2018 Q1 Form 10-Q Financial Statement
#000143774918010044 Filed on May 15, 2018
Income Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
Revenue | $15.00K | |
YoY Change | 0.0% | |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $480.0K | $520.0K |
YoY Change | -7.69% | 73.33% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% |
% of Gross Profit | ||
Operating Expenses | $478.5K | $518.5K |
YoY Change | -7.71% | 72.43% |
Operating Profit | -$478.5K | -$503.5K |
YoY Change | -4.96% | 76.23% |
Interest Expense | $424.6K | $57.76K |
YoY Change | 635.1% | 79.11% |
% of Operating Profit | ||
Other Income/Expense, Net | -$443.8K | -$91.81K |
YoY Change | 383.34% | |
Pretax Income | -$920.0K | -$600.0K |
YoY Change | 53.33% | 100.0% |
Income Tax | $0.00 | $0.00 |
% Of Pretax Income | ||
Net Earnings | -$922.3K | -$595.3K |
YoY Change | 54.93% | 101.08% |
Net Earnings / Revenue | -3968.59% | |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$47.47K | -$31.35K |
COMMON SHARES | ||
Basic Shares Outstanding | 19.38M | 19.14M |
Diluted Shares Outstanding | 19.38M | 19.14M |
Balance Sheet
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $390.0K | $200.0K |
YoY Change | 95.0% | 233.33% |
Cash & Equivalents | $392.2K | $204.4K |
Short-Term Investments | ||
Other Short-Term Assets | $560.0K | $130.0K |
YoY Change | 330.77% | -94.25% |
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $952.4K | $337.4K |
YoY Change | 182.31% | -85.52% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $3.591K | $4.714K |
YoY Change | -23.82% | -53.63% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $2.820M | $5.060M |
YoY Change | -44.27% | 1024.44% |
Total Long-Term Assets | $4.466M | $6.183M |
YoY Change | -27.77% | 281.68% |
TOTAL ASSETS | ||
Total Short-Term Assets | $952.4K | $337.4K |
Total Long-Term Assets | $4.466M | $6.183M |
Total Assets | $5.418M | $6.521M |
YoY Change | -16.9% | 65.08% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $10.00K | $50.00K |
YoY Change | -80.0% | -76.19% |
Accrued Expenses | $50.00K | $30.00K |
YoY Change | 66.67% | -57.14% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $770.0K | $990.0K |
YoY Change | -22.22% | -66.21% |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $839.8K | $1.098M |
YoY Change | -23.5% | -65.91% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.970M | $1.990M |
YoY Change | -1.01% | |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $1.970M | $1.990M |
YoY Change | -1.01% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $839.8K | $1.098M |
Total Long-Term Liabilities | $1.970M | $1.990M |
Total Liabilities | $2.808M | $3.087M |
YoY Change | -9.05% | -4.13% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$10.97M | -$6.935M |
YoY Change | 58.24% | |
Common Stock | $1.940K | $1.918K |
YoY Change | 1.15% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $2.611M | $3.433M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $5.418M | $6.521M |
YoY Change | -16.9% | 65.08% |
Cashflow Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$922.3K | -$595.3K |
YoY Change | 54.93% | 101.08% |
Depreciation, Depletion And Amortization | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% |
Cash From Operating Activities | -$940.0K | -$550.0K |
YoY Change | 70.91% | 189.47% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$20.00K | -$210.0K |
YoY Change | -90.48% | 320.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | $130.0K |
YoY Change | -100.0% | 30.0% |
Cash From Investing Activities | -$20.00K | -$80.00K |
YoY Change | -75.0% | -260.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 740.0K | 40.00K |
YoY Change | 1750.0% | -75.0% |
NET CHANGE | ||
Cash From Operating Activities | -940.0K | -550.0K |
Cash From Investing Activities | -20.00K | -80.00K |
Cash From Financing Activities | 740.0K | 40.00K |
Net Change In Cash | -220.0K | -590.0K |
YoY Change | -62.71% | -3050.0% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$940.0K | -$550.0K |
Capital Expenditures | -$20.00K | -$210.0K |
Free Cash Flow | -$920.0K | -$340.0K |
YoY Change | 170.59% | 142.86% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
acan |
Amortization Of Equity Instruments Issued To Lessor
AmortizationOfEquityInstrumentsIssuedToLessor
|
28979 | ||
acan |
Amortization Of Equity Instruments Issued To Lessor
AmortizationOfEquityInstrumentsIssuedToLessor
|
|||
CY2017Q3 | acan |
Assets Heldforsale Not Part Of Disposal Group Noncurrent
AssetsHeldforsaleNotPartOfDisposalGroupNoncurrent
|
1611312 | |
acan |
Class Of Warrant Or Right Cancelled Or Expired During The Period
ClassOfWarrantOrRightCancelledOrExpiredDuringThePeriod
|
1800000 | ||
acan |
Class Of Warrant Or Right Cancelled Or Expired During The Period Exercise Price
ClassOfWarrantOrRightCancelledOrExpiredDuringThePeriodExercisePrice
|
9.33 | ||
CY2018Q1 | acan |
Class Of Warrant Or Right Exercisable
ClassOfWarrantOrRightExercisable
|
6566000 | |
CY2018Q1 | acan |
Class Of Warrant Or Right Exercisable Aggregate Intrinsic Value
ClassOfWarrantOrRightExercisableAggregateIntrinsicValue
|
1302601 | |
CY2018Q1 | acan |
Class Of Warrant Or Right Exercisable Exercise Price
ClassOfWarrantOrRightExercisableExercisePrice
|
2.40 | |
acan |
Class Of Warrant Or Right Exercisable Weighted Average Remaining Contract Term
ClassOfWarrantOrRightExercisableWeightedAverageRemainingContractTerm
|
P2Y146D | ||
acan |
Class Of Warrant Or Right Granted During Period
ClassOfWarrantOrRightGrantedDuringPeriod
|
1940000 | ||
acan |
Class Of Warrant Or Right Granted During Period Exercise Price
ClassOfWarrantOrRightGrantedDuringPeriodExercisePrice
|
1.50 | ||
acan |
Class Of Warrant Or Right Granted Weighted Average Remaining Contract Term
