2017 Q2 Form 10-Q Financial Statement
#000143774917014728 Filed on August 14, 2017
Income Statement
Concept | 2017 Q2 | 2016 Q2 |
---|---|---|
Revenue | $10.00K | $45.00K |
YoY Change | -77.78% | 0.0% |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $400.0K | $280.0K |
YoY Change | 42.86% | -22.22% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $0.00 | $0.00 |
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $397.1K | $283.2K |
YoY Change | 40.19% | -21.25% |
Operating Profit | -$387.1K | -$238.2K |
YoY Change | 62.48% | -24.29% |
Interest Expense | $44.41K | $48.83K |
YoY Change | -9.04% | 26.58% |
% of Operating Profit | ||
Other Income/Expense, Net | -$81.01K | |
YoY Change | ||
Pretax Income | -$470.0K | -$360.0K |
YoY Change | 30.56% | 16.13% |
Income Tax | $0.00 | $0.00 |
% Of Pretax Income | ||
Net Earnings | -$468.1K | -$356.4K |
YoY Change | 31.34% | 13.77% |
Net Earnings / Revenue | -4680.71% | -791.95% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$24.43K | -$21.65K |
COMMON SHARES | ||
Basic Shares Outstanding | 19.24M | 16.63M |
Diluted Shares Outstanding | 19.24M | 16.63M |
Balance Sheet
Concept | 2017 Q2 | 2016 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $10.00K | $10.00K |
YoY Change | 0.0% | -95.0% |
Cash & Equivalents | $10.42K | $6.922K |
Short-Term Investments | ||
Other Short-Term Assets | $90.00K | $350.0K |
YoY Change | -74.29% | -84.65% |
Inventory | ||
Prepaid Expenses | $11.73K | |
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $100.1K | $358.0K |
YoY Change | -72.04% | -85.62% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.434K | $9.885K |
YoY Change | -55.14% | 48.0% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $5.050M | $2.980M |
YoY Change | 69.46% | 14800.0% |
Total Long-Term Assets | $6.615M | $3.826M |
YoY Change | 72.92% | 110.2% |
TOTAL ASSETS | ||
Total Short-Term Assets | $100.1K | $358.0K |
Total Long-Term Assets | $6.615M | $3.826M |
Total Assets | $6.715M | $4.184M |
YoY Change | 60.52% | -2.93% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $390.0K | $280.0K |
YoY Change | 39.29% | 600.0% |
Accrued Expenses | $0.00 | $80.00K |
YoY Change | -100.0% | 100.0% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $990.0K | $3.420M |
YoY Change | -71.05% | 426.15% |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $1.396M | $3.789M |
YoY Change | -63.16% | 412.02% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.980M | $0.00 |
YoY Change | -100.0% | |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $1.980M | $0.00 |
YoY Change | -100.0% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.396M | $3.789M |
Total Long-Term Liabilities | $1.980M | $0.00 |
Total Liabilities | $3.380M | $3.789M |
YoY Change | -10.79% | 69.15% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$7.403M | -$4.376M |
YoY Change | 69.17% | |
Common Stock | $1.937K | $1.663K |
YoY Change | 16.48% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $3.335M | $394.7K |
YoY Change | ||
Total Liabilities & Shareholders Equity | $6.715M | $4.184M |
YoY Change | 60.52% | -2.93% |
Cashflow Statement
Concept | 2017 Q2 | 2016 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$468.1K | -$356.4K |
YoY Change | 31.34% | 13.77% |
Depreciation, Depletion And Amortization | $0.00 | $0.00 |
YoY Change | ||
Cash From Operating Activities | -$350.0K | -$200.0K |
YoY Change | 75.0% | -13.04% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$260.0K | -$280.0K |
YoY Change | -7.14% | 2700.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $40.00K | $10.00K |
YoY Change | 300.0% | -96.0% |
Cash From Investing Activities | -$220.0K | -$260.0K |
YoY Change | -15.38% | -208.33% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 370.0K | 410.0K |
YoY Change | -9.76% | 310.0% |
NET CHANGE | ||
Cash From Operating Activities | -350.0K | -200.0K |
Cash From Investing Activities | -220.0K | -260.0K |
Cash From Financing Activities | 370.0K | 410.0K |
Net Change In Cash | -200.0K | -50.00K |
YoY Change | 300.0% | -145.45% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$350.0K | -$200.0K |
Capital Expenditures | -$260.0K | -$280.0K |
Free Cash Flow | -$90.00K | $80.00K |
YoY Change | -212.5% | -136.36% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q2 | acan |
Class Of Warrant Or Right Exercisable
ClassOfWarrantOrRightExercisable
|
6526000 | |
CY2017Q2 | acan |
Class Of Warrant Or Right Exercisable Exercise Price
ClassOfWarrantOrRightExercisableExercisePrice
|
5.18 | |
acan |
Class Of Warrant Or Right Exercisable Weighted Average Remaining Contract Term
ClassOfWarrantOrRightExercisableWeightedAverageRemainingContractTerm
|
P2Y73D | ||
CY2016Q3 | acan |
Debt Instrument Related Parties Unamortized Discount
DebtInstrumentRelatedPartiesUnamortizedDiscount
|
72651 | |
CY2017Q2 | acan |
Depoists On Land Noncurrent
DepoistsOnLandNoncurrent
|
2796537 | |
CY2016Q3 | acan |
Depoists On Land Noncurrent
DepoistsOnLandNoncurrent
|
925000 | |
CY2017Q2 | acan |
Equity Units Number Of Shares Of Common Stock In Each Unit
EquityUnitsNumberOfSharesOfCommonStockInEachUnit
|
1 | |
CY2016Q4 | acan |
Equity Units Number Of Shares Of Common Stock In Each Unit
EquityUnitsNumberOfSharesOfCommonStockInEachUnit
|
1 | |
CY2017Q2 | acan |
Assets Heldforsale Not Part Of Disposal Group Noncurrent
AssetsHeldforsaleNotPartOfDisposalGroupNoncurrent
|
2250809 | |
CY2016Q3 | acan |
Assets Heldforsale Not Part Of Disposal Group Noncurrent
