CostOfServices
|
$1.54M | USD | 3 Qtrs |
| Cost of services |
CostOfServices
|
$1.50M | USD | Annual |
| Cost of services |
CostOfServices
|
$1.11M | USD | 3 Qtrs |
| Cost of services |
CostOfServices
|
$627.53K | USD | 1 Quarter |
| Cost of services |
CostOfServices
|
$340.83K | USD | 1 Quarter |
| Cost of services |
CostOfServices
|
$1.39M | USD | Annual |
| Gross profit |
GrossProfit
|
$874.68K | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$2.80M | USD | Annual |
| Gross profit |
GrossProfit
|
$2.01M | USD | 3 Qtrs |
| Gross profit |
GrossProfit
|
$1.84M | USD | Annual |
| Gross profit |
GrossProfit
|
$1.48M | USD | 1 Quarter |
| Gross profit |
GrossProfit
|
$3.70M | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$610.23K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$323.14K | USD | 1 Quarter |
| General and administrative |
GeneralAndAdministrativeExpense
|
$1.31M | USD | Annual |
| General and administrative |
GeneralAndAdministrativeExpense
|
$1.41M | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$990.65K | USD | 3 Qtrs |
| General and administrative |
GeneralAndAdministrativeExpense
|
$965.16K | USD | Annual |
| Sales and marketing expenses |
SellingAndMarketingExpense
|
$799.76K | USD | Annual |
| Sales and marketing expenses |
SellingAndMarketingExpense
|
$606.15K | USD | 3 Qtrs |
| Sales and marketing expenses |
SellingAndMarketingExpense
|
$377.66K | USD | 1 Quarter |
| Sales and marketing expenses |
SellingAndMarketingExpense
|
$167.75K | USD | 1 Quarter |
| Sales and marketing expenses |
SellingAndMarketingExpense
|
$361.64K | USD | Annual |
| Sales and marketing expenses |
SellingAndMarketingExpense
|
$757.25K | USD | 3 Qtrs |
| Litigation |
Litigation
|
- | USD | 1 Quarter |
| Litigation |
Litigation
|
- | USD | Annual |
| Litigation |
Litigation
|
$206.26K | USD | Annual |
| Litigation |
Litigation
|
- | USD | 3 Qtrs |
| Litigation |
Litigation
|
- | USD | 1 Quarter |
| Litigation |
Litigation
|
- | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$138.35K | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$54.70K | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$211.21K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$104.02K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$143.69K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$32.52K | USD | 1 Quarter |
| Total operating costs and expenses |
OperatingExpenses
|
$1.70M | USD | 3 Qtrs |
| Total operating costs and expenses |
OperatingExpenses
|
$1.13M | USD | 1 Quarter |
| Total operating costs and expenses |
OperatingExpenses
|
$1.59M | USD | Annual |
| Total operating costs and expenses |
OperatingExpenses
|
$2.37M | USD | 3 Qtrs |
| Total operating costs and expenses |
OperatingExpenses
|
$523.41K | USD | 1 Quarter |
| Total operating costs and expenses |
OperatingExpenses
|
$2.25M | USD | Annual |
| Net Operating income |
OperatingIncomeLoss
|
$557.13K | USD | Annual |
| Net Operating income |
OperatingIncomeLoss
|
$1.33M | USD | 3 Qtrs |
| Net Operating income |
OperatingIncomeLoss
|
$351.27K | USD | 1 Quarter |
| Net Operating income |
OperatingIncomeLoss
|
$312.75K | USD | 3 Qtrs |
| Net Operating income |
OperatingIncomeLoss
|
$343.71K | USD | 1 Quarter |
| Net Operating income |
OperatingIncomeLoss
|
$248.37K | USD | Annual |
| Interest income (expense), net |
InterestIncomeExpenseNet
|
$-401.00 | USD | Annual |
| Interest income (expense), net |
InterestIncomeExpenseNet
|
$-151.78K | USD | 3 Qtrs |
| Interest income (expense), net |
InterestIncomeExpenseNet
|
$-678.00 | USD | 1 Quarter |
| Interest income (expense), net |
InterestIncomeExpenseNet
|
$3.35K | USD | 3 Qtrs |
| Interest income (expense), net |
InterestIncomeExpenseNet
|
$-154.08K | USD | 1 Quarter |
| Interest income (expense), net |
InterestIncomeExpenseNet
|
$12.71K | USD | Annual |
| Total other income (expense) |
NonoperatingIncomeExpense
|
$-401.00 | USD | Annual |
| Total other income (expense) |
NonoperatingIncomeExpense
|
$12.71K | USD | Annual |
| Total other income (expense) |
