2019 Q1 Form 10-Q Financial Statement
#000143774919010427 Filed on May 20, 2019
Income Statement
Concept | 2019 Q1 | 2018 Q3 | 2018 Q1 |
---|---|---|---|
Revenue | $0.00 | ||
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $520.0K | $530.0K | $480.0K |
YoY Change | 8.33% | -8.62% | -7.69% |
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $230.00 | $0.00 | $10.00K |
YoY Change | -97.7% | 0.0% | |
% of Gross Profit | |||
Operating Expenses | $519.6K | $530.0K | $478.5K |
YoY Change | 8.59% | -8.62% | -7.71% |
Operating Profit | -$519.6K | -$478.5K | |
YoY Change | 8.59% | -4.96% | |
Interest Expense | $11.74K | -$320.0K | $424.6K |
YoY Change | -97.24% | 433.33% | 635.1% |
% of Operating Profit | |||
Other Income/Expense, Net | -$37.33K | $0.00 | -$443.8K |
YoY Change | -91.59% | 383.34% | |
Pretax Income | -$560.0K | -$850.0K | -$920.0K |
YoY Change | -39.13% | -33.07% | 53.33% |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$556.9K | -$850.0K | -$922.3K |
YoY Change | -39.61% | -33.07% | 54.93% |
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$24.44K | -$38.50K | -$47.47K |
COMMON SHARES | |||
Basic Shares Outstanding | 22.91M | 19.38M | |
Diluted Shares Outstanding | 22.91M | 19.38M |
Balance Sheet
Concept | 2019 Q1 | 2018 Q3 | 2018 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $7.220K | $200.0K | $390.0K |
YoY Change | -98.15% | 95.0% | |
Cash & Equivalents | $7.217K | $198.1K | $392.2K |
Short-Term Investments | |||
Other Short-Term Assets | $1.829M | $3.890M | $560.0K |
YoY Change | 226.64% | 6383.33% | 330.77% |
Inventory | |||
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $1.862M | $4.082M | $952.4K |
YoY Change | 95.52% | 6220.84% | 182.31% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.073K | $5.794K | $3.591K |
YoY Change | -42.27% | 39.51% | -23.82% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $2.698M | $2.730M | $2.820M |
YoY Change | -4.32% | -37.95% | -44.27% |
Total Long-Term Assets | $8.008M | $5.375M | $4.466M |
YoY Change | 79.31% | -10.4% | -27.77% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.862M | $4.082M | $952.4K |
Total Long-Term Assets | $8.008M | $5.375M | $4.466M |
Total Assets | $9.870M | $9.457M | $5.418M |
YoY Change | 82.16% | 55.97% | -16.9% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $242.9K | $270.0K | $10.00K |
YoY Change | 2329.0% | -56.45% | -80.0% |
Accrued Expenses | $31.80K | $50.00K | $50.00K |
YoY Change | -36.4% | -44.44% | 66.67% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $550.0K | $520.0K | $770.0K |
YoY Change | -28.57% | -51.4% | -22.22% |
Long-Term Debt Due | $1.772M | ||
YoY Change | |||
Total Short-Term Liabilities | $2.618M | $844.8K | $839.8K |
YoY Change | 211.8% | -53.08% | -23.5% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $1.780M | $1.970M |
YoY Change | -100.0% | -10.1% | -1.01% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $1.780M | $1.970M |
YoY Change | -100.0% | -10.1% | -1.01% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.618M | $844.8K | $839.8K |
Total Long-Term Liabilities | $0.00 | $1.780M | $1.970M |
Total Liabilities | $2.618M | $2.627M | $2.808M |
YoY Change | -6.74% | -30.49% | -9.05% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$14.20M | -$13.11M | -$10.97M |
YoY Change | 29.45% | 51.09% | 58.24% |
Common Stock | $2.301K | $2.211K | $1.940K |
YoY Change | 18.61% | 14.15% | 1.15% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $7.251M | $6.830M | $2.611M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $9.870M | $9.457M | $5.418M |
YoY Change | 82.16% | 55.97% | -16.9% |
Cashflow Statement
Concept | 2019 Q1 | 2018 Q3 | 2018 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$556.9K | -$850.0K | -$922.3K |
YoY Change | -39.61% | -33.07% | 54.93% |
Depreciation, Depletion And Amortization | $230.00 | $0.00 | $10.00K |
YoY Change | -97.7% | 0.0% | |
Cash From Operating Activities | -$359.8K | -$510.0K | -$940.0K |
YoY Change | -61.73% | 750.0% | 70.91% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$2.676M | -$490.0K | -$20.00K |
YoY Change | 13279.0% | 1533.33% | -90.48% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $5.850K | -$10.00K | $0.00 |
YoY Change | -100.0% | ||
Cash From Investing Activities | -$2.670M | -$500.0K | -$20.00K |
YoY Change | 13249.75% | 1566.67% | -75.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 294.0K | 3.710M | 740.0K |
YoY Change | -60.27% | 4537.5% | 1750.0% |
NET CHANGE | |||
Cash From Operating Activities | -359.8K | -510.0K | -940.0K |
Cash From Investing Activities | -2.670M | -500.0K | -20.00K |
Cash From Financing Activities | 294.0K | 3.710M | 740.0K |
Net Change In Cash | -2.736M | 2.700M | -220.0K |
YoY Change | 1143.51% | -27100.0% | -62.71% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$359.8K | -$510.0K | -$940.0K |
Capital Expenditures | -$2.676M | -$490.0K | -$20.00K |
Free Cash Flow | $2.316M | -$20.00K | -$920.0K |
YoY Change | -351.74% | -33.33% | 170.59% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2019Q1 | acan |
Class Of Warrant Or Right Exercisable Aggregate Intrinsic Value
ClassOfWarrantOrRightExercisableAggregateIntrinsicValue
|
1803294 | |
CY2019Q1 | acan |
Class Of Warrant Or Right Exercisable Exercise Price
ClassOfWarrantOrRightExercisableExercisePrice
|
1.93 | |
acan |
Class Of Warrant Or Right Exercisable Weighted Average Remaining Contract Term
ClassOfWarrantOrRightExercisableWeightedAverageRemainingContractTerm
|
P2Y109D | ||
acan |
Class Of Warrant Or Right Exercised During Period
ClassOfWarrantOrRightExercisedDuringPeriod
|
333000 | ||
acan |
Class Of Warrant Or Right Exercised During Period Exercise Price
ClassOfWarrantOrRightExercisedDuringPeriodExercisePrice
|
1.26 | ||
CY2018Q3 | acan |
Class Of Warrant Or Right Outstanding Aggregate Intrinsic Value
ClassOfWarrantOrRightOutstandingAggregateIntrinsicValue
|
14510046 | |
CY2019Q1 | acan |
Class Of Warrant Or Right Outstanding Aggregate Intrinsic Value
ClassOfWarrantOrRightOutstandingAggregateIntrinsicValue
|
4788094 | |
CY2018 | acan |
Class Of Warrant Or Right Outstanding Weighted Average Remaining Contract Term
