Falconstor Software Inc (FALC) Financial Statements (2023 and Earlier)
Company Profile
| Business Address |
125 BAYLIS ROAD MELVILLE, NY 11747 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7372 - Prepackaged Software (benchmarking) |
| More info | Complete financial analysis Financial benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | 12/31/2020 Q4 | 9/30/2020 Q3 | 6/30/2020 Q2 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 3,181 | 3,475 | 3,742 | 2,021 | 1,921 | 871 | 1,514 | ||
| Cash and cash equivalents | 3,181 | 3,475 | 3,742 | 2,021 | 1,921 | 871 | 1,514 | ||
| Receivables | 2,855 | 2,285 | 2,163 | 2,954 | 2,837 | 3,477 | 1,857 | ||
| Inventory, net of allowances, customer advances and progress billings | 8 | 15 | 15 | 15 | 15 | 15 | 15 | ||
| Inventory | 8 | 15 | 15 | 15 | 15 | 15 | 15 | ||
| Contract with customer, asset | 210 | 170 | 354 | 380 | 254 | 420 | 424 | ||
| Other undisclosed current assets | 1,075 | 1,537 | 1,513 | 2,063 | 1,838 | 1,931 | 1,893 | ||
| Total current assets: | 7,329 | 7,482 | 7,787 | 7,433 | 6,865 | 6,714 | 5,702 | ||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 112 | 140 | 195 | 202 | 536 | 855 | 1,155 | ||
| Property, plant and equipment | 154 | 193 | 186 | 197 | 197 | 236 | 278 | ||
| Intangible assets, net (including goodwill) | 4,202 | 4,215 | 4,229 | 4,234 | 4,250 | 4,251 | 4,242 | ||
| Goodwill | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | 4,150 | ||
| Intangible assets, net (excluding goodwill) | 51 | 64 | 79 | 84 | 100 | 100 | 91 | ||
| Contract with customer, asset, net | 693 | 192 | 206 | 188 | 344 | 225 | 254 | ||
| Deferred costs | 2,980 | 2,950 | 2,950 | 2,950 | 2,950 | 2,950 | 2,950 | ||
| Deferred income tax assets | 30 | 311 | 314 | 312 | 331 | 259 | 259 | ||
| Other noncurrent assets | 106 | 115 | 125 | 863 | 864 | 927 | 923 | ||
| Other undisclosed noncurrent assets | (2,937) | (2,936) | (2,934) | (2,932) | (2,931) | (2,929) | (2,928) | ||
| Total noncurrent assets: | 5,340 | 5,180 | 5,271 | 6,014 | 6,541 | 6,774 | 7,134 | ||
| TOTAL ASSETS: | 12,669 | 12,663 | 13,058 | 13,447 | 13,406 | 13,488 | 12,837 | ||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 1,396 | 1,354 | 2,357 | 3,292 | 2,748 | 2,811 | 3,006 | ||
| Accounts payable | 297 | 335 | 579 | 918 | 454 | 764 | 696 | ||
| Accrued liabilities | 1,099 | 1,019 | 1,778 | 2,375 | 2,294 | 2,046 | 2,310 | ||
| Deferred revenue | 4,557 | 4,603 | |||||||
| Debt | 3,397 | 3,321 | 3,969 | 1,812 | |||||
| Other undisclosed current liabilities | 77 | 3,796 | 4,222 | 4,387 | 665 | 5,084 | 4,364 | ||
| Total current liabilities: | 6,031 | 5,150 | 6,580 | 11,076 | 11,337 | 11,864 | 9,183 | ||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 2,190 | 2,204 | 2,218 | 754 | 2 | 3,145 | |||
| Long-term debt, excluding current maturities | 2,154 | 2,151 | 2,147 | 754 | 3,113 | ||||
| Operating lease, liability | 35 | 53 | 71 | 2 | 32 | ||||
| Liabilities, other than long-term debt | 3,030 | 1,271 | 1,267 | 1,332 | 2,983 | 1,217 | 1,238 | ||
| Deferred revenue | 1,579 | 1,766 | |||||||
| Deferred income tax liabilities | 500 | 526 | 520 | 521 | 513 | 427 | 432 | ||
| Liability for uncertainty in income taxes | 108 | 108 | 113 | 110 | 117 | ||||
