2016 Form 10-K Financial Statement
#000101476317000003 Filed on April 17, 2017
Income Statement
Concept | 2016 | 2015 Q4 | 2015 |
---|---|---|---|
Revenue | $0.00 | ||
YoY Change | |||
Cost Of Revenue | $0.00 | ||
YoY Change | |||
Gross Profit | $0.00 | ||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $667.1K | $190.0K | $519.8K |
YoY Change | 28.33% | 58.33% | -8.8% |
% of Gross Profit | |||
Research & Development | $0.00 | ||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $9.270K | $1.283K | |
YoY Change | 622.53% | -93.59% | |
% of Gross Profit | |||
Operating Expenses | $667.1K | $190.0K | $519.8K |
YoY Change | 28.33% | 72.73% | -10.38% |
Operating Profit | -$667.1K | -$190.0K | -$519.8K |
YoY Change | 28.33% | 72.73% | -10.38% |
Interest Expense | $2.871K | $0.00 | $2.053K |
YoY Change | 39.84% | ||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$670.0K | -$190.0K | -$520.0K |
YoY Change | 28.85% | -105.74% | -118.31% |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$670.0K | -$190.0K | -$521.9K |
YoY Change | 28.38% | -105.76% | -118.38% |
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$478.6K | -$0.14 | -$388.1K |
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2016 | 2015 Q4 | 2015 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $130.0K | $20.00K | $20.00K |
YoY Change | 550.0% | -93.75% | -93.75% |
Cash & Equivalents | $130.0K | $21.14K | $20.00K |
Short-Term Investments | |||
Other Short-Term Assets | $110.0K | $20.00K | $20.00K |
YoY Change | 450.0% | 0.0% | 0.0% |
Inventory | $10.00K | $0.00 | |
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $260.0K | $39.29K | $40.00K |
YoY Change | 550.0% | -88.44% | -88.24% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $40.00K | $5.798K | $10.00K |
YoY Change | 300.0% | ||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $200.0K | $77.90K | $80.00K |
YoY Change | 150.0% | -2.62% | 0.0% |
TOTAL ASSETS | |||
Total Short-Term Assets | $260.0K | $39.29K | $40.00K |
Total Long-Term Assets | $200.0K | $77.90K | $80.00K |
Total Assets | $460.0K | $117.2K | $120.0K |
YoY Change | 283.33% | -72.1% | -71.43% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $0.00 | $200.0K | $140.0K |
YoY Change | -100.0% | 185.71% | 100.0% |
Accrued Expenses | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $790.0K | $380.0K | $380.0K |
YoY Change | 107.89% | 65.22% | 65.22% |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $1.270M | $589.2K | $590.0K |
YoY Change | 115.25% | 96.41% | 96.67% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.270M | $589.2K | $590.0K |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $1.270M | $589.2K | $590.0K |
YoY Change | 115.25% | 30.94% | 31.11% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$596.6K | ||
YoY Change | |||
Common Stock | $201.4K | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$810.0K | -$472.0K | -$470.0K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $460.0K | $117.2K | $120.0K |
YoY Change | 283.33% | -72.1% | -71.43% |
Cashflow Statement
Concept | 2016 | 2015 Q4 | 2015 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$670.0K | -$190.0K | -$521.9K |
YoY Change | 28.38% | -105.76% | -118.38% |
Depreciation, Depletion And Amortization | $9.270K | $1.283K | |
YoY Change | 622.53% | -93.59% | |
Cash From Operating Activities | -$520.8K | -$280.0K | -$366.4K |
YoY Change | 42.14% | -3.45% | -33.38% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $47.69K | $0.00 | $7.081K |
YoY Change | 573.44% | -170.81% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$148.3K | $0.00 | -$11.58K |
YoY Change | 1181.14% | 15.78% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 782.1K | 80.00K | 80.57K |
YoY Change | 870.69% | -87.1% | -90.84% |
NET CHANGE | |||
Cash From Operating Activities | -520.8K | -280.0K | -366.4K |
Cash From Investing Activities | -148.3K | 0.000 | -11.58K |
Cash From Financing Activities | 782.1K | 80.00K | 80.57K |
Net Change In Cash | 113.0K | -200.0K | -297.4K |
YoY Change | -137.99% | -160.61% | -192.94% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$520.8K | -$280.0K | -$366.4K |
Capital Expenditures | $47.69K | $0.00 | $7.081K |
Free Cash Flow | -$568.5K | -$280.0K | -$373.5K |
YoY Change | 52.21% | -3.45% | -30.83% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2016 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2016 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | |
CY2016 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-12-31 | |
CY2016 | dei |
Document Type
DocumentType
|
10-K | |
CY2015 | amar |
Additional Paid In Capital Stock Subscription
AdditionalPaidInCapitalStockSubscription
|
80574 | |
CY2016Q1 | amar |
Amount Of Private Placement
AmountOfPrivatePlacement
|
937500 | |
amar |
Amount Of Private Placement
AmountOfPrivatePlacement
|
1875000 | ||
CY2016Q4 | amar |
Common Stock Shares Outstanding And Reserved
CommonStockSharesOutstandingAndReserved
|
26226782 | |
CY2016 | amar |
Conversion Of Accounts Payable Related Party To Convertible Note Payable Related Party
ConversionOfAccountsPayableRelatedPartyToConvertibleNotePayableRelatedParty
|
144426 | |
CY2015 | amar |
Conversion Of Accounts Payable Related Party To Convertible Note Payable Related Party
ConversionOfAccountsPayableRelatedPartyToConvertibleNotePayableRelatedParty
|
||
CY2016 | amar |
Conversion Of Notes Payable Related Party To Convertible Note Payable Related Party
ConversionOfNotesPayableRelatedPartyToConvertibleNotePayableRelatedParty
|
384555 | |
CY2015 | amar |
Conversion Of Notes Payable Related Party To Convertible Note Payable Related Party
ConversionOfNotesPayableRelatedPartyToConvertibleNotePayableRelatedParty