ClassOfWarrantOrRightOutstandingWeightedAverageRemainingContractTerm
|
P2Y219D | |
acan |
Amortization Of Equity Instruments Issued To Lessor
AmortizationOfEquityInstrumentsIssuedToLessor
|
19730 | ||
acan |
Amortization Of Equity Instruments Issued To Lessor
AmortizationOfEquityInstrumentsIssuedToLessor
|
28979 | ||
CY2019Q1 | acan |
Class Of Warrant Or Right Exercisable
ClassOfWarrantOrRightExercisable
|
5505650 | |
acan |
Class Of Warrant Or Right Outstanding Weighted Average Remaining Contract Term
ClassOfWarrantOrRightOutstandingWeightedAverageRemainingContractTerm
|
P2Y | ||
acan |
Debt Discount Related To Warrants Issued With Debt And Beneficial Conversion Feature
DebtDiscountRelatedToWarrantsIssuedWithDebtAndBeneficialConversionFeature
|
0 | ||
acan |
Debt Discount Related To Warrants Issued With Debt And Beneficial Conversion Feature
DebtDiscountRelatedToWarrantsIssuedWithDebtAndBeneficialConversionFeature
|
2297438 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.12 | ||
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
-42996 | ||
CY2019Q1 | acan |
Debt Instrument Related Parties Unamortized Discount Noncurrent
DebtInstrumentRelatedPartiesUnamortizedDiscountNoncurrent
|
0 | |
CY2018Q3 | acan |
Debt Instrument Related Parties Unamortized Discount Noncurrent
DebtInstrumentRelatedPartiesUnamortizedDiscountNoncurrent
|
25673 | |
CY2019Q1 | acan |
Debt Instrument Related Parties Unamortized Premium Current
DebtInstrumentRelatedPartiesUnamortizedPremiumCurrent
|
14991 | |
CY2018Q3 | acan |
Debt Instrument Related Parties Unamortized Premium Current
DebtInstrumentRelatedPartiesUnamortizedPremiumCurrent
|
0 | |
CY2019Q1 | acan |
Depoists On Land Noncurrent
DepoistsOnLandNoncurrent
|
2695108 | |
CY2018Q3 | acan |
Depoists On Land Noncurrent
DepoistsOnLandNoncurrent
|
2724088 | |
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
-12742 | ||
CY2019Q1 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
0 | |
CY2018Q3 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
12742 | |
CY2019Q1 | acan |
Notes And Other Receivables Net
NotesAndOtherReceivablesNet
|
949224 | |
CY2018Q3 | acan |
Notes And Other Receivables Net
NotesAndOtherReceivablesNet
|
960669 | |
CY2019Q1 | acan |
Notes And Other Receivables Net Current
NotesAndOtherReceivablesNetCurrent
|
25811 | |
CY2018Q3 | acan |
Notes And Other Receivables Net Current
NotesAndOtherReceivablesNetCurrent
|
||
CY2019Q1 | acan |
Notes And Other Receivables Net Non Current
NotesAndOtherReceivablesNetNonCurrent
|
923413 | |
CY2018Q3 | acan |
Notes And Other Receivables Net Non Current
NotesAndOtherReceivablesNetNonCurrent
|
960669 | |
CY2019Q1 | acan |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
139508 | |
CY2018Q3 | acan |
Notes Loans And Financing Receivable Net Related Parties Noncurrent
NotesLoansAndFinancingReceivableNetRelatedPartiesNoncurrent
|
176764 | |
CY2014Q1 | acan |
Ownership Percentage Transfered
OwnershipPercentageTransfered
|
0.93 | |
acan |
Proceeds From Sale Of Land Used To Satisfy Debt Obligations
ProceedsFromSaleOfLandUsedToSatisfyDebtObligations
|
0 | ||
acan |
Proceeds From Sale Of Land Used To Satisfy Debt Obligations
ProceedsFromSaleOfLandUsedToSatisfyDebtObligations
|
1608451 | ||
acan |
Proceeds From Warrant Exercises Net
ProceedsFromWarrantExercisesNet
|
420500 | ||
acan |
Proceeds From Warrant Exercises Net
ProceedsFromWarrantExercisesNet
|
0 | ||
CY2019Q1 | acan |
Security Deposit And Other Noncurrent Assets
SecurityDepositAndOtherNoncurrentAssets
|
3110 | |
CY2018Q3 | acan |
Security Deposit And Other Noncurrent Assets
SecurityDepositAndOtherNoncurrentAssets
|
3110 | |
acan |
Stock Issued During Period Shares Warrants Exercised
StockIssuedDuringPeriodSharesWarrantsExercised
|
333000 | ||
CY2018Q4 | acan |
Stock Issued During Period Value Issued For Cash Net
StockIssuedDuringPeriodValueIssuedForCashNet
|
650000 | |
CY2019Q1 | acan |
Stock Issued During Period Value Issued For Cash Net
StockIssuedDuringPeriodValueIssuedForCashNet
|
304001 | |
CY2018Q1 | acan |
Stock Issued During Period Value Issued To Lessor
StockIssuedDuringPeriodValueIssuedToLessor
|
135354 | |
acan |
Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
|
420500 | ||
CY2018Q4 | acan |
Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
|
395500 | |
CY2019Q1 | acan |
Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
|
25000 | |
CY2019Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
242902 | |
CY2018Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
268065 | |
CY2019Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
691 | |
CY2018Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
4827 | |
CY2019Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
21454009 | |
CY2018Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
19937606 | |
CY2017Q4 | us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
1487438 | |
CY2018Q1 | us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
810000 | |
CY2017Q4 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
171307 | |
CY2019Q1 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
977770 | |
CY2018Q3 | us-gaap |
Allowance For Notes And Loans Receivable Noncurrent
AllowanceForNotesAndLoansReceivableNoncurrent
|
977770 | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
128068 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
1121652 | ||
CY2019Q1 | us-gaap |
Assets
Assets
|
9869829 | |
CY2018Q3 | us-gaap |
Assets
Assets
|
9457421 | |
CY2019Q1 | us-gaap |
Assets Current
AssetsCurrent
|
1862211 | |
CY2018Q3 | us-gaap |
Assets Current
AssetsCurrent
|
4082378 | |
CY2018Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
138750 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
691 | ||
CY2019Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1771181 | |
CY2018Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
889515 | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-2245768 | ||
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
887888 | ||
CY2018Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1.55 | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
7478 | ||