NonoperatingIncomeExpense
|
$-151.78K | USD | 3 Qtrs |
| Total other income (expense) |
NonoperatingIncomeExpense
|
$-678.00 | USD | 1 Quarter |
| Total other income (expense) |
NonoperatingIncomeExpense
|
$3.35K | USD | 3 Qtrs |
| Total other income (expense) |
NonoperatingIncomeExpense
|
$-154.08K | USD | 1 Quarter |
| Net income before taxes |
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
$316.10K | USD | 3 Qtrs |
| Net income before taxes |
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
$1.17M | USD | 3 Qtrs |
| Net income before taxes |
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
$556.73K | USD | Annual |
| Net income before taxes |
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
$350.59K | USD | 1 Quarter |
| Net income before taxes |
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
$189.64K | USD | 1 Quarter |
| Net income before taxes |
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
$261.08K | USD | Annual |
| Income tax expense |
IncomeTaxExpenseBenefit
|
$475.29K | USD | 3 Qtrs |
| Income tax expense |
IncomeTaxExpenseBenefit
|
$72.29K | USD | 1 Quarter |
| Income tax expense |
IncomeTaxExpenseBenefit
|
$123.50K | USD | 3 Qtrs |
| Income tax expense |
IncomeTaxExpenseBenefit
|
$251.00K | USD | Annual |
| Income tax expense |
IncomeTaxExpenseBenefit
|
$21.80K | USD | Annual |
| Income tax expense |
IncomeTaxExpenseBenefit
|
$137.00K | USD | 1 Quarter |
| Net income |
NetIncomeLoss
|
$239.28K | USD | Annual |
| Net income |
NetIncomeLoss
|
$213.59K | USD | 1 Quarter |
| Net income |
NetIncomeLoss
|
$305.73K | USD | Annual |
| Net income |
NetIncomeLoss
|
$697.96K | USD | 3 Qtrs |
| Net income |
NetIncomeLoss
|
$192.60K | USD | 3 Qtrs |
| Net income |
NetIncomeLoss
|
$117.34K | USD | 1 Quarter |
| Income per share - basic |
EarningsPerShareBasic
|
$0.16 | USD | Annual |
| Income per share - basic |
EarningsPerShareBasic
|
$0.06 | USD | 1 Quarter |
| Income per share - basic |
EarningsPerShareBasic
|
$0.11 | USD | 1 Quarter |
| Income per share - basic |
EarningsPerShareBasic
|
$0.10 | USD | 3 Qtrs |
| Income per share - basic |
EarningsPerShareBasic
|
$0.36 | USD | 3 Qtrs |
| Income per share - basic |
EarningsPerShareBasic
|
$0.14 | USD | Annual |
| Income (loss) per share - fully diluted |
EarningsPerShareDiluted
|
$0.14 | USD | Annual |
| Income (loss) per share - fully diluted |
EarningsPerShareDiluted
|
$0.34 | USD | 3 Qtrs |
| Income (loss) per share - fully diluted |
EarningsPerShareDiluted
|
$0.05 | USD | 1 Quarter |
| Income (loss) per share - fully diluted |
EarningsPerShareDiluted
|
$0.15 | USD | Annual |
| Income (loss) per share - fully diluted |
EarningsPerShareDiluted
|
$0.10 | USD | 3 Qtrs |
| Income (loss) per share - fully diluted |
EarningsPerShareDiluted
|
$0.11 | USD | 1 Quarter |
| Weighted average number of common shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
1.90M | shares | Annual |
| Weighted average number of common shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
1.89M | shares | 3 Qtrs |
| Weighted average number of common shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
1.95M | shares | 3 Qtrs |
| Weighted average number of common shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
1.76M | shares | Annual |
| Weighted average number of common shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
1.97M | shares | 1 Quarter |
| Weighted average number of common shares outstanding - basic |
WeightedAverageNumberOfSharesOutstandingBasic
|
1.93M | shares | 1 Quarter |
| Weighted average number of common shares outstanding - fully diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
2.00M | shares | 1 Quarter |
| Weighted average number of common shares outstanding - fully diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
2.06M | shares | 3 Qtrs |
| Weighted average number of common shares outstanding - fully diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
2.27M | shares | 1 Quarter |
| Weighted average number of common shares outstanding - fully diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