ClassOfWarrantOrRightGrantedWeightedAverageRemainingContractTerm
|
P4Y292D | ||
CY2018Q1 | acan |
Class Of Warrant Or Right Outstanding Aggregate Intrinsic Value
ClassOfWarrantOrRightOutstandingAggregateIntrinsicValue
|
4768201 | |
CY2017 | acan |
Class Of Warrant Or Right Outstanding Weighted Average Remaining Contract Term
ClassOfWarrantOrRightOutstandingWeightedAverageRemainingContractTerm
|
P2Y146D | |
acan |
Class Of Warrant Or Right Outstanding Weighted Average Remaining Contract Term
ClassOfWarrantOrRightOutstandingWeightedAverageRemainingContractTerm
|
P2Y146D | ||
CY2018Q1 | acan |
Class Of Warrant Or Right Vested And Expected To Vest
ClassOfWarrantOrRightVestedAndExpectedToVest
|
10306000 | |
CY2018Q1 | acan |
Class Of Warrant Or Right Vested And Expected To Vest Aggregate Intrinsic Value
ClassOfWarrantOrRightVestedAndExpectedToVestAggregateIntrinsicValue
|
4768201 | |
CY2018Q1 | acan |
Class Of Warrant Or Right Vested And Expected To Vest Weighted Average Exercise Price
ClassOfWarrantOrRightVestedAndExpectedToVestWeightedAverageExercisePrice
|
2.40 | |
acan |
Class Of Warrant Or Right Vested And Expected To Vest Weighted Average Remaining Contract Term
ClassOfWarrantOrRightVestedAndExpectedToVestWeightedAverageRemainingContractTerm
|
P2Y146D | ||
acan |
Debt Discount Related To Warrants Issued With Debt And Beneficial Conversion Feature
DebtDiscountRelatedToWarrantsIssuedWithDebtAndBeneficialConversionFeature
|
2297438 | ||
acan |
Debt Discount Related To Warrants Issued With Debt And Beneficial Conversion Feature
DebtDiscountRelatedToWarrantsIssuedWithDebtAndBeneficialConversionFeature
|
|||
CY2018Q1 | acan |
Debt Instrument Related Parties Unamortized Discount
DebtInstrumentRelatedPartiesUnamortizedDiscount
|
36355 | |
CY2017Q3 | acan |
Debt Instrument Related Parties Unamortized Discount
DebtInstrumentRelatedPartiesUnamortizedDiscount
|
47037 | |
CY2018Q1 | acan |
Depoists On Land Noncurrent
DepoistsOnLandNoncurrent
|
2753068 | |
CY2017Q3 | acan |
Depoists On Land Noncurrent
DepoistsOnLandNoncurrent
|
2782047 | |
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
-42996 | ||
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
-109825 | ||
CY2018Q1 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
42002 | |
CY2017Q3 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
84998 | |
CY2018Q1 | acan |
Land Held For Use
LandHeldForUse
|
||
CY2017Q3 | acan |
Land Held For Use
LandHeldForUse
|
1611312 | |
CY2018Q1 | acan |
Notes And Loans Receivable Net
NotesAndLoansReceivableNet
|
941027 | |
CY2017Q3 | acan |
Notes And Loans Receivable Net
NotesAndLoansReceivableNet
|
905642 | |
CY2018Q1 | acan |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
157122 | |
CY2017Q3 | acan |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
125327 | |
CY2014Q1 | acan |
Ownership Percentage Transfered
OwnershipPercentageTransfered
|
0.93 | |
acan |
Proceeds From Sale Of Land Used To Satisfy Debt Obligations
ProceedsFromSaleOfLandUsedToSatisfyDebtObligations
|
1608451 | ||
acan |
Proceeds From Sale Of Land Used To Satisfy Debt Obligations
ProceedsFromSaleOfLandUsedToSatisfyDebtObligations
|
|||
CY2018Q1 | acan |
Security Deposit And Other Noncurrent Assets
SecurityDepositAndOtherNoncurrentAssets
|
63110 | |
CY2017Q3 | acan |
Security Deposit And Other Noncurrent Assets
SecurityDepositAndOtherNoncurrentAssets
|
3110 | |
acan |
Stock And Warrants Issued During Period Value Consideration For Sale Leaseback Transaction
StockAndWarrantsIssuedDuringPeriodValueConsiderationForSaleLeasebackTransaction
|
|||
acan |
Stock And Warrants Issued During Period Value Consideration For Sale Leaseback Transaction
StockAndWarrantsIssuedDuringPeriodValueConsiderationForSaleLeasebackTransaction
|
1770333 | ||
CY2018Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
9942 | |
CY2017Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
624623 | |
CY2018Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
4265 | |
CY2017Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3704 | |
CY2018Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
13582034 | |
CY2017Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
10959188 | |
CY2018Q1 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
469699 | |
CY2017Q3 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
469699 | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1121652 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
20318 | ||
CY2014Q3 | us-gaap |
Area Of Land
AreaOfLand
|
5 | |
CY2017Q4 | us-gaap |
Area Of Land
AreaOfLand
|
5 | |
CY2018Q1 | us-gaap |
Assets
Assets
|
5418304 | |
CY2017Q3 | us-gaap |
Assets
Assets
|
6063558 | |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
952444 | |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
64586 | |
CY2018Q1 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
35736 | |
CY2017Q3 | us-gaap |
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
|
28820 | |
CY2018Q1 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
5764 | |
CY2017Q3 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
12680 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
392154 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1627 | |
CY2018Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
889515 | |
CY2017Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1627 | |
CY2016Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
24 | |
CY2017Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
204411 | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
887888 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
204387 | ||
CY2017Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
3.68 | |