| Other liabilities | 951 | 637 | 638 | 698 | 704 | 680 | 688 | ||
| Other undisclosed noncurrent liabilities | 1,462 | 1,757 | 2,191 | 1,933 | 2,326 | ||||
| Total noncurrent liabilities: | 5,220 | 4,936 | 5,242 | 3,523 | 3,737 | 3,152 | 6,708 | ||
| Total liabilities: | 11,250 | 10,087 | 11,821 | 14,599 | 15,074 | 15,016 | 15,891 | ||
| Commitments and contingencies | (406) | ||||||||
| Temporary equity, carrying amount | 14,384 | 14,075 | 13,773 | 13,415 | 13,347 | 12,483 | 12,042 | ||
| Stockholders' equity | |||||||||
| Stockholders' equity attributable to parent | (12,966) | (11,500) | (12,536) | (14,566) | (14,608) | (14,011) | (15,096) | ||
| Common stock | 7 | 7 | 7 | 6 | 6 | 6 | 6 | ||
| Additional paid in capital | 112,350 | 112,672 | 112,021 | 109,637 | 110,107 | 110,560 | 110,998 | ||
| Accumulated other comprehensive loss | (1,860) | (1,895) | (1,906) | (1,902) | (1,988) | (1,939) | (1,915) | ||
| Accumulated deficit | (123,463) | (122,283) | (122,658) | (122,308) | (122,733) | (122,639) | (124,185) | ||
| Total stockholders' equity: | (12,966) | (11,500) | (12,536) | (14,566) | (14,608) | (14,011) | (15,096) | ||
| TOTAL LIABILITIES AND EQUITY: | 12,669 | 12,663 | 13,058 | 13,447 | 13,406 | 13,488 | 12,837 | ||
Income Statement (P&L) ($ in thousands)
| 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | 12/31/2020 Q4 | 9/30/2020 Q3 | 6/30/2020 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 3,810 | 3,283 | 3,259 | 3,828 | 3,652 | 4,436 | 3,500 | |
| Cost of revenue (Cost of Goods and Services Sold) | (420) | (442) | (441) | (649) | (468) | (416) | (396) | |
| Gross profit: | 3,390 | 2,841 | 2,818 | 3,179 | 3,185 | 4,020 | 3,103 | |
| Operating expenses | (3,005) | (2,392) | (3,001) | (3,197) | (3,231) | (2,303) | (2,553) | |
| Operating income (loss): | 385 | 449 | (183) | (17) | (47) | 1,717 | 550 | |
| Nonoperating expense (Other Nonoperating expense) | (169) | (58) | (164) | (267) | (107) | (160) | (180) | |
| Interest and debt expense | 754 | |||||||
| Income (loss) from continuing operations before income taxes: | 216 | 391 | (347) | 470 | (153) | 1,557 | 370 | |
| Income tax expense (benefit) | (463) | (17) | (3) | (45) | 59 | (11) | 37 | |
| Net income (loss) attributable to parent: | (247) | 374 | (350) | 425 | (94) | 1,546 | 407 | |
| Preferred stock dividends and other adjustments | (309) | (302) | (358) | (474) | (458) | (441) | (426) | |
| Net income (loss) available to common stockholders, diluted: | (556) | 72 | (708) | (49) | (552) | 1,105 | (19) | |
Comprehensive Income ($ in thousands)
| 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | 12/31/2020 Q4 | 9/30/2020 Q3 | 6/30/2020 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (247) | 374 | (350) | 425 | (94) | 1,546 | 407 | |
| Other undisclosed comprehensive income (loss) | 128 | (95) | ||||||
| Comprehensive income (loss): | (119) | 374 | (350) | 425 | (189) | 1,546 | 407 | |
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (93) | 11 | (5) | 86 | (1,093) | (24) | (8) | |
| Comprehensive income (loss), net of tax, attributable to parent: | (212) | 386 | (354) | 512 | (1,282) | 1,522 | 398 | |
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.