1.77M | shares | Annual |
| Weighted average number of common shares outstanding - fully diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
1.96M | shares | 3 Qtrs |
| Weighted average number of common shares outstanding - fully diluted |
WeightedAverageNumberOfDilutedSharesOutstanding
|
1.98M | shares | Annual |
Cash Flow Statement
138 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net income |
NetIncomeLoss
|
$239.28K | USD | Annual |
| Net income |
NetIncomeLoss
|
$213.59K | USD | 1 Quarter |
| Net income |
NetIncomeLoss
|
$305.73K | USD | Annual |
| Net income |
NetIncomeLoss
|
$697.96K | USD | 3 Qtrs |
| Net income |
NetIncomeLoss
|
$192.60K | USD | 3 Qtrs |
| Net income |
NetIncomeLoss
|
$117.34K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$104.02K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$211.21K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$138.35K | USD | Annual |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$54.70K | USD | Annual |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
$65.33K | USD | Annual |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
$131.41K | USD | 3 Qtrs |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
$60.82K | USD | 3 Qtrs |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
$121.95K | USD | Annual |
| Deferred income taxes |
DeferredIncomeTaxExpenseBenefit
|
$100.91K | USD | 3 Qtrs |
| Deferred income taxes |
DeferredIncomeTaxExpenseBenefit
|
$21.80K | USD | Annual |
| Deferred income taxes |
DeferredIncomeTaxExpenseBenefit
|
$7.33K | USD | 3 Qtrs |
| Deferred income taxes |
DeferredIncomeTaxExpenseBenefit
|
$-9.00K | USD | Annual |
| Non-cash interest expense |
OtherNoncashExpense
|
- | USD | Annual |
| Non-cash interest expense |
OtherNoncashExpense
|
- | USD | 3 Qtrs |
| Non-cash interest expense |
OtherNoncashExpense
|
- | USD | Annual |
| Non-cash interest expense |
OtherNoncashExpense
|
$134.41K | USD | 3 Qtrs |
| Excess tax benefit from share based compensation |
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
- | USD | 3 Qtrs |
| Excess tax benefit from share based compensation |
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
- | USD | Annual |
| Excess tax benefit from share based compensation |
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
- | USD | 3 Qtrs |
| Excess tax benefit from share based compensation |
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
$11.00K | USD | Annual |
| Stock-based compensation expense |
ShareBasedCompensation
|
$415.88K | USD | Annual |
| Stock-based compensation expense |
ShareBasedCompensation
|
$222.44K | USD | 3 Qtrs |
| Stock-based compensation expense |
ShareBasedCompensation
|
$66.35K | USD | 1 Quarter |
| Stock-based compensation expense |
ShareBasedCompensation
|
$61.26K | USD | 1 Quarter |
| Stock-based compensation expense |
ShareBasedCompensation
|
$101.14K | USD | Annual |
| Stock-based compensation expense |
ShareBasedCompensation
|
$327.86K | USD | 3 Qtrs |
| Decrease (increase) in accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$307.80K | USD | Annual |
| Decrease (increase) in accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$264.79K | USD | 3 Qtrs |
| Decrease (increase) in accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$248.82K | USD | Annual |
| Decrease (increase) in accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-130.10K | USD | 3 Qtrs |
| Decrease (increase) in deposits and prepaids |
IncreaseDecreaseInOtherOperatingAssets
|
$-51.90K | USD | 3 Qtrs |
| Decrease (increase) in deposits and prepaids |
IncreaseDecreaseInOtherOperatingAssets
|
$172.19K | USD | 3 Qtrs |
| Decrease (increase) in deposits and prepaids |
IncreaseDecreaseInOtherOperatingAssets
|
$101.12K | USD | Annual |
| Decrease (increase) in deposits and prepaids |
IncreaseDecreaseInOtherOperatingAssets
|
$-72.49K | USD | Annual |
| Increase (decrease) in accounts payable |
IncreaseDecreaseInAccountsPayable
|
$89.54K | USD | 3 Qtrs |
