2016 Q2 Form 10-Q Financial Statement
#000143774916037213 Filed on August 12, 2016
Income Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
Revenue | $45.00K | $45.00K |
YoY Change | 0.0% | |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $280.0K | $360.0K |
YoY Change | -22.22% | -53.25% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $0.00 | $0.00 |
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $283.2K | $359.6K |
YoY Change | -21.25% | -53.29% |
Operating Profit | -$238.2K | -$314.6K |
YoY Change | -24.29% | |
Interest Expense | $48.83K | $38.57K |
YoY Change | 26.58% | |
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$360.0K | -$310.0K |
YoY Change | 16.13% | -59.74% |
Income Tax | $0.00 | $0.00 |
% Of Pretax Income | ||
Net Earnings | -$356.4K | -$313.2K |
YoY Change | 13.77% | -59.32% |
Net Earnings / Revenue | -791.95% | -696.07% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$21.65K | -$18.64K |
COMMON SHARES | ||
Basic Shares Outstanding | 16.63M | 16.63M |
Diluted Shares Outstanding | 16.63M | 16.63M |
Balance Sheet
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $10.00K | $200.0K |
YoY Change | -95.0% | -28.57% |
Cash & Equivalents | $6.922K | $101.4K |
Short-Term Investments | $100.0K | |
Other Short-Term Assets | $350.0K | $2.280M |
YoY Change | -84.65% | 22700.0% |
Inventory | ||
Prepaid Expenses | $11.73K | |
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $358.0K | $2.490M |
YoY Change | -85.62% | 758.62% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $9.885K | $6.679K |
YoY Change | 48.0% | |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $2.980M | $20.00K |
YoY Change | 14800.0% | |
Total Long-Term Assets | $3.826M | $1.820M |
YoY Change | 110.2% | 810.0% |
TOTAL ASSETS | ||
Total Short-Term Assets | $358.0K | $2.490M |
Total Long-Term Assets | $3.826M | $1.820M |
Total Assets | $4.184M | $4.310M |
YoY Change | -2.93% | 779.59% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $280.0K | $40.00K |
YoY Change | 600.0% | 300.0% |
Accrued Expenses | $80.00K | $40.00K |
YoY Change | 100.0% | |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $3.420M | $650.0K |
YoY Change | 426.15% | |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $3.789M | $740.0K |
YoY Change | 412.02% | 3600.0% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $1.510M |
YoY Change | -100.0% | |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $1.510M |
YoY Change | -100.0% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $3.789M | $740.0K |
Total Long-Term Liabilities | $0.00 | $1.510M |
Total Liabilities | $3.789M | $2.240M |
YoY Change | 69.15% | 11100.0% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$4.376M | |
YoY Change | ||
Common Stock | $1.663K | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $394.7K | $2.060M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $4.184M | $4.310M |
YoY Change | -2.93% | 779.59% |
Cashflow Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$356.4K | -$313.2K |
YoY Change | 13.77% | -59.32% |
Depreciation, Depletion And Amortization | $0.00 | $0.00 |
YoY Change | ||
Cash From Operating Activities | -$200.0K | -$230.0K |
YoY Change | -13.04% | 53.33% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$280.0K | -$10.00K |
YoY Change | 2700.0% | -96.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $10.00K | $250.0K |
YoY Change | -96.0% | -225.0% |
Cash From Investing Activities | -$260.0K | $240.0K |
YoY Change | -208.33% | -153.33% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 410.0K | 100.0K |
YoY Change | 310.0% | 42.86% |
NET CHANGE | ||
Cash From Operating Activities | -200.0K | -230.0K |
Cash From Investing Activities | -260.0K | 240.0K |
Cash From Financing Activities | 410.0K | 100.0K |
Net Change In Cash | -50.00K | 110.0K |
YoY Change | -145.45% | -120.75% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$200.0K | -$230.0K |
Capital Expenditures | -$280.0K | -$10.00K |
Free Cash Flow | $80.00K | -$220.0K |
YoY Change | -136.36% | -320.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q2 | amci |
Assets Heldforsale Not Part Of Disposal Group Noncurrent
AssetsHeldforsaleNotPartOfDisposalGroupNoncurrent
|
2250809 | |
CY2015Q3 | amci |
Assets Heldforsale Not Part Of Disposal Group Noncurrent
AssetsHeldforsaleNotPartOfDisposalGroupNoncurrent
|
||
CY2016Q2 | amci |
Deposits On Land
DepositsOnLand
|
725000 | |
CY2015Q3 | amci |
Deposits On Land
DepositsOnLand
|
200000 | |
amci |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
45452 | ||
amci |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
25033 | ||
CY2016Q2 | amci |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
69266 | |
CY2015Q3 | amci |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
0 | |
CY2016Q2 | amci |
Notes And Loans Receivable Net
NotesAndLoansReceivableNet
|
806909 | |
CY2015Q3 | amci |
Notes And Loans Receivable Net
NotesAndLoansReceivableNet
|
1251105 | |
CY2016Q2 | amci |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
55630 | |
CY2015Q3 | amci |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
||
CY2014Q1 | amci |
Ownership Percentage Transfered
OwnershipPercentageTransfered
|
0.93 | |
CY2016Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
281165 | |
CY2015Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
85298 | |
CY2016Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2300 | |
CY2015Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1458 | |
CY2016Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5129021 | |
CY2015Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
5007497 | |
CY2016Q2 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
466374 | |
CY2015Q3 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
456470 | |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1205000 | ||
CY2016Q2 | us-gaap |
Assets
Assets
|
4183662 | |
CY2015Q3 | us-gaap |
Assets
Assets
|
3994856 | |
CY2016Q2 | us-gaap |
Assets Current
AssetsCurrent
|
357977 | |
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
48826 | |
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