|
||
CY2016Q4 | amar |
Customer Deposits Related Parties Current
CustomerDepositsRelatedPartiesCurrent
|
124833 | |
CY2015Q4 | amar |
Customer Deposits Related Parties Current
CustomerDepositsRelatedPartiesCurrent
|
||
CY2016Q4 | amar |
Deferred Tax Assets Liabilities Gross
DeferredTaxAssetsLiabilitiesGross
|
7601000 | |
CY2015Q4 | amar |
Deferred Tax Assets Liabilities Gross
DeferredTaxAssetsLiabilitiesGross
|
7373000 | |
CY2016Q4 | amar |
Notes Payable Convertible Related Parties Classified Current
NotesPayableConvertibleRelatedPartiesClassifiedCurrent
|
791481 | |
CY2015Q4 | amar |
Notes Payable Convertible Related Parties Classified Current
NotesPayableConvertibleRelatedPartiesClassifiedCurrent
|
||
CY2016 | amar |
Proceeds From Convertible Notes Payable Related Party Debt
ProceedsFromConvertibleNotesPayableRelatedPartyDebt
|
262500 | |
CY2015 | amar |
Proceeds From Convertible Notes Payable Related Party Debt
ProceedsFromConvertibleNotesPayableRelatedPartyDebt
|
||
CY2016 | amar |
Proceeds Received For Stock Subscription
ProceedsReceivedForStockSubscription
|
||
CY2015 | amar |
Proceeds Received For Stock Subscription
ProceedsReceivedForStockSubscription
|
80574 | |
CY2016 | amar |
Share Based Compensation Awards Other Than Options Cancelled Expired In Period Price Range
ShareBasedCompensationAwardsOtherThanOptionsCancelledExpiredInPeriodPriceRange
|
||
CY2015 | amar |
Share Based Compensation Awards Other Than Options Cancelled Expired In Period Price Range
ShareBasedCompensationAwardsOtherThanOptionsCancelledExpiredInPeriodPriceRange
|
0.57 | |
CY2016Q4 | amar |
Share Based Compensation Awards Other Than Options Exercisable Number
ShareBasedCompensationAwardsOtherThanOptionsExercisableNumber
|
||
CY2015Q4 | amar |
Share Based Compensation Awards Other Than Options Exercisable Number
ShareBasedCompensationAwardsOtherThanOptionsExercisableNumber
|
||
CY2016Q4 | amar |
Share Based Compensation Awards Other Than Options Exercisable Price Range1
ShareBasedCompensationAwardsOtherThanOptionsExercisablePriceRange1
|
||
CY2015Q4 | amar |
Share Based Compensation Awards Other Than Options Exercisable Price Range1
ShareBasedCompensationAwardsOtherThanOptionsExercisablePriceRange1
|
||
CY2016 | amar |
Share Based Compensation Awards Other Than Options Exercised Price Range1
ShareBasedCompensationAwardsOtherThanOptionsExercisedPriceRange1
|
||
CY2015 | amar |
Share Based Compensation Awards Other Than Options Exercised Price Range1
ShareBasedCompensationAwardsOtherThanOptionsExercisedPriceRange1
|
||
CY2016 | amar |
Share Based Compensation Awards Other Than Options Granted Price Range1
ShareBasedCompensationAwardsOtherThanOptionsGrantedPriceRange1
|
||
CY2015 | amar |
Share Based Compensation Awards Other Than Options Granted Price Range1
ShareBasedCompensationAwardsOtherThanOptionsGrantedPriceRange1
|
||
CY2015Q4 | amar |
Share Based Compensation Awards Other Than Options Outstanding Price Range1
ShareBasedCompensationAwardsOtherThanOptionsOutstandingPriceRange1
|
||
CY2014Q4 | amar |
Share Based Compensation Awards Other Than Options Outstanding Price Range1
ShareBasedCompensationAwardsOtherThanOptionsOutstandingPriceRange1
|
0.57 | |
CY2016Q4 | amar |
Share Based Compensation Awards Other Than Options Outstanding Price Range1
ShareBasedCompensationAwardsOtherThanOptionsOutstandingPriceRange1
|
||
CY2016Q2 | amar |
Shares Authorized During Period Private Placement
SharesAuthorizedDuringPeriodPrivatePlacement
|
1250000 | |
CY2016Q4 | dei |
Entity Public Float
EntityPublicFloat
|
3502620 | |
CY2016Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
165502 | |
CY2015Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
58550 | |
CY2016Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
||
CY2015Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
144426 | |
CY2016Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
0 | |
CY2015Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
0 | |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
56786 | |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
47516 | |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
237540 | |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
-76872 | |
CY2016 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
0 | |
CY2016 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
16686 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
0 | |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
0 | |
CY2015 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
18489 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
462676 | |
CY2015Q4 | us-gaap |
Assets
Assets
|
117195 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
262399 | |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
39292 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
134125 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
21138 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
318556 | |
CY2016 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
112987 | |
CY2015 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-297418 | |
CY2016Q4 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
21916143 | |
CY2015Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
20144810 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
21916143 | |
CY2015Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
20144810 | |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
219161 | |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
201448 | |
