2021 Q1 Form 10-Q Financial Statement
#000143774921012106 Filed on May 13, 2021
Income Statement
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
Revenue | $437.3K | $34.69K |
YoY Change | 1160.72% | |
Cost Of Revenue | $10.85K | |
YoY Change | ||
Gross Profit | $426.5K | |
YoY Change | ||
Gross Profit Margin | 97.52% | |
Selling, General & Admin | $473.6K | $538.8K |
YoY Change | -12.1% | 3.62% |
% of Gross Profit | 111.05% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $112.7K | $112.8K |
YoY Change | -0.07% | 48943.48% |
% of Gross Profit | 26.43% | |
Operating Expenses | $462.8K | $538.8K |
YoY Change | -14.11% | 3.7% |
Operating Profit | -$36.30K | -$504.1K |
YoY Change | -92.8% | -2.98% |
Interest Expense | -$267.8K | $84.03K |
YoY Change | -418.7% | 616.0% |
% of Operating Profit | ||
Other Income/Expense, Net | -$267.8K | $84.04K |
YoY Change | -418.67% | -325.12% |
Pretax Income | -$304.1K | -$420.1K |
YoY Change | -27.61% | -24.99% |
Income Tax | $0.00 | |
% Of Pretax Income | ||
Net Earnings | -$304.1K | -$420.1K |
YoY Change | -27.61% | -24.57% |
Net Earnings / Revenue | -69.53% | -1210.97% |
Basic Earnings Per Share | -$0.01 | |
Diluted Earnings Per Share | -$12.83K | -$17.87K |
COMMON SHARES | ||
Basic Shares Outstanding | 23.70M | 23.50M |
Diluted Shares Outstanding | 23.70M | 23.50M |
Balance Sheet
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $356.9K | $414.9K |
YoY Change | -13.97% | 5646.54% |
Cash & Equivalents | $356.9K | $414.9K |
Short-Term Investments | ||
Other Short-Term Assets | $12.73K | $14.52K |
YoY Change | -12.33% | -99.21% |
Inventory | ||
Prepaid Expenses | ||
Receivables | $176.2K | $2.670K |
Other Receivables | $38.01K | $30.86K |
Total Short-Term Assets | $583.9K | $463.0K |
YoY Change | 26.13% | -75.14% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $7.287M | $7.730M |
YoY Change | -5.73% | 372789.05% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $3.110K | |
YoY Change | -99.88% | |
Total Long-Term Assets | $14.24M | $14.79M |
YoY Change | -3.72% | 84.69% |
TOTAL ASSETS | ||
Total Short-Term Assets | $583.9K | $463.0K |
Total Long-Term Assets | $14.24M | $14.79M |
Total Assets | $14.82M | $15.25M |
YoY Change | -2.81% | 54.53% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $130.0K | $83.14K |
YoY Change | 56.36% | -65.77% |
Accrued Expenses | $62.25K | $54.60K |
YoY Change | 14.01% | 71.7% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $450.0K | $150.0K |
YoY Change | 200.0% | -72.73% |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $866.4K | $298.7K |
YoY Change | 190.0% | -88.59% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $4.656M | $3.854M |
YoY Change | 20.81% | |
Other Long-Term Liabilities | $4.233M | $4.243M |
YoY Change | -0.24% | |
Total Long-Term Liabilities | $8.889M | $8.098M |
YoY Change | 9.78% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $866.4K | $298.7K |
Total Long-Term Liabilities | $8.889M | $8.098M |
Total Liabilities | $9.756M | $8.396M |
YoY Change | 16.19% | 220.65% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$19.53M | -$17.42M |
YoY Change | 12.14% | 22.6% |
Common Stock | $2.370K | $2.351K |
YoY Change | 0.81% | 2.17% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $5.067M | $6.856M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $14.82M | $15.25M |
YoY Change | -2.81% | 54.53% |
Cashflow Statement
Concept | 2021 Q1 | 2020 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$304.1K | -$420.1K |
YoY Change | -27.61% | -24.57% |
Depreciation, Depletion And Amortization | $112.7K | $112.8K |
YoY Change | -0.07% | 48943.48% |
Cash From Operating Activities | -$240.7K | $1.506M |
YoY Change | -115.98% | -518.65% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$6.500K | -$73.54K |
YoY Change | -91.16% | -97.25% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $8.490K | $4.830K |
YoY Change | 75.78% | -17.44% |
Cash From Investing Activities | $1.990K | -$68.71K |
YoY Change | -102.9% | -97.43% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 147.0K | -1.410M |
YoY Change | -110.43% | -579.59% |
NET CHANGE | ||
Cash From Operating Activities | -240.7K | 1.506M |
Cash From Investing Activities | 1.990K | -68.71K |
Cash From Financing Activities | 147.0K | -1.410M |
Net Change In Cash | -91.68K | 27.47K |
YoY Change | -433.75% | -101.0% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$240.7K | $1.506M |
Capital Expenditures | -$6.500K | -$73.54K |
Free Cash Flow | -$234.2K | $1.580M |
YoY Change | -114.82% | -31.79% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020 | acan |
Class Of Warrant Or Right Outstanding Weighted Average Remaining Contract Term
ClassOfWarrantOrRightOutstandingWeightedAverageRemainingContractTerm
|
P1Y182D | |
acan |
Class Of Warrant Or Right Outstanding Weighted Average Remaining Contract Term
ClassOfWarrantOrRightOutstandingWeightedAverageRemainingContractTerm
|
P1Y36D | ||
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
-22231 | ||
acan |
Increase Decrease In Interest Payable Related Party Net
IncreaseDecreaseInInterestPayableRelatedPartyNet
|
-7320 | ||
acan |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-4726 | ||
acan |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-4372 | ||
acan |
Increase Decrease In Tenant Receivable
IncreaseDecreaseInTenantReceivable
|
51620 | ||
acan |
Increase Decrease In Tenant Receivable
IncreaseDecreaseInTenantReceivable
|
-8897 | ||
CY2021Q1 | acan |
Class Of Warrant Or Right Exercisable
ClassOfWarrantOrRightExercisable
|
8911650 | |
CY2021Q1 | acan |
Class Of Warrant Or Right Exercisable Exercise Price
ClassOfWarrantOrRightExercisableExercisePrice
|
1.26 | |
acan |
Class Of Warrant Or Right Exercisable Weighted Average Remaining Contract Term
ClassOfWarrantOrRightExercisableWeightedAverageRemainingContractTerm
|
P1Y36D | ||
acan |
Class Of Warrant Or Right Exercised During Period
ClassOfWarrantOrRightExercisedDuringPeriod
|
727000 | ||
acan |
Class Of Warrant Or Right Expired During Period Exercise Price