2493895 | |
CY2016Q2 | us-gaap |
Assets Held For Sale Not Part Of Disposal Group Current
AssetsHeldForSaleNotPartOfDisposalGroupCurrent
|
||
CY2015Q3 | us-gaap |
Assets Held For Sale Not Part Of Disposal Group Current
AssetsHeldForSaleNotPartOfDisposalGroupCurrent
|
2250809 | |
CY2016Q2 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
11528 | |
CY2015Q3 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
1153 | |
us-gaap |
Capitalized Computer Software Additions
CapitalizedComputerSoftwareAdditions
|
|||
us-gaap |
Capitalized Computer Software Additions
CapitalizedComputerSoftwareAdditions
|
-41500 | ||
CY2016Q2 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
29972 | |
CY2015Q3 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
40347 | |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6922 | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
201353 | |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
173956 | |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
101388 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-194431 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-72568 | ||
CY2016Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2016Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16631000 | |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16631000 | |
CY2016Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16631000 | |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16631000 | |
CY2016Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
1663 | |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1663 | |
CY2016Q2 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
0 | |
us-gaap |
Deferred Revenue Additions
DeferredRevenueAdditions
|
|||
us-gaap |
Deferred Revenue Additions
DeferredRevenueAdditions
|
11740 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
11217 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
45196 | ||
CY2016Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
CY2015Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.06 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.06 | ||
us-gaap |
Escrow Deposits Related To Property Sales
EscrowDepositsRelatedToPropertySales
|
-525000 | ||
us-gaap |
Escrow Deposits Related To Property Sales
EscrowDepositsRelatedToPropertySales
|
-100000 | ||
CY2016Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-90000 | |
CY2015Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-90000 | ||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
|||
CY2016Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
124571 | |
CY2015Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
163674 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
462116 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
659352 | ||
CY2016Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
195867 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
16629 | ||
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
0 | ||
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
-54077 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
93831 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
6559 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
30780 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
7689 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-1779 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
4112 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-24030 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
5000 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1009850 | ||
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
38574 | |
us-gaap |
Interest Expense
InterestExpense
|
113031 | ||
us-gaap |
Interest Expense
InterestExpense
|
41607 | ||
CY2016Q2 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
23814 | |
CY2015Q2 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
21656 | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
69266 | ||
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
42717 | ||
us-gaap |
Interest Paid
InterestPaid
|
57431 | ||
us-gaap |
Interest Paid
InterestPaid
|
36357 | ||
CY2016Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
76232 | |
CY2015Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
||
CY2016Q2 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
3423 | |
CY2015Q3 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
5975 | |
CY2016Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
44482 | |
CY2015Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
61629 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
138269 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
161430 | ||
CY2016Q2 | us-gaap |
Liabilities
Liabilities
|
3788980 | |
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
2679863 | |
CY2016Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4183662 | |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3994856 | |
CY2016Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3788980 | |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
997014 | |
CY2016Q2 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
14990 | |
CY2015Q2 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
4954 | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
17338 | ||
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
11029 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
748797 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1294006 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-334557 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-794056 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-608671 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-572518 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1041835 | ||
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-356378 | |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-313231 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-932744 | ||
CY2016Q2 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
335904 | |
CY2015Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