AssetsHeldforsaleNotPartOfDisposalGroupNoncurrent
|
2250809 | |
CY2017Q2 | acan |
Equity Units Price Per Unit
EquityUnitsPricePerUnit
|
2 | |
CY2016Q4 | acan |
Equity Units Price Per Unit
EquityUnitsPricePerUnit
|
1 | |
CY2017Q2 | acan |
Equity Units Subscribed But Unissued Gross Proceeds Receivable
EquityUnitsSubscribedButUnissuedGrossProceedsReceivable
|
370000 | |
CY2016Q4 | acan |
Equity Units Subscribed But Unissued Gross Proceeds Receivable
EquityUnitsSubscribedButUnissuedGrossProceedsReceivable
|
2000000 | |
CY2017Q2 | acan |
Equity Units Value Subscriptions
EquityUnitsValueSubscriptions
|
185000 | |
CY2016Q4 | acan |
Equity Units Value Subscriptions
EquityUnitsValueSubscriptions
|
2000000 | |
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
-109825 | ||
acan |
Class Of Warrant Or Right Granted During Period
ClassOfWarrantOrRightGrantedDuringPeriod
|
5825000 | ||
acan |
Class Of Warrant Or Right Granted During Period Exercise Price
ClassOfWarrantOrRightGrantedDuringPeriodExercisePrice
|
1.81 | ||
acan |
Class Of Warrant Or Right Granted Weighted Average Remaining Contract Term
ClassOfWarrantOrRightGrantedWeightedAverageRemainingContractTerm
|
P3Y109D | ||
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
|
P2Y219D | ||
CY2017Q2 | acan |
Class Of Warrant Or Right Vested And Expected To Vest
ClassOfWarrantOrRightVestedAndExpectedToVest
|
10166000 | |
CY2017Q2 | acan |
Class Of Warrant Or Right Vested And Expected To Vest Weighted Average Exercise Price
ClassOfWarrantOrRightVestedAndExpectedToVestWeightedAverageExercisePrice
|
3.68 | |
acan |
Class Of Warrant Or Right Vested And Expected To Vest Weighted Average Remaining Contract Term
ClassOfWarrantOrRightVestedAndExpectedToVestWeightedAverageRemainingContractTerm
|
P2Y219D | ||
CY2017Q2 | acan |
Debt Instrument Related Parties Unamortized Discount
DebtInstrumentRelatedPartiesUnamortizedDiscount
|
52378 | |
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
45452 | ||
CY2017Q2 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
0 | |
CY2016Q3 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
109825 | |
CY2015 | acan |
Land Selling Price
LandSellingPrice
|
2500000 | |
CY2017Q2 | acan |
Notes And Loans Receivable Including Related Parties Net Current
NotesAndLoansReceivableIncludingRelatedPartiesNetCurrent
|
||
CY2016Q3 | acan |
Notes And Loans Receivable Including Related Parties Net Current
NotesAndLoansReceivableIncludingRelatedPartiesNetCurrent
|
247378 | |
CY2017Q2 | acan |
Notes And Loans Receivable Including Related Parties Net Noncurrent
NotesAndLoansReceivableIncludingRelatedPartiesNetNoncurrent
|
905642 | |
CY2016Q3 | acan |
Notes And Loans Receivable Including Related Parties Net Noncurrent
NotesAndLoansReceivableIncludingRelatedPartiesNetNoncurrent
|
838008 | |
CY2016Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
6.19 | |
CY2017Q2 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
25361 | |
CY2016Q3 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
14986 | |
CY2017Q2 | acan |
Notes And Loans Receivable Net
NotesAndLoansReceivableNet
|
905642 | |
CY2016Q3 | acan |
Notes And Loans Receivable Net
NotesAndLoansReceivableNet
|
1085386 | |
CY2017Q2 | acan |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
125327 | |
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
|
|||
CY2017Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
391381 | |
CY2016Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
385380 | |
CY2017Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3423 | |
CY2016Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2581 | |
CY2017Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
10736200 | |
CY2016Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6512244 | |
CY2017Q2 | 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
|
14977 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | ||
CY2014Q3 | us-gaap |
Area Of Land
AreaOfLand
|
5 | |
CY2017Q2 | us-gaap |
Assets
Assets
|
6715457 | |
CY2016Q3 | us-gaap |
Assets
Assets
|
4310366 | |
CY2017Q2 | us-gaap |
Assets Current
AssetsCurrent
|
100103 | |
CY2016Q3 | us-gaap |
Assets Current
AssetsCurrent
|
261649 | |
CY2017Q2 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
16139 | |
CY2016Q3 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
26514 | |
CY2017Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10418 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
24 | |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
201353 | |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6922 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
10394 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-194431 | ||
CY2017Q2 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
3.68 | |
CY2016Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
4341000 | |
CY2017Q2 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
10166000 | |
CY2017Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q2 | 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 | |
CY2017Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2016Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2017Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19366000 | |
CY2016Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
17031000 | |
CY2017Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19366000 | |
CY2016Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
17031000 | |