ClassOfWarrantOrRightExpiredDuringPeriodExercisePrice
|
3 | ||
CY2021Q1 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
4016 | |
CY2020Q3 | acan |
Interest Payable Related Party Current
InterestPayableRelatedPartyCurrent
|
26246 | |
CY2021Q1 | acan |
Lessee Operating Lease Liability To Be Paid After Year Four
LesseeOperatingLeaseLiabilityToBePaidAfterYearFour
|
14001500 | |
CY2021Q1 | acan |
Notes And Other Receivables Net
NotesAndOtherReceivablesNet
|
102906 | |
CY2020Q3 | acan |
Notes And Other Receivables Net
NotesAndOtherReceivablesNet
|
119512 | |
CY2021Q1 | acan |
Notes And Other Receivables Net Current
NotesAndOtherReceivablesNetCurrent
|
38012 | |
CY2020Q3 | acan |
Notes And Other Receivables Net Current
NotesAndOtherReceivablesNetCurrent
|
37165 | |
acan |
Operating Cash Flows From Operating Leases
OperatingCashFlowsFromOperatingLeases
|
170750 | ||
acan |
Operating Lease Rightofuse Asset Amortization Expense
OperatingLeaseRightofuseAssetAmortizationExpense
|
33707 | ||
acan |
Operating Lease Rightofuse Asset Amortization Expense
OperatingLeaseRightofuseAssetAmortizationExpense
|
33352 | ||
CY2014Q1 | acan |
Ownership Percentage Transfered
OwnershipPercentageTransfered
|
0.93 | |
acan |
Payments To Acquire Property Plant And Equipment Excluding Construction In Progress
PaymentsToAcquirePropertyPlantAndEquipmentExcludingConstructionInProgress
|
|||
acan |
Payments To Acquire Property Plant And Equipment Excluding Construction In Progress
PaymentsToAcquirePropertyPlantAndEquipmentExcludingConstructionInProgress
|
378557 | ||
CY2021Q1 | acan |
Tenant Receivable Current
TenantReceivableCurrent
|
176237 | |
CY2021Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
450000 | |
CY2020Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
150250 | |
CY2021Q1 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
581646 | |
CY2020Q3 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
581646 | |
CY2021Q1 | us-gaap |
Notes Receivable Related Parties Current
NotesReceivableRelatedPartiesCurrent
|
38012 | |
CY2021Q1 | us-gaap |
Debt Instrument Unamortized Discount Noncurrent
DebtInstrumentUnamortizedDiscountNoncurrent
|
425365 | |
CY2020Q3 | us-gaap |
Debt Instrument Unamortized Discount Noncurrent
DebtInstrumentUnamortizedDiscountNoncurrent
|
571483 | |
us-gaap |
Depreciation
Depreciation
|
225345 | ||
us-gaap |
Depreciation
Depreciation
|
221355 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
225345 | ||
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
221355 | ||
CY2021Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.01 | |
CY2020Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | ||
CY2020Q3 | acan |
Tenant Receivable Current
TenantReceivableCurrent
|
124617 | |
CY2021Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
204050 | |
CY2020Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
276155 | |
CY2021Q1 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
130000 | |
CY2020Q3 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
65000 | |
CY2021Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
673351 | |
CY2020Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
448006 | |
CY2021Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
24593485 | |
CY2020Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
24593485 | |
CY2019Q4 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
108522 | |
CY2020Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
38551 | |
CY2021Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
-304092 | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
148868 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
155261 | ||
CY2021Q1 | us-gaap |
Assets
Assets
|
14822764 | |
CY2020Q3 | us-gaap |
Assets
Assets
|
14866289 | |
CY2021Q1 | us-gaap |
Assets Current
AssetsCurrent
|
583921 | |
CY2020Q3 | us-gaap |
Assets Current
AssetsCurrent
|
357441 | |
CY2021Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
356943 | |
CY2020Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
183009 | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
69520 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
349237 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
356872 | ||
CY2021Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
52221 | |
CY2020Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
72895 | |
CY2021Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
4780 | |
CY2020Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
320313 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
9928 | ||
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
367172 | |
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
320313 | ||
CY2020Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
193159 | |
CY2020Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
193159 | |
CY2019Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
1292062 | |
CY2021Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
367172 | |
CY2020Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
415775 | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
174013 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
|||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
20 | ||
CY2021Q1 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
259669 | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-876287 | ||
CY2020Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1.39 | |
CY2021Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1.26 | |
CY2020Q3 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
9638650 | |
CY2021Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
8911650 | |
CY2021Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2020Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2021Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2020Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2020Q1 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
206606 | |