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
2.30 | |
CY2017Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
10166000 | |
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
10306000 | |
CY2018Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2018Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2018Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19391000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
19366000 | |
CY2018Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19391000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
19366000 | |
CY2018Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1940 | |
CY2017Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1937 | |
CY2018Q1 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
699300 | |
CY2017Q3 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
680028 | |
CY2018Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
1235104 | |
CY2017Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
0 | |
CY2018Q1 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
0 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
7478 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
7479 | ||
CY2018Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.12 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.06 | ||
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
3779258 | |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
5418304 | |
CY2017Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
2584 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
25386 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
10759 | ||
CY2017Q3 | us-gaap |
Land
Land
|
1611312 | |
CY2018Q1 | us-gaap |
Liabilities
Liabilities
|
2807787 | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-330932 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
25385 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
-1994 | ||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
|||
us-gaap |
Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
|
-30000 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
9059 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
21346 | ||
us-gaap |
Increase Decrease In Notes Payable Related Parties
IncreaseDecreaseInNotesPayableRelatedParties
|
-10000 | ||
us-gaap |
Increase Decrease In Notes Payable Related Parties
IncreaseDecreaseInNotesPayableRelatedParties
|
|||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-2861 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
|||
CY2018Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
357592 | |
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
364817 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
792454 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
653250 | ||
CY2018Q1 | 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
|
-597593 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-11704 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
8081 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
59970 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-28980 | ||
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
424609 | |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
57762 | |
us-gaap |
Interest Expense
InterestExpense
|
1178988 | ||
us-gaap |
Interest Expense
InterestExpense
|
139337 | ||
CY2018Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
36461 | |
CY2017Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
36634 | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
73851 | ||
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
69602 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
165124 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
277100 | ||
CY2018Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
52316 | |
CY2017Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
86253 | |
CY2018Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
17309 | |
CY2017Q3 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
19699 | |
us-gaap |
Payments For Construction In Process
PaymentsForConstructionInProcess
|
19272 | ||
us-gaap |
Payments For Construction In Process
PaymentsForConstructionInProcess
|
214881 | ||
CY2014Q3 | us-gaap |
Payments To Acquire Land Held For Use
PaymentsToAcquireLandHeldForUse
|
2250809 | |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6063558 | |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
839786 | |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1800575 | |
CY2018Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
2787 | |
CY2017Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
4973 | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
3749 | ||
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
7220 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2474750 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1620527 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-19272 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-71298 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1567590 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1344842 | ||
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-922268 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2296632 | ||
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-595288 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1029733 | ||
CY2018Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-443761 | |
CY2017Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-91812 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1230314 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-198180 | ||
CY2018Q1 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
783905 | |
