2015 Q3 Form 10-Q Financial Statement
#000143774915020979 Filed on November 16, 2015
Income Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
Revenue | $669.8K | $1.284M |
YoY Change | -47.83% | 198.57% |
Cost Of Revenue | $374.8K | $244.0K |
YoY Change | 53.65% | 143.95% |
Gross Profit | $295.0K | $1.040M |
YoY Change | -71.63% | 215.12% |
Gross Profit Margin | 44.04% | 81.0% |
Selling, General & Admin | $1.014M | $989.5K |
YoY Change | 2.45% | 33.72% |
% of Gross Profit | 343.65% | 95.16% |
Research & Development | $368.8K | $325.0K |
YoY Change | 13.48% | -7.15% |
% of Gross Profit | 125.01% | 31.25% |
Depreciation & Amortization | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% |
% of Gross Profit | 3.39% | 0.96% |
Operating Expenses | $1.383M | $1.315M |
YoY Change | 5.18% | 19.5% |
Operating Profit | -$1.088M | -$274.6K |
YoY Change | 296.02% | -64.34% |
Interest Expense | $20.00K | |
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | $7.976K | $223.1K |
YoY Change | -96.42% | |
Pretax Income | -$1.080M | -$50.00K |
YoY Change | 2060.0% | -93.59% |
Income Tax | $800.00 | |
% Of Pretax Income | ||
Net Earnings | -$1.080M | -$51.53K |
YoY Change | 1995.22% | -93.39% |
Net Earnings / Revenue | -161.17% | -4.01% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$1.565M | -$83.33K |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $70.00K | $170.0K |
YoY Change | -58.82% | -26.09% |
Cash & Equivalents | $72.23K | $167.2K |
Short-Term Investments | ||
Other Short-Term Assets | $80.00K | |
YoY Change | 60.0% | |
Inventory | $150.7K | $10.00K |
Prepaid Expenses | ||
Receivables | $2.165M | $630.0K |
Other Receivables | $0.00 | $20.00K |
Total Short-Term Assets | $2.426M | $910.0K |
YoY Change | 166.59% | 139.47% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $73.54K | $100.0K |
YoY Change | -26.46% | 233.33% |
Goodwill | ||
YoY Change | ||
Intangibles | $151.1K | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $10.00K | $10.00K |
YoY Change | 0.0% | -90.0% |
Total Long-Term Assets | $233.4K | $280.0K |
YoY Change | -16.65% | -15.15% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.426M | $910.0K |
Total Long-Term Assets | $233.4K | $280.0K |
Total Assets | $2.659M | $1.190M |
YoY Change | 123.47% | 67.61% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.308M | $460.0K |
YoY Change | 184.34% | 4.55% |
Accrued Expenses | $432.8K | $480.0K |
YoY Change | -9.83% | 17.07% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $180.0K | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $2.938M | $1.370M |
YoY Change | 114.45% | 18.1% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | -100.0% | |
Other Long-Term Liabilities | $80.00K | |
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $80.00K |
YoY Change | -100.0% | -84.0% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $2.938M | $1.370M |
Total Long-Term Liabilities | $0.00 | $80.00K |
Total Liabilities | $2.938M | $1.450M |
YoY Change | 102.62% | -12.12% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$58.00M | |
YoY Change | ||
Common Stock | $6.607K | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$278.7K | -$260.0K |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.659M | $1.190M |
YoY Change | 123.47% | 67.61% |
Cashflow Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$1.080M | -$51.53K |
YoY Change | 1995.22% | -93.39% |
Depreciation, Depletion And Amortization | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% |
Cash From Operating Activities | -$460.0K | -$350.0K |
YoY Change | 31.43% | -56.79% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $0.00 | $0.00 |
YoY Change | -100.0% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | $0.00 | $0.00 |
YoY Change | -100.0% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 250.0K | 0.000 |
YoY Change | -100.0% | |
NET CHANGE | ||
Cash From Operating Activities | -460.0K | -350.0K |
Cash From Investing Activities | 0.000 | 0.000 |
Cash From Financing Activities | 250.0K | 0.000 |
Net Change In Cash | -210.0K | -350.0K |
YoY Change | -40.0% | -369.23% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$460.0K | -$350.0K |
Capital Expenditures | $0.00 | $0.00 |
Free Cash Flow | -$460.0K | -$350.0K |
YoY Change | 31.43% | -56.25% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Type
DocumentType
|
10-Q | ||
CY2015Q3 | bkyi |
Class Of Warrant Or Right Nonemployee Compensation Expense
ClassOfWarrantOrRightNonemployeeCompensationExpense
|
4398 | |
bkyi |
Class Of Warrant Or Right Nonemployee Compensation Expense