CY2019Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
CY2019Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1.56 | |
CY2018Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
9478650 | |
CY2019Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
9145650 | |
CY2019Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | |
CY2018Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
0 | |
CY2019Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2019Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2018Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2019Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7217 | |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
198144 | |
CY2018Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4016949 | |
CY2017Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1627 | |
CY2019Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
23004516 | |
CY2018Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22106763 | |
CY2019Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
23004516 | |
CY2018Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22106763 | |
CY2019Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
2301 | |
CY2018Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
2211 | |
CY2019Q1 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
4383914 | |
CY2018Q3 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
1681382 | |
us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
76992 | ||
us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
0 | ||
CY2019Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
0 | |
CY2018Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | |
CY2019Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
0 | |
CY2019Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
305091 | |
CY2018Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
357592 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
517203 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
792454 | ||
CY2019Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | ||
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
|
-15913 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-597593 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
0 | ||
us-gaap |
Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
|
-25385 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
-75 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
9059 | ||
us-gaap |
Increase Decrease In Notes Payable Related Parties
IncreaseDecreaseInNotesPayableRelatedParties
|
0 | ||
us-gaap |
Increase Decrease In Notes Payable Related Parties
IncreaseDecreaseInNotesPayableRelatedParties
|
-10000 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
13247 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-11704 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-210 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
59970 | ||
CY2019Q1 | us-gaap |
Interest Expense
InterestExpense
|
11736 | |
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
424609 | |
us-gaap |
Interest Expense
InterestExpense
|
163124 | ||
us-gaap |
Interest Expense
InterestExpense
|
1178988 | ||
CY2019Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
33010 | |
CY2018Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
36461 | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
66871 | ||
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
73851 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
114745 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
165124 | ||
CY2019Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
31796 | |
CY2018Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
46605 | |
CY2019Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
7417 | |
CY2018Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
17309 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
15089 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
25386 | ||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
65000 | ||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
0 | ||
CY2019Q1 | us-gaap |
Liabilities
Liabilities
|
2618488 | |
CY2018Q3 | us-gaap |
Liabilities
Liabilities
|
2627145 | |
CY2019Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
9869829 | |
CY2018Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
9457421 | |
CY2019Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2618488 | |
CY2018Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
844826 | |
CY2019Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
44190 | |
CY2018Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
2787 | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
61046 | ||
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
3749 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1339501 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2474750 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2691087 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-19272 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-894182 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1567590 | ||
CY2019Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-556920 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1095428 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2296632 | ||
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-922268 | |
CY2017Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1374364 | |
CY2018Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-538508 | |
CY2019Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-37329 | |
CY2018Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-443761 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-217936 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1230314 | ||
CY2019Q1 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
25811 | |
CY2018Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
||
CY2019Q1 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
783905 | |
CY2018Q3 | us-gaap |
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
|
783905 | |
CY2019Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
550000 | |