| Increase (decrease) in accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-40.68K | USD | Annual |
| Increase (decrease) in accounts payable |
IncreaseDecreaseInAccountsPayable
|
$-54.81K | USD | 3 Qtrs |
| Increase (decrease) in accounts payable |
IncreaseDecreaseInAccountsPayable
|
$38.00K | USD | Annual |
| Increase (decrease) in accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$-69.29K | USD | 3 Qtrs |
| Increase (decrease) in accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$183.88K | USD | Annual |
| Increase (decrease) in accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$130.70K | USD | Annual |
| Increase (decrease) in accrued expenses |
IncreaseDecreaseInAccruedLiabilities
|
$74.98K | USD | 3 Qtrs |
| Increase (decrease) in deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$-376.47K | USD | 3 Qtrs |
| Increase (decrease) in deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$-92.53K | USD | 3 Qtrs |
| Increase (decrease) in deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$-64.80K | USD | Annual |
| Increase (decrease) in deferred revenue |
IncreaseDecreaseInDeferredRevenue
|
$126.33K | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$1.15M | USD | 3 Qtrs |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$478.16K | USD | Annual |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$356.69K | USD | 3 Qtrs |
| Net cash provided by operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$754.17K | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$43.94K | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$40.44K | USD | 3 Qtrs |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$9.06K | USD | 3 Qtrs |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$18.85K | USD | Annual |
| Purchase of acquired business, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
- | USD | Annual |
| Purchase of acquired business, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
- | USD | Annual |
| Purchase of acquired business, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
$3.18M | USD | 3 Qtrs |
| Purchase of acquired business, net of cash acquired |
PaymentsToAcquireBusinessesNetOfCashAcquired
|
- | USD | 3 Qtrs |
| Acquisition of intangible assets |
PaymentsToAcquireIntangibleAssets
|
$40.00K | USD | Annual |
| Acquisition of intangible assets |
PaymentsToAcquireIntangibleAssets
|
$281.00K | USD | Annual |
| Acquisition of intangible assets |
PaymentsToAcquireIntangibleAssets
|
$281.00K | USD | 3 Qtrs |
| Acquisition of intangible assets |
PaymentsToAcquireIntangibleAssets
|
- | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-290.06K | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-83.94K | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-3.22M | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-299.85K | USD | Annual |
| Proceeds from exercise of stock options |
ProceedsFromStockOptionsExercised
|
$30.82K | USD | 3 Qtrs |
| Proceeds from exercise of stock options |
ProceedsFromStockOptionsExercised
|
$50.69K | USD | 3 Qtrs |
| Proceeds from exercise of stock options |
ProceedsFromStockOptionsExercised
|
$43.52K | USD | Annual |
| Proceeds from exercise of stock options |
ProceedsFromStockOptionsExercised
|
- | USD | Annual |
| Repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
$36.55K | USD | Annual |
| Repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
- | USD | 3 Qtrs |
| Repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
- | USD | 3 Qtrs |
| Repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
- | USD | Annual |
| Payment of dividend |
PaymentsOfDividends
|
$117.29K | USD | 3 Qtrs |
| Payment of dividend |
PaymentsOfDividends
|
- | USD | Annual |
| Payment of dividend |
PaymentsOfDividends
|
$115.75K | USD | 3 Qtrs |
| Payment of dividend |
PaymentsOfDividends
|
$270.59K | USD | Annual |
| Excess tax benefit from share based compensation |
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
$11.00K | USD | Annual |
| Excess tax benefit from share based compensation |