CY2017Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
780315 | |
CY2018Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
769533 | |
CY2017Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1070000 | |
CY2018Q1 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
1968001 | |
CY2017Q3 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
1978683 | |
CY2018Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
478507 | |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
518476 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
1066318 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
861553 | ||
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-478507 | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-503476 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1066318 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-831553 | ||
CY2018Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
||
CY2017Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-2861 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
|||
CY2018Q1 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
7995 | |
CY2018Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2018Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
4970 | |
CY2017Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
5000 | |
CY2018Q1 | us-gaap |
Prepaid Rent
PrepaidRent
|
57959 | |
CY2017Q3 | us-gaap |
Prepaid Rent
PrepaidRent
|
57959 | |
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
|||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
214631 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
|||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1843774 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
2536000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
24657 | ||
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
|||
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
-41048 | ||
CY2018Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
18750 | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
18750 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
|||
CY2018Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
118128 | |
CY2017Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
148686 | |
us-gaap |
Professional Fees
ProfessionalFees
|
270115 | ||
us-gaap |
Professional Fees
ProfessionalFees
|
201083 | ||
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3591 | |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4153 | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
80000 | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
227904 | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
|||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
20000 | ||
CY2018Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
497361 | |
CY2017Q3 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
||
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-10973457 | |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-8676825 | |
CY2018Q1 | us-gaap |
Revenues
Revenues
|
||
CY2017Q1 | us-gaap |
Revenues
Revenues
|
15000 | |
us-gaap |
Revenues
Revenues
|
|||
us-gaap |
Revenues
Revenues
|
30000 | ||
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2284300 | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
306661 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
37450 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
1100000 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
9.45 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
|||
CY2017Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
431200 | |
CY2017Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1305000 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
180000 | |
CY2017Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
8.29 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.21 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
180000 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice
|
2.21 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
180000 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
2.21 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0.75 | ||
CY2018Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
35700 | |
CY2017 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P219D | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P2Y76D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P2Y76D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P2Y76D | ||
CY2018Q1 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
25000 | |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
25000 | ||
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2610517 | |
CY2018Q1 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2018Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
CY2017Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
|||
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
|||
CY2018Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
19376278 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
19136555 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
19371082 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
18706825 | ||
CY2018Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
19376278 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
19136555 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
19371082 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
18706825 | ||
CY2018Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
19376278 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
19136555 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
19371082 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
18706825 |