CY2016 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<div style="display: inline; font-family: times new roman; font-size: 10pt"><div style="display: inline; font-family: times new roman; font-size: 10pt"><div style="display: inline; font-family: times new roman; font-size: 10pt"><div style="display: inline; font-family: times new roman; font-size: 10pt"><div style=" TEXT-ALIGN: left; MARGIN: 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif"><div style="display: inline; font-weight: bold;">Concentration of Credit Risk</div></div></div> <div style=" TEXT-ALIGN: left; MARGIN: 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif"> </div></div> <div style=" TEXT-ALIGN: justify; MARGIN: 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif">Financial instruments that potentially subject the Company to significant concentration of credit risk consist principally of cash.</div></div> <div style=" TEXT-ALIGN: left; MARGIN: 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif"> </div></div> <div style=" TEXT-ALIGN: justify; MARGIN: 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif">The Company has cash balances in a single financial institution which, from time to time, could exceed the federally insured limit of <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">$250,000.</div> No loss has been incurred related to this concentration of cash.</div></div></div></div></div></div> | |
CY2016 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
||
CY2015 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
||
CY2016Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
7601000 | |
CY2015Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
7373000 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | |
CY2015Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
7601000 | |
CY2015Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
7373000 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
7601000 | |
CY2015Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
7373000 | |
CY2016Q4 | us-gaap |
Deferred Tax Liabilities Gross Current
DeferredTaxLiabilitiesGrossCurrent
|
||
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Gross Current
DeferredTaxLiabilitiesGrossCurrent
|
||
CY2016 | us-gaap |
Depreciation
Depreciation
|
9270 | |
CY2015 | us-gaap |
Depreciation
Depreciation
|
1283 | |
CY2016 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
25956 | |
CY2015 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
19772 | |
CY2016Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
37835 | |
CY2015Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
||
CY2016Q4 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
187500 | |
CY2015Q4 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
||
CY2016 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
CY2015 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-148330 | |
CY2015 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-11578 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-520808 | |
CY2016 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
95420 | |
CY2015 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1272 | |
CY2016 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.34 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
103056 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
16807 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
4379 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
6584 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
9793 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
15444 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
156063 | |
CY2016Q4 | us-gaap |
Finite Lived Patents Gross
FiniteLivedPatentsGross
|
156063 | |
CY2015Q4 | us-gaap |
Finite Lived Patents Gross
FiniteLivedPatentsGross
|
72105 | |
CY2016 | us-gaap |
Gross Profit
GrossProfit
|
||
CY2015 | us-gaap |
Gross Profit
GrossProfit
|
||
CY2016 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | |
CY2015 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | |
CY2015 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-366414 | |
CY2016 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-669982 | |
CY2015 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-521874 | |
CY2015 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
||
CY2016 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-228000 | |
CY2015 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-177000 | |
CY2016 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
228000 | |
CY2015 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
177000 | |
CY2016 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
||
CY2015 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
||
CY2016 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
106952 | |
CY2015 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-8609 | |
CY2016 | us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
||
CY2015 | us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
144426 | |
CY2016 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
124833 | |
CY2015 | us-gaap |
Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
|
||
CY2016 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
1553 | |
CY2015 | us-gaap |
Increase Decrease In Interest Payable Net
IncreaseDecreaseInInterestPayableNet
|
1143 | |
CY2016 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
14700 | |
CY2016 | us-gaap |
Interest Expense
InterestExpense
|
2871 | |
CY2015 | us-gaap |
Interest Expense
InterestExpense
|
2053 | |
CY2016 | us-gaap |
Interest Paid
InterestPaid
|
1318 | |
CY2015 | us-gaap |
Interest Paid
InterestPaid
|
910 | |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
14700 | |
CY2015Q4 | us-gaap |
Inventory Net
InventoryNet
|
0 | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