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
- | USD | 3 Qtrs |
| Excess tax benefit from share based compensation |
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
- | USD | Annual |
| Excess tax benefit from share based compensation |
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
- | USD | 3 Qtrs |
| Advances from line of credit (net) |
ProceedsFromLinesOfCredit
|
$350.00K | USD | 3 Qtrs |
| Advances from line of credit (net) |
ProceedsFromLinesOfCredit
|
- | USD | Annual |
| Advances from line of credit (net) |
ProceedsFromLinesOfCredit
|
$275.00K | USD | Annual |
| Advances from line of credit (net) |
ProceedsFromLinesOfCredit
|
$255.00K | USD | 3 Qtrs |
| Borrowings on long term debt |
ProceedsFromIssuanceOfLongTermDebt
|
- | USD | Annual |
| Borrowings on long term debt |
ProceedsFromIssuanceOfLongTermDebt
|
- | USD | 3 Qtrs |
| Borrowings on long term debt |
ProceedsFromIssuanceOfLongTermDebt
|
- | USD | Annual |
| Borrowings on long term debt |
ProceedsFromIssuanceOfLongTermDebt
|
$2.50M | USD | 3 Qtrs |
| Repayment of line of credit |
RepaymentsOfLinesOfCredit
|
$125.00K | USD | Annual |
| Repayment of line of credit |
RepaymentsOfLinesOfCredit
|
- | USD | 3 Qtrs |
| Repayment of line of credit |
RepaymentsOfLinesOfCredit
|
- | USD | 3 Qtrs |
| Repayment of line of credit |
RepaymentsOfLinesOfCredit
|
- | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$-36.55K | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$-66.06K | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$2.78M | USD | 3 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$170.07K | USD | 3 Qtrs |
| Effect of exchange rate changes on cash |
EffectOfExchangeRateOnCash
|
- | USD | 3 Qtrs |
| Effect of exchange rate changes on cash |
EffectOfExchangeRateOnCash
|
- | USD | Annual |
| Effect of exchange rate changes on cash |
EffectOfExchangeRateOnCash
|
$-39.25K | USD | 3 Qtrs |
| Effect of exchange rate changes on cash |
EffectOfExchangeRateOnCash
|
- | USD | Annual |
| Net change in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$236.70K | USD | 3 Qtrs |
| Net change in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$357.67K | USD | Annual |
| Net change in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$715.28K | USD | 3 Qtrs |
| Net change in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$388.26K | USD | Annual |
| Cash - beginning |
CashAndCashEquivalentsAtCarryingValue
|
$1.93M | USD | Point-in-time |
| Cash - beginning |
CashAndCashEquivalentsAtCarryingValue
|
$504.71K | USD | Point-in-time |
| Cash - beginning |
CashAndCashEquivalentsAtCarryingValue
|
$1.10M | USD | Point-in-time |
| Cash - beginning |
CashAndCashEquivalentsAtCarryingValue
|
$862.39K | USD | Point-in-time |
| Cash - beginning |
CashAndCashEquivalentsAtCarryingValue
|
$1.25M | USD | Point-in-time |
| Cash - ending |
CashAndCashEquivalentsAtCarryingValue
|
$1.93M | USD | Point-in-time |
| Cash - ending |
CashAndCashEquivalentsAtCarryingValue
|
$504.71K | USD | Point-in-time |
| Cash - ending |
CashAndCashEquivalentsAtCarryingValue
|
$1.10M | USD | Point-in-time |
| Cash - ending |
CashAndCashEquivalentsAtCarryingValue
|
$862.39K | USD | Point-in-time |
| Cash - ending |
CashAndCashEquivalentsAtCarryingValue
|
$1.25M | USD | Point-in-time |
| Cash paid for interest |
InterestPaid
|
$12.03K | USD | Annual |
| Cash paid for interest |
InterestPaid
|
$21.74K | USD | 3 Qtrs |
| Cash paid for interest |
InterestPaid
|
$28.00 | USD | Annual |
| Cash paid for interest |
InterestPaid
|
$9.13K | USD | 3 Qtrs |
| Cash paid for income taxes |
IncomeTaxesPaid
|
$22.59K | USD | Annual |
| Cash paid for income taxes |
IncomeTaxesPaid
|
$446.56K | USD | 3 Qtrs |
| Cash paid for income taxes |
IncomeTaxesPaid
|
- | USD | Annual |
| Cash paid for income taxes |
IncomeTaxesPaid
|
$22.59K | USD | 3 Qtrs |
| Common stock issued for acquisition of customer list |
CommonStockIssuedForAcquisitionOfCustomerList
|
- | USD | Annual |
| Common stock issued for acquisition of customer list |