CY2021Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2020Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2021Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
23696310 | |
CY2020Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
23696310 | |
CY2021Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
23696310 | |
CY2020Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
23696310 | |
CY2021Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
2370 | |
CY2020Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
2370 | |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
451328 | ||
us-gaap |
Interest Expense Other
InterestExpenseOther
|
366055 | ||
CY2021Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
12908 | |
CY2020Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
29671 | |
us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
26103 | ||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
-69238 | ||
us-gaap |
Increase Decrease In Notes Payable Current
IncreaseDecreaseInNotesPayableCurrent
|
|||
us-gaap |
Increase Decrease In Notes Payable Current
IncreaseDecreaseInNotesPayableCurrent
|
1761675 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-512 | ||
us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
1876 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.03 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.03 | ||
CY2021Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
381020 | |
CY2020Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
393616 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
856901 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
849964 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
|||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
|||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-72105 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-182137 | ||
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
65000 | ||
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
|||
us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
1557 | ||
CY2020Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
3578517 | |
CY2021Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
7203 | |
CY2020Q1 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
1415 | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
8629 | ||
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
37541 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
647000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1410000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
10106 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-368915 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-483093 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
902628 | ||
CY2021Q1 | us-gaap |
Lessee Operating Lease Discount Rate
LesseeOperatingLeaseDiscountRate
|
0.079 | |
CY2021Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
15538250 | |
CY2021Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
341500 | |
CY2021Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
341500 | |
CY2021Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
341500 | |
CY2021Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
341500 | |
CY2021Q1 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
170750 | |
CY2021Q1 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
11295024 | |
CY2021Q1 | us-gaap |
Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
|
P45Y182D | |
CY2021Q1 | us-gaap |
Liabilities
Liabilities
|
9755837 | |
CY2020Q3 | us-gaap |
Liabilities
Liabilities
|
8992986 | |
CY2021Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
14822764 | |
CY2020Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
14866289 | |
CY2021Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
866360 | |
CY2020Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
589599 | |
CY2021Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
4074635 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-806376 | ||
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-304092 | |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-420084 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-806376 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
597901 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
597901 | ||
CY2019Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1017985 | |
CY2020Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-502284 | |
CY2021Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-267797 | |
CY2020Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
84036 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-467503 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-115262 | ||
CY2020Q3 | us-gaap |
Notes Receivable Related Parties Current
NotesReceivableRelatedPartiesCurrent
|
37165 | |
CY2021Q1 | us-gaap |
Notes Receivable Related Parties Noncurrent
NotesReceivableRelatedPartiesNoncurrent
|
64894 | |
CY2020Q3 | us-gaap |
Notes Receivable Related Parties Noncurrent
NotesReceivableRelatedPartiesNoncurrent
|
82347 | |
CY2020Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2021Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2020Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2021Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2021Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
473639 | |
CY2020Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
538810 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
1047802 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
-643782 | ||
CY2021Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-36295 | |
CY2020Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-504120 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-338873 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
713163 | ||
CY2021Q1 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
214730 | |
CY2020Q1 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
87371 | |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
214730 | ||
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