CY2017Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
1937 | |
CY2016Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1703 | |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
166660 | ||
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
|||
CY2017Q2 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
638683 | |
CY2016Q3 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
||
CY2017Q2 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
0 | |
CY2016Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
35250 | |
CY2017Q2 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
0 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
11217 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
11217 | ||
CY2017Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
CY2016Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.08 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.06 | ||
CY2017Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
||
CY2016Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-90000 | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
|||
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-90000 | ||
CY2017Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
344710 | |
CY2016Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
124571 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
997960 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
462116 | ||
CY2017Q2 | 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
|
-160659 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
195867 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
-2521 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
93831 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
-30000 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
0 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
-8924 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
30780 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-277 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-1779 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-23470 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-24030 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
0 | ||
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
525000 | ||
CY2017Q2 | us-gaap |
Interest Expense
InterestExpense
|
44413 | |
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
48826 | |
us-gaap |
Interest Expense
InterestExpense
|
183750 | ||
us-gaap |
Interest Expense
InterestExpense
|
113031 | ||
CY2017Q2 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
36925 | |
CY2016Q2 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
23814 | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
106527 | ||
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
69266 | ||
us-gaap |
Interest Paid
InterestPaid
|
394049 | ||
us-gaap |
Interest Paid
InterestPaid
|
57431 | ||
CY2017Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
||
CY2016Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
118749 | |
CY2017Q2 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
||
CY2016Q3 | us-gaap |
Interest Receivable Current
InterestReceivableCurrent
|
2521 | |
CY2017Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
327 | |
CY2016Q2 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
44482 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
11086 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
138269 | ||
CY2017Q2 | us-gaap |
Liabilities
Liabilities
|
3380055 | |
CY2016Q3 | us-gaap |
Liabilities
Liabilities
|
3701350 | |
CY2017Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6715457 | |
CY2016Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4310366 | |
CY2017Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1396031 | |
CY2016Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1677053 | |
CY2017Q2 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
1945 | |
CY2016Q2 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
14990 | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
9165 | ||
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
17338 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1990527 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
748797 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-292279 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-334557 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1687854 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-608671 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1497804 | ||
CY2017Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-468071 | |
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-356378 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1041835 | ||
CY2017Q2 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
||
CY2016Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
247378 | |
CY2017Q2 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
780315 | |
CY2016Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
780315 | |
CY2017Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
990000 | |
CY2016Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1157997 | |
CY2017Q2 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
1984024 | |
CY2016Q3 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
2024297 | |
CY2017Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
397060 | |
CY2016Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