CommonStockIssuedForAcquisitionOfCustomerList
|
$140.00K | USD | 3 Qtrs |
| Common stock issued for acquisition of customer list |
CommonStockIssuedForAcquisitionOfCustomerList
|
- | USD | 3 Qtrs |
| Common stock issued for acquisition of customer list |
CommonStockIssuedForAcquisitionOfCustomerList
|
- | USD | Annual |
| Issuance of beneficial conversion feature to holder of note payable |
IssuanceOfBeneficialConversionFeatureToHolderOfNotePayable
|
- | USD | Annual |
| Issuance of beneficial conversion feature to holder of note payable |
IssuanceOfBeneficialConversionFeatureToHolderOfNotePayable
|
- | USD | Annual |
| Issuance of beneficial conversion feature to holder of note payable |
IssuanceOfBeneficialConversionFeatureToHolderOfNotePayable
|
$2.50M | USD | 3 Qtrs |
| Issuance of beneficial conversion feature to holder of note payable |
IssuanceOfBeneficialConversionFeatureToHolderOfNotePayable
|
- | USD | 3 Qtrs |
Stockholders Equity
20 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning Balance, Amount |
StockholdersEquity
|
$1.85M | USD | Point-in-time |
| Beginning Balance, Amount |
StockholdersEquity
|
$4.16M | USD | Point-in-time |
| Beginning Balance, Amount |
StockholdersEquity
|
$1.21M | USD | Point-in-time |
| Beginning Balance, Amount |
StockholdersEquity
|
$907.73K | USD | Point-in-time |
| Repurchase and retirement of treasury shares, Amount |
StockRepurchasedAndRetiredDuringPeriodValue
|
$-36.55K | USD | Annual |
| Stock-based compensation expense |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
$101.14K | USD | Annual |
| Issuance of shares for acquisition of customer list from SEC Compliance Services, Inc. ("SECCS"), amount |
StockIssuedDuringPeriodValueAcquisitions
|
$140.00K | USD | Annual |
| Stock-based compensation expense, amount |
StockIssuedDuringPeriodValueShareBasedCompensation
|
$415.88K | USD | Annual |
| Exercise of stock options, net of tax, amount |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$43.52K | USD | Annual |
| Dividends |
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings
|
$-270.59K | USD | Annual |
| Net income |
NetIncomeLoss
|
$239.28K | USD | Annual |
| Net income |
NetIncomeLoss
|
$213.59K | USD | 1 Quarter |
| Net income |
NetIncomeLoss
|
$305.73K | USD | Annual |
| Net income |
NetIncomeLoss
|
$697.96K | USD | 3 Qtrs |
| Net income |
NetIncomeLoss
|
$192.60K | USD | 3 Qtrs |
| Net income |
NetIncomeLoss
|
$117.34K | USD | 1 Quarter |
| Ending Balance, Amount |
StockholdersEquity
|
$1.85M | USD | Point-in-time |
| Ending Balance, Amount |
StockholdersEquity
|
$4.16M | USD | Point-in-time |
| Ending Balance, Amount |
StockholdersEquity
|
$1.21M | USD | Point-in-time |
| Ending Balance, Amount |
StockholdersEquity
|
$907.73K | USD | Point-in-time |
Comprehensive Income
14 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net income |
NetIncomeLoss
|
$239.28K | USD | Annual |
| Net income |
NetIncomeLoss
|
$213.59K | USD | 1 Quarter |
| Net income |
NetIncomeLoss
|
$305.73K | USD | Annual |
| Net income |
NetIncomeLoss
|
$697.96K | USD | 3 Qtrs |
| Net income |
NetIncomeLoss
|
$192.60K | USD | 3 Qtrs |
| Net income |
NetIncomeLoss
|
$117.34K | USD | 1 Quarter |
| Foreign currency translation adjustment |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
$-39.25K | USD | 3 Qtrs |
| Foreign currency translation adjustment |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
- | USD | 1 Quarter |
| Foreign currency translation adjustment |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
$-39.25K | USD | 1 Quarter |
| Foreign currency translation adjustment |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
- | USD | 3 Qtrs |
| Comprehensive income |
ComprehensiveIncomeNetOfTax
|
$192.60K | USD | 3 Qtrs |
| Comprehensive income |
ComprehensiveIncomeNetOfTax
|
$658.72K | USD | 3 Qtrs |
| Comprehensive income |
ComprehensiveIncomeNetOfTax
|
$78.10K | USD | 1 Quarter |
| Comprehensive income |
ComprehensiveIncomeNetOfTax
|
$213.59K | USD | 1 Quarter |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.