1272575 | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
589237 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
462676 | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
117195 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1272575 | |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
589237 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
782125 | |
CY2015 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
80574 | |
CY2016Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
||
CY2015Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
384555 | |
CY2016Q4 | us-gaap |
Notes Payable Related Parties Current And Noncurrent
NotesPayableRelatedPartiesCurrentAndNoncurrent
|
||
CY2015Q4 | us-gaap |
Notes Payable Related Parties Current And Noncurrent
NotesPayableRelatedPartiesCurrentAndNoncurrent
|
384555 | |
CY2016Q4 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
0 | |
CY2015Q4 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
0 | |
CY2016 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
667111 | |
CY2015 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
519821 | |
CY2016 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-667111 | |
CY2015 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-519821 | |
CY2016Q4 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
22357000 | |
CY2016 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
100644 | |
CY2015 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
4497 | |
CY2016 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
47686 | |
CY2015 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
7081 | |
CY2016 | us-gaap |
Preferred Stock Amount Of Preferred Dividends In Arrears
PreferredStockAmountOfPreferredDividendsInArrears
|
34279 | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
75739 | |
CY2015Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
18154 | |
CY2016Q2 | us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
234375 | |
CY2016 | us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
332125 | |
CY2015 | us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
||
CY2016 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
187500 | |
CY2015 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
||
CY2016 | us-gaap |
Revenues
Revenues
|
||
CY2015 | us-gaap |
Revenues
Revenues
|
||
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
101000 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
53314 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
44214 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
5798 | |
CY2016 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | |
CY2016Q4 | us-gaap |
Related Party Transaction Due From To Related Party Current
RelatedPartyTransactionDueFromToRelatedPartyCurrent
|
-3259 | |
CY2015Q4 | us-gaap |
Related Party Transaction Due From To Related Party Current
RelatedPartyTransactionDueFromToRelatedPartyCurrent
|
-1706 | |
CY2016 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
||
CY2015 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
||
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1266600 | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-596618 | |
CY2016 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
667111 | |
CY2015 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
519821 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
||
CY2015 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
52632 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
||
CY2015 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
||
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
||
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
52632 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
||
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
8568 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
0.95 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
8568 | |
CY2015 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
73158 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
0 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
8568 | |
CY2014Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
81726 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.95 | |
CY2016 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
0.95 | |
CY2016 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | |
CY2015 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | |
CY2016 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
332125 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-809899 | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-472042 | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-30742 | |
CY2016 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="display: inline; font-family: times new roman; font-size: 10pt"><div style="display: inline; font-family: times new roman; font-size: 10pt"><div style="display: inline; font-family: times new roman; font-size: 10pt"><div style="display: inline; font-family: times new roman; font-size: 10pt"><div style=" TEXT-ALIGN: left; MARGIN: 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif"><div style="display: inline; font-weight: bold;">Use of Estimates</div></div></div> <div style=" TEXT-ALIGN: left; MARGIN: 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif"> </div></div> <div style=" TEXT-ALIGN: justify; MARGIN: 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif">The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.</div></div></div></div></div></div> | |
CY2016 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
21055886 | |
CY2015 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
20144810 |