||
CY2016Q2 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
1142813 | |
CY2015Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
1251105 | |
CY2016Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1511297 | |
CY2015Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
900000 | |
CY2016Q2 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
1910349 | |
CY2015Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
||
CY2016Q2 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
||
CY2015Q3 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
1682849 | |
CY2016Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
283220 | |
CY2015Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
359630 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
982807 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
1134850 | ||
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-238220 | |
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-314630 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-907807 | ||
CY2015Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2015Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q2 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
9937 | |
CY2015Q3 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
11716 | |
CY2016Q2 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-118158 | |
CY2015Q2 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
1399 | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-134028 | ||
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
77106 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4328 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
|||
CY2016Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2015Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2016Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
11728 | |
CY2015Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
35758 | |
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
250401 | ||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
335000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
521297 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
611006 | ||
us-gaap |
Proceeds From Partnership Contribution
ProceedsFromPartnershipContribution
|
0 | ||
us-gaap |
Proceeds From Partnership Contribution
ProceedsFromPartnershipContribution
|
37720 | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
227500 | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
890000 | ||
us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
-55630 | ||
us-gaap |
Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
|
-987556 | ||
CY2016Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
140369 | |
CY2015Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
191002 | |
us-gaap |
Professional Fees
ProfessionalFees
|
493449 | ||
us-gaap |
Professional Fees
ProfessionalFees
|
464469 | ||
CY2016Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9885 | |
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6399 | |
CY2016Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3290 | |
CY2015Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
9904 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
|||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
0 | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
207000 | ||
CY2016Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4376002 | |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-3694167 | |
CY2016Q2 | us-gaap |
Revenues
Revenues
|
45000 | |
CY2015Q2 | us-gaap |
Revenues
Revenues
|
45000 | |
us-gaap |
Revenues
Revenues
|
75000 | ||
us-gaap |
Revenues
Revenues
|
125000 | ||
CY2016Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
45000 | |
CY2015Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
45000 | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
75000 | ||
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
125000 | ||
CY2016Q2 | us-gaap |
Security Deposit
SecurityDeposit
|
3110 | |
CY2015Q3 | us-gaap |
Security Deposit
SecurityDeposit
|
3110 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
121524 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
301223 | ||
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1205000 | |
CY2016Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1205000 | |
CY2015Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
8.70 | |
CY2016Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
8.70 | |
CY2016Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
1205000 | |
CY2016Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice
|
8.70 | |
CY2016Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
1205000 | |
CY2016Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
8.70 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P1Y255D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P1Y255D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P1Y255D | ||
CY2016Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
394682 | |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1314993 | |
CY2016Q2 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2016Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
||
CY2015Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
|||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
|||
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16631000 | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16631000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16631000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16619645 | ||
CY2016Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
16631000 | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
16631000 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
16631000 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
16619645 | ||
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16631000 | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16631000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16631000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16619645 |