2017 Q1 Form 10-Q Financial Statement
#000143774917009189 Filed on May 15, 2017
Income Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
Revenue | $15.00K | $15.00K |
YoY Change | 0.0% | -70.0% |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $520.0K | $300.0K |
YoY Change | 73.33% | -36.17% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $10.00K | $10.00K |
YoY Change | 0.0% | |
% of Gross Profit | ||
Operating Expenses | $518.5K | $300.7K |
YoY Change | 72.43% | -36.02% |
Operating Profit | -$503.5K | -$285.7K |
YoY Change | 76.23% | |
Interest Expense | $57.76K | $32.25K |
YoY Change | 79.11% | -19.38% |
% of Operating Profit | ||
Other Income/Expense, Net | -$91.81K | |
YoY Change | ||
Pretax Income | -$600.0K | -$300.0K |
YoY Change | 100.0% | -21.05% |
Income Tax | $0.00 | |
% Of Pretax Income | ||
Net Earnings | -$595.3K | -$296.0K |
YoY Change | 101.08% | -22.09% |
Net Earnings / Revenue | -3968.59% | -1973.61% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$31.35K | -$18.04K |
COMMON SHARES | ||
Basic Shares Outstanding | 19.14M | 16.63M |
Diluted Shares Outstanding | 19.14M | 16.63M |
Balance Sheet
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $200.0K | $60.00K |
YoY Change | 233.33% | -40.0% |
Cash & Equivalents | $204.4K | $64.74K |
Short-Term Investments | ||
Other Short-Term Assets | $130.0K | $2.260M |
YoY Change | -94.25% | -2.16% |
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $337.4K | $2.330M |
YoY Change | -85.52% | -4.12% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.714K | $10.17K |
YoY Change | -53.63% | 1.65% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $5.060M | $450.0K |
YoY Change | 1024.44% | 1400.0% |
Total Long-Term Assets | $6.183M | $1.620M |
YoY Change | 281.68% | -21.36% |
TOTAL ASSETS | ||
Total Short-Term Assets | $337.4K | $2.330M |
Total Long-Term Assets | $6.183M | $1.620M |
Total Assets | $6.521M | $3.950M |
YoY Change | 65.08% | -12.03% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $50.00K | $210.0K |
YoY Change | -76.19% | 200.0% |
Accrued Expenses | $30.00K | $70.00K |
YoY Change | -57.14% | 600.0% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $990.0K | $2.930M |
YoY Change | -66.21% | 343.94% |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $1.098M | $3.220M |
YoY Change | -65.91% | 329.33% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.990M | $0.00 |
YoY Change | -100.0% | |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $1.990M | $0.00 |
YoY Change | -100.0% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.098M | $3.220M |
Total Long-Term Liabilities | $1.990M | $0.00 |
Total Liabilities | $3.087M | $3.220M |
YoY Change | -4.13% | 49.07% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$6.935M | |
YoY Change | ||
Common Stock | $1.918K | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $3.433M | $730.0K |
YoY Change | ||
Total Liabilities & Shareholders Equity | $6.521M | $3.950M |
YoY Change | 65.08% | -12.03% |
Cashflow Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$595.3K | -$296.0K |
YoY Change | 101.08% | -22.09% |
Depreciation, Depletion And Amortization | $10.00K | $10.00K |
YoY Change | 0.0% | |
Cash From Operating Activities | -$550.0K | -$190.0K |
YoY Change | 189.47% | -13.64% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$210.0K | -$50.00K |
YoY Change | 320.0% | -61.54% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $130.0K | $100.0K |
YoY Change | 30.0% | -110.64% |
Cash From Investing Activities | -$80.00K | $50.00K |
YoY Change | -260.0% | -104.67% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 40.00K | 160.0K |
YoY Change | -75.0% | -86.78% |
NET CHANGE | ||
Cash From Operating Activities | -550.0K | -190.0K |
Cash From Investing Activities | -80.00K | 50.00K |
Cash From Financing Activities | 40.00K | 160.0K |
Net Change In Cash | -590.0K | 20.00K |
YoY Change | -3050.0% | -125.0% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$550.0K | -$190.0K |
Capital Expenditures | -$210.0K | -$50.00K |
Free Cash Flow | -$340.0K | -$140.0K |
YoY Change | 142.86% | 55.56% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q1 | acan |
Assets Heldforsale Not Part Of Disposal Group Noncurrent
AssetsHeldforsaleNotPartOfDisposalGroupNoncurrent
|
2250809 | |
CY2016Q3 | acan |
Assets Heldforsale Not Part Of Disposal Group Noncurrent
AssetsHeldforsaleNotPartOfDisposalGroupNoncurrent
|
2250809 | |
CY2017Q1 | acan |
Class Of Warrant Or Right Exercisable
ClassOfWarrantOrRightExercisable
|
9981000 | |
CY2017Q1 | acan |
Class Of Warrant Or Right Exercisable Exercise Price
ClassOfWarrantOrRightExercisableExercisePrice
|
3.66 | |
acan |
Class Of Warrant Or Right Exercisable Weighted Average Remaining Contract Term
ClassOfWarrantOrRightExercisableWeightedAverageRemainingContractTerm
|
P2Y292D | ||
acan |
Class Of Warrant Or Right Granted During Period
ClassOfWarrantOrRightGrantedDuringPeriod
|
5640000 | ||
acan |
Class Of Warrant Or Right Granted During Period Exercise Price
ClassOfWarrantOrRightGrantedDuringPeriodExercisePrice
|
1.71 | ||
acan |
Class Of Warrant Or Right Granted Weighted Average Remaining Contract Term
ClassOfWarrantOrRightGrantedWeightedAverageRemainingContractTerm
|
P3Y292D | ||
CY2016 | acan |
Class Of Warrant Or Right Outstanding Weighted Average Remaining Contract Term
ClassOfWarrantOrRightOutstandingWeightedAverageRemainingContractTerm
|
P2Y36D | |
acan |
Class Of Warrant Or Right Outstanding Weighted Average Remaining Contract Term