ClassOfWarrantOrRightNonemployeeCompensationExpense
|
30054 | ||
CY2015Q1 | bkyi |
Class Of Warrant Or Right Vesting Percentage
ClassOfWarrantOrRightVestingPercentage
|
0.01 | |
CY2015Q3 | bkyi |
Due To Factor
DueToFactor
|
572909 | |
CY2014Q4 | bkyi |
Due To Factor
DueToFactor
|
||
CY2015Q3 | bkyi |
Factored Accounts Receivable Factored Amount
FactoredAccountsReceivableFactoredAmount
|
775598 | |
CY2014Q4 | bkyi |
Factored Accounts Receivable Factored Amount
FactoredAccountsReceivableFactoredAmount
|
229968 | |
CY2015Q3 | bkyi |
Factored Accounts Receivable Original Invoice Value
FactoredAccountsReceivableOriginalInvoiceValue
|
815085 | |
CY2014Q4 | bkyi |
Factored Accounts Receivable Original Invoice Value
FactoredAccountsReceivableOriginalInvoiceValue
|
306625 | |
CY2011Q4 | bkyi |
Factoring Arrangement Term
FactoringArrangementTerm
|
P2Y | |
bkyi |
Increase Decrease In Due To Factor
IncreaseDecreaseInDueToFactor
|
-533422 | ||
bkyi |
Increase Decrease In Due To Factor
IncreaseDecreaseInDueToFactor
|
|||
bkyi |
Operational Costs
OperationalCosts
|
575000 | ||
CY2015Q3 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
-533422 | |
CY2014Q4 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
76657 | |
CY2015Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1307984 | |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
347311 | |
CY2015Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2165416 | |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
625341 | |
CY2015Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
432793 | |
CY2014Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
488617 | |
CY2015Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
57719409 | |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
57506605 | |
CY2015Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
36050 | |
CY2014Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
38064 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
258297 | ||
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
170282 | ||
CY2015Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
20526 | |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
20526 | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
20000 | ||
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
|||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-09-30 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
CY2015Q3 | us-gaap |
Assets
Assets
|
2659346 | |
CY2014Q4 | us-gaap |
Assets
Assets
|
2067449 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
10205 | ||
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
2425956 | |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1793884 | |
CY2015Q3 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
233390 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
10204 | ||
CY2014Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
273565 | |
us-gaap |
Basis Of Accounting
BasisOfAccounting
|
<div style="display: inline; font-family: times new roman; font-size: 10pt"><table style="FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif; WIDTH: 100%; TEXT-INDENT: 0px; width: 700px;" border="0" cellpadding="0" cellspacing="0"> <tr> <td style="WIDTH: 36pt; VERTICAL-ALIGN: top"> <div style=""><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif">1.</div></div></td> <td style="VERTICAL-ALIGN: top"> <div style=""><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif">NATURE OF BUSINESS AND BASIS OF PRESENTATION</div></div></td> </tr> </table> <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: 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-style: italic;">Nature of Business</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 style="display: inline; font-style: italic;"> </div></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">BIO-key International, Inc. was founded in 1993 as a fingerprint biometric technology company. Biometric technology is the science of analyzing specific human characteristics which are unique to each individual in order to identify a specific person from a broader population. We develop and market advanced fingerprint biometric identification and identity verification technologies, cryptographic authentication-transaction security technologies, as well as related identity management and credentialing software solutions. We sell our products and provide services primarily to commercial entities within highly regulated industries, like healthcare and financial services and the