CY2018Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
521250 | |
CY2019Q1 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
1771637 | |
CY2018Q3 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
||
CY2019Q1 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
||
CY2018Q3 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
1782319 | |
CY2019Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
519591 | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
18750 | ||
CY2018Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
478507 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
877492 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
1066318 | ||
CY2019Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-519591 | |
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-478507 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-877492 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1066318 | ||
CY2019Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
||
CY2018Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-3030 | ||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-2861 | ||
CY2019Q1 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
22153 | |
CY2018Q3 | us-gaap |
Other Notes Payable Current
OtherNotesPayableCurrent
|
8906 | |
us-gaap |
Payments For Construction In Process
PaymentsForConstructionInProcess
|
2702532 | ||
us-gaap |
Payments For Construction In Process
PaymentsForConstructionInProcess
|
19272 | ||
CY2019Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2019Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2019Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2019Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2019Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2018Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2019Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
7260 | |
CY2018Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
7470 | |
CY2019Q1 | us-gaap |
Prepaid Rent
PrepaidRent
|
57959 | |
CY2018Q3 | us-gaap |
Prepaid Rent
PrepaidRent
|
57959 | |
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
11445 | ||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
0 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
954001 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
0 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
2536000 | ||
CY2019Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
170310 | |
CY2018Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
118128 | |
us-gaap |
Professional Fees
ProfessionalFees
|
299243 | ||
us-gaap |
Professional Fees
ProfessionalFees
|
270115 | ||
CY2019Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2073 | |
CY2018Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5794 | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
35000 | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
80000 | ||
CY2019Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
1763964 | |
CY2018Q3 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
3818805 | |
CY2019Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14204969 | |
CY2018Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-13109541 | |
CY2019Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
||
CY2018Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
||
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
|||
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
|||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
306661 | ||
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
||
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
150000 | |
CY2019Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
150000 | |
CY2018Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.21 | |
CY2019Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.50 | |
CY2019Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
|
||
CY2019Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
150000 | |
CY2019Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice
|
2.50 | |
CY2019Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
150000 | |
CY2019Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
2.50 | |
CY2018 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P2Y328D | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P2Y146D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P2Y146D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P2Y146D | ||
CY2018Q4 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
65000 | |
CY2018Q4 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
46992 | |
CY2019Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
30000 | |
CY2018Q4 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
65000 | |
CY2018Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
18750 | |
CY2019Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7251341 | |
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6830276 | |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2284300 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2568681 | |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2610517 | |
CY2018Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7449260 | |
CY2019Q1 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2019Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
CY2018Q1 | 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
|
|||
CY2019Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
22913023 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
19376278 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
22738806 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
19371082 | ||
CY2019Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
22913023 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
19376278 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
22738806 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
19371082 | ||
CY2019Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22913023 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
19376278 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22738806 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
19371082 |