Consolidated Statements of Cash Flows (Unaudited) (USD $)
|
3 Months Ended | |
---|---|---|
Mar. 31, 2015
|
Mar. 31, 2014
|
|
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net income | $ 6,738,000us-gaap_NetIncomeLoss | $ 3,071,000us-gaap_NetIncomeLoss |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 41,000us-gaap_Depreciation | 21,000us-gaap_Depreciation |
Stock-based compensation | 15,000us-gaap_ShareBasedCompensation | 25,000us-gaap_ShareBasedCompensation |
Changes in assets and liabilities: | ||
Accounts receivable | (69,000)us-gaap_IncreaseDecreaseInAccountsReceivable | (39,000)us-gaap_IncreaseDecreaseInAccountsReceivable |
Inventories, net | (1,101,000)us-gaap_IncreaseDecreaseInInventories | (1,527,000)us-gaap_IncreaseDecreaseInInventories |
Other current assets | (259,000)us-gaap_IncreaseDecreaseInOtherCurrentAssets | (1,105,000)us-gaap_IncreaseDecreaseInOtherCurrentAssets |
Other assets | (221,000)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets | |
Accounts payable | 352,000us-gaap_IncreaseDecreaseInAccountsPayable | 1,381,000us-gaap_IncreaseDecreaseInAccountsPayable |
Income taxes payable | (59,000)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable | 28,000us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable |
Accrued distributor commissions | (1,419,000)us-gaap_IncreaseDecreaseInAccruedLiabilities | 21,000us-gaap_IncreaseDecreaseInAccruedLiabilities |
Other accrued expenses | 1,808,000us-gaap_IncreaseDecreaseInOtherAccruedLiabilities | 1,040,000us-gaap_IncreaseDecreaseInOtherAccruedLiabilities |
Deferred revenue | 7,683,000us-gaap_IncreaseDecreaseInDeferredRevenue | 5,320,000us-gaap_IncreaseDecreaseInDeferredRevenue |
Amounts held in distributor eWallets | 2,897,000us-gaap_IncreaseDecreaseInCustomerAdvancesAndDeposits | |
Other current liabilities | 212,000us-gaap_IncreaseDecreaseInOtherCurrentLiabilities | 47,000us-gaap_IncreaseDecreaseInOtherCurrentLiabilities |
Long-term incentive | (62,000)us-gaap_IncreaseDecreaseInDeferredCompensation | |
Net cash provided by operating activities | 16,556,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 8,283,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Purchases of property and equipment, net | (266,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment | (63,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment |
Net cash used in investing activities | (266,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | (63,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Proceeds from exercise of warrants | 598,000us-gaap_ProceedsFromWarrantExercises | |
Repurchase of common stock | (1,082,000)us-gaap_PaymentsForRepurchaseOfCommonStock | (24,000)us-gaap_PaymentsForRepurchaseOfCommonStock |
Dividends paid | (250,000)us-gaap_PaymentsOfDividends | |
Net cash provided by (used in) financing activities | (1,332,000)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 574,000us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations |
Effect of exchange rates on cash and cash equivalents | 92,000us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents | (10,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents |
Net increase in cash and cash equivalents | 15,050,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease | 8,784,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease |
CASH AND CASH EQUIVALENTS, beginning of period | 44,816,000us-gaap_CashAndCashEquivalentsAtCarryingValue | 14,550,000us-gaap_CashAndCashEquivalentsAtCarryingValue |
CASH AND CASH EQUIVALENTS, end of period | 59,866,000us-gaap_CashAndCashEquivalentsAtCarryingValue | 23,334,000us-gaap_CashAndCashEquivalentsAtCarryingValue |
NON-CASH FINANCING ACTIVITY: | ||
Conversion of preferred stock | 18,000us-gaap_ConversionOfStockAmountConverted1 | |
Cash dividends declared, but not yet paid | 158,000us-gaap_DividendsCash | |
Issuance of treasury stock | $ 666,000us-gaap_StockIssued1 |
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
Amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Excludes cash and cash equivalents within disposal group and discontinued operation. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of increase (decrease) in cash and cash equivalents. Cash and cash equivalents are the amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Includes effect from exchange rate changes. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The value of the stock converted in a noncash (or part noncash) transaction. Noncash is defined as transactions during a period that do not result in cash receipts or cash payments in the period. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or cash payments in the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The amount of expense recognized in the current period that reflects the allocation of the cost of tangible assets over the assets' useful lives. Includes production and non-production related depreciation. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of paid and unpaid cash dividends declared for classes of stock, for example, but not limited to, common and preferred. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Amount of increase (decrease) from the effect of exchange rate changes on cash and cash equivalent balances held in foreign currencies. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in the aggregate amount of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in amount due within one year (or one business cycle) from customers for the credit sale of goods and services. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the period in the amount due for taxes based on the reporting entity's earnings or attributable to the entity's income earning process (business presence) within a given jurisdiction. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in the aggregate amount of expenses incurred but not yet paid. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in the amount of (a) prepayments by customers for goods or services to be provided at a later date, (b) the amount of customer money held in customer accounts, including security deposits, collateral for a current or future transactions, initial payment of the cost of acquisition or for the right to enter into a contract or agreement, or (c) a combination of (a) and (b). No definition available.
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in the obligation created by employee agreements whereby earned compensation will be paid in the future. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period, excluding the portion taken into income, in the liability reflecting revenue yet to be earned for which cash or other forms of consideration was received or recorded as a receivable. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in the aggregate value of all inventory held by the reporting entity, associated with underlying transactions that are classified as operating activities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in other expenses incurred but not yet paid. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in other current operating assets not separately disclosed in the statement of cash flows. No definition available.
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in other current operating liabilities not separately disclosed in the statement of cash flows. No definition available.
|
X | ||||||||||
- Definition
The increase (decrease) during the reporting period in other noncurrent operating assets not separately disclosed in the statement of cash flows. No definition available.
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Details
|
X | ||||||||||
- Definition
The cash outflow to reacquire common stock during the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
Cash outflow in the form of capital distributions and dividends to common shareholders, preferred shareholders and noncontrolling interests. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The cash outflow associated with the acquisition of long-lived, physical assets that are used in the normal conduct of business to produce goods and services and not intended for resale; includes cash outflows to pay for construction of self-constructed assets. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The cash inflow associated with the amount received from holders exercising their stock warrants. No definition available.
|
X | ||||||||||
- Definition
The aggregate amount of noncash, equity-based employee remuneration. This may include the value of stock or unit options, amortization of restricted stock or units, and adjustment for officers' compensation. As noncash, this element is an add back when calculating net cash generated by operating activities using the indirect method. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
X | ||||||||||
- Definition
The fair value of stock issued in noncash financing activities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|