ClassOfWarrantOrRightOutstandingWeightedAverageRemainingContractTerm
|
P2Y292D | ||
CY2017Q1 | acan |
Class Of Warrant Or Right Vested And Expected To Vest
ClassOfWarrantOrRightVestedAndExpectedToVest
|
9981000 | |
CY2017Q1 | acan |
Class Of Warrant Or Right Vested And Expected To Vest Weighted Average Exercise Price
ClassOfWarrantOrRightVestedAndExpectedToVestWeightedAverageExercisePrice
|
3.66 | |
acan |
Class Of Warrant Or Right Vested And Expected To Vest Weighted Average Remaining Contract Term
ClassOfWarrantOrRightVestedAndExpectedToVestWeightedAverageRemainingContractTerm
|
P2Y292D | ||
CY2017Q1 | acan |
Debt Instrument Related Parties Unamortized Discount
DebtInstrumentRelatedPartiesUnamortizedDiscount
|
57719 | |
CY2016Q3 | acan |
Debt Instrument Related Parties Unamortized Discount
DebtInstrumentRelatedPartiesUnamortizedDiscount
|
72651 | |
CY2017Q1 | acan |
Depoists On Land Noncurrent
DepoistsOnLandNoncurrent
|
2811027 | |
CY2016Q3 | acan |
Depoists On Land Noncurrent
DepoistsOnLandNoncurrent
|
925000 | |
CY2016Q4 | acan |
Equity Units Number Of Shares Of Common Stock In Each Unit
EquityUnitsNumberOfSharesOfCommonStockInEachUnit
|
1 | |
CY2016Q4 | acan |
Equity Units Price Per Unit
EquityUnitsPricePerUnit
|
1 | |
CY2016Q4 | acan |
Equity Units Subscribed But Unissued Gross Proceeds Receivable
EquityUnitsSubscribedButUnissuedGrossProceedsReceivable
|
2000000 | |
CY2016Q4 | acan |
Equity Units Value Subscriptions
EquityUnitsValueSubscriptions
|
2000000 | |
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
-109825 | ||
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
45452 | ||
CY2017Q1 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
0 | |
CY2016Q3 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
109825 | |
CY2017Q1 | acan |
Notes And Loans Receivable Including Related Parties Net Current
NotesAndLoansReceivableIncludingRelatedPartiesNetCurrent
|
62747 | |
CY2016Q3 | acan |
Notes And Loans Receivable Including Related Parties Net Current
NotesAndLoansReceivableIncludingRelatedPartiesNetCurrent
|
247378 | |
CY2017Q1 | acan |
Notes And Loans Receivable Including Related Parties Net Noncurrent
NotesAndLoansReceivableIncludingRelatedPartiesNetNoncurrent
|
879056 | |
CY2016Q3 | acan |
Notes And Loans Receivable Including Related Parties Net Noncurrent
NotesAndLoansReceivableIncludingRelatedPartiesNetNoncurrent
|
838008 | |
CY2017Q1 | acan |
Notes And Loans Receivable Net
NotesAndLoansReceivableNet
|
941803 | |
CY2016Q3 | acan |
Notes And Loans Receivable Net
NotesAndLoansReceivableNet
|
1085386 | |
CY2017Q1 | acan |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
98741 | |
CY2016Q3 | acan |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
57693 | |
CY2014Q1 | acan |
Ownership Percentage Transfered
OwnershipPercentageTransfered
|
0.93 | |
acan |
Stock And Warrants Issued During Period Value Consideration For Sale Leaseback Transaction
StockAndWarrantsIssuedDuringPeriodValueConsiderationForSaleLeasebackTransaction
|
1972966 | ||
acan |
Stock And Warrants Issued During Period Value Consideration For Sale Leaseback Transaction
StockAndWarrantsIssuedDuringPeriodValueConsiderationForSaleLeasebackTransaction
|
|||
CY2017Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
54448 | |
CY2016Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
385380 | |
CY2017Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3143 | |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2581 | |
CY2017Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
10366219 | |
CY2016Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6512244 | |
CY2017Q1 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
469699 | |
CY2016Q3 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
469699 | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
20318 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | ||
CY2017Q1 | us-gaap |
Assets
Assets
|
6520564 | |
CY2016Q3 | us-gaap |
Assets
Assets
|
4310366 | |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
337370 | |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
261649 | |
CY2017Q1 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
21903 | |
CY2016Q3 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
14986 | |
CY2017Q1 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
19597 | |
CY2016Q3 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
26514 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
204411 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
24 | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
201353 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
64738 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
204387 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-136615 | ||
CY2016Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
6.19 | |
CY2017Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
3.66 | |
CY2016Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
4341000 | |
CY2017Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
9981000 | |
CY2017Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2017Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19181000 | |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
17031000 | |
CY2017Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19181000 | |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
17031000 | |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1918 | |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1703 | |