191037 | ||
CY2019Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
4256869 | |
CY2021Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
4243226 | |
CY2021Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
10030 | |
CY2020Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
4728 | |
CY2021Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
4233196 | |
CY2020Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
4243224 | |
CY2019Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
6980957 | |
CY2021Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
6880373 | |
CY2020Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
6914080 | |
CY2021Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
437344 | |
CY2020Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
34690 | |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
708929 | ||
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
69381 | ||
CY2021Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
20059 | |
CY2020Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
20571 | |
us-gaap |
Payments For Construction In Process
PaymentsForConstructionInProcess
|
6500 | ||
us-gaap |
Payments For Construction In Process
PaymentsForConstructionInProcess
|
|||
CY2021Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2020Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2021Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
20000000 | |
CY2020Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2021Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2020Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2021Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2500 | |
CY2020Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
2500 | |
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
16606 | ||
us-gaap |
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
|
9642 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
800000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
|||
CY2021Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
85416 | |
CY2020Q1 | us-gaap |
Professional Fees
ProfessionalFees
|
143779 | |
us-gaap |
Professional Fees
ProfessionalFees
|
182272 | ||
us-gaap |
Professional Fees
ProfessionalFees
|
230388 | ||
CY2021Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7960427 | |
CY2020Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7960427 | |
CY2021Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
7287076 | |
CY2020Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
7512421 | |
CY2021Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
||
CY2020Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
|||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-1761675 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
|||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-1761675 | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
153000 | ||
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
235000 | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
|||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
1175000 | ||
CY2021Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
10229 | |
CY2020Q3 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
10150 | |
CY2021Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-19528928 | |
CY2020Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-18722552 | |
CY2021Q1 | us-gaap |
Revenues
Revenues
|
437344 | |
CY2020Q1 | us-gaap |
Revenues
Revenues
|
34690 | |
us-gaap |
Revenues
Revenues
|
708929 | ||
us-gaap |
Revenues
Revenues
|
69381 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
|||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
147073 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
0 | ||
CY2021Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1850000 | |
CY2021Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.99 | |
CY2020Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
1850000 | |
CY2021Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
1850000 | |
CY2020Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice
|
1.99 | |
CY2021Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice
|
1.99 | |
CY2021Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
|
1850000 | |
CY2021Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
|
1.99 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P3Y255D | ||
CY2020 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P4Y73D | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P3Y255D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P3Y255D | ||
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5066927 | |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5873303 | |
CY2019Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6110676 | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
7237183 | |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6855650 | |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5371019 | |
CY2021Q1 | us-gaap |
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
|
0 | |
CY2021Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | |
CY2020Q1 | 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
|
|||
CY2021Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23696310 | |
CY2020Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23504820 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23696310 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23504820 | ||
CY2021Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
23696310 | |
CY2020Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
23504820 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
23696310 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
23504820 | ||
CY2021Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
23696310 | |
CY2020Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
23504820 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
23696310 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
23504820 |