283220 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
1258613 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
982807 | ||
CY2017Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-387060 | |
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-238220 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1218613 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-907807 | ||
CY2017Q2 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
14650 | |
CY2016Q3 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
14927 | |
CY2017Q2 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-81011 | |
CY2016Q2 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-118158 | |
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-279191 | ||
us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-134028 | ||
us-gaap |
Payments For Construction In Process
PaymentsForConstructionInProcess
|
472023 | ||
us-gaap |
Payments For Construction In Process
PaymentsForConstructionInProcess
|
|||
CY2014Q3 | us-gaap |
Payments To Acquire Land Held For Use
PaymentsToAcquireLandHeldForUse
|
2250809 | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
|||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4328 | ||
CY2017Q2 | 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 | |
CY2017Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2017Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2016Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
31726 | |
CY2016Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
11726 | |
CY2017Q2 | us-gaap |
Prepaid Rent
PrepaidRent
|
57959 | |
CY2016Q3 | us-gaap |
Prepaid Rent
PrepaidRent
|
||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
277378 | ||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
250401 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
2176274 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
|||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
24657 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
521297 | ||
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
|
-67634 | ||
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
-55630 | ||
CY2017Q2 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
37500 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
37500 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
|||
CY2017Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
50405 | |
CY2016Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
140369 | |
us-gaap |
Professional Fees
ProfessionalFees
|
251488 | ||
us-gaap |
Professional Fees
ProfessionalFees
|
493449 | ||
CY2017Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4434 | |
CY2016Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5276 | |
CY2017Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
||
CY2016Q2 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3290 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
|||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
9904 | ||
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 | ||
CY2017Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-7402735 | |
CY2016Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-5904931 | |
CY2017Q2 | us-gaap |
Revenues
Revenues
|
10000 | |
CY2016Q2 | us-gaap |
Revenues
Revenues
|
45000 | |
us-gaap |
Revenues
Revenues
|
40000 | ||
us-gaap |
Revenues
Revenues
|
75000 | ||
CY2017Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
10000 | |
CY2016Q2 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
45000 | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
40000 | ||
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
75000 | ||
CY2017Q2 | 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
|
121524 | ||
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 | |
CY2017Q2 | 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 | |
CY2017Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
9.04 | |
CY2017Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
1155000 | |
CY2017Q2 | 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 | |
CY2017Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
1155000 | |
CY2017Q2 | 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
|
P255D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P255D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P255D | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
50000 | ||
CY2017Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3335402 | |
CY2016Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
609016 | |
CY2017Q2 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2017Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
CY2016Q2 | 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 | ||
CY2017Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
19239465 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16631000 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
18886513 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
16631000 | ||
CY2017Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
19239465 | |
CY2016Q2 | 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
|
18886513 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
16631000 | ||
CY2017Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
19239465 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16631000 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
18886513 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
16631000 |