CY2017Q1 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
214881 | |
CY2016Q3 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
||
CY2017Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
0 | |
CY2016Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
35250 | |
CY2017Q1 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
0 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
7479 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
7478 | ||
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
CY2016Q1 | 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
|
-0.04 | ||
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
364817 | |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
162400 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
653250 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
337545 | ||
CY2017Q1 | 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 Due From Affiliates
IncreaseDecreaseDueFromAffiliates
|
|||
us-gaap |
Increase Decrease Due From Affiliates
IncreaseDecreaseDueFromAffiliates
|
64371 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-330932 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
127856 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
-1994 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
-1951 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
-30000 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
0 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
|||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
5000 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
21346 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
25467 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
8081 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-8018 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-28980 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-25022 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
0 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
250000 | ||
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
57762 | |
CY2016Q1 | us-gaap |
Interest Expense
InterestExpense
|
32249 | |
us-gaap |
Interest Expense
InterestExpense
|
139337 | ||
us-gaap |
Interest Expense
InterestExpense
|
64205 | ||
CY2017Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
36634 | |
CY2016Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
23594 | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
69602 | ||
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
45452 | ||
us-gaap |
Interest Paid
InterestPaid
|
277100 | ||
us-gaap |
Interest Paid
InterestPaid
|
15932 | ||
CY2017Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
30270 | |
CY2016Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
118749 | |
CY2017Q1 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
527 | |
CY2016Q3 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
2521 | |
CY2017Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
2584 | |
CY2016Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
45492 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
10759 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
93787 | ||
CY2017Q1 | us-gaap |
Liabilities
Liabilities
|
3087091 | |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
3701350 | |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6520564 | |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4310366 | |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1097726 | |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1677053 | |
CY2017Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
4973 | |
CY2016Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
250 | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
7220 | ||
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
2348 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1620527 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
343685 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-71298 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-70093 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1344842 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-410207 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1029733 | ||
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-595288 | |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-296041 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-685457 | ||
CY2017Q1 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
62747 | |
CY2016Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
247378 | |
CY2017Q1 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
780315 | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
0 | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
227500 | ||
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
-41048 | ||
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
|||
CY2017Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
37500 | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
37500 | ||
CY2016Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
780315 | |
CY2017Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
990000 | |
CY2016Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1157997 | |
CY2017Q1 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
1989365 | |
CY2016Q3 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
2024297 | |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
518476 | |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
300690 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
861553 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
699587 | ||
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-503476 | |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-285690 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-831553 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-669587 | ||
CY2017Q1 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
23008 | |
CY2016Q3 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
14927 | |
CY2017Q1 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-91812 | |
CY2016Q1 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-10351 | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-198180 | ||
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-15870 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
214881 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4327 | ||
CY2017Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
11726 | |
CY2016Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
11726 | |
CY2017Q1 | us-gaap |
Prepaid Rent
PrepaidRent
|
57959 | |
CY2016Q3 | us-gaap |
Prepaid Rent
PrepaidRent
|
||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
214631 | ||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
184234 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1843774 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
24657 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
116185 | ||
CY2017Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
148686 | |
CY2016Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
134751 | |
us-gaap |
Professional Fees
ProfessionalFees
|
201083 | ||
us-gaap |
Professional Fees
ProfessionalFees
|
353080 | ||
CY2017Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4714 | |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5276 | |
CY2017Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
||
CY2016Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3289 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
|||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
6614 | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
227904 | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
0 | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
20000 | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
0 | ||
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-6934664 | |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-5904931 | |
CY2017Q1 | us-gaap |
Revenues
Revenues
|
15000 | |
CY2016Q1 | us-gaap |
Revenues
Revenues
|
15000 | |
us-gaap |
Revenues
Revenues
|
30000 | ||
us-gaap |
Revenues
Revenues
|
30000 | ||
CY2017Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
15000 | |
CY2016Q1 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
15000 | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
30000 | ||
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
30000 | ||
CY2017Q1 | us-gaap |
Security Deposit
SecurityDeposit
|
3110 | |
CY2016Q3 | us-gaap |
Security Deposit
SecurityDeposit
|
3110 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
37450 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
102799 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
|||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
|||
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1205000 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1155000 | |
CY2016Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
8.70 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
9.04 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
1155000 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice
|
9.04 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
1155000 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
9.04 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0.75 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
|||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
|||
CY2016 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P1Y182D | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P1Y | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P1Y | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P1Y | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
50000 | ||
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3433473 | |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
609016 | |
CY2017Q1 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2017Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
CY2016Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | ||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | ||
CY2017Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
19136555 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16631000 | |
CY2016Q1 | 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
|
18706825 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
16631000 | ||
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
19136555 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16631000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
18706825 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16631000 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
18706825 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16631000 | ||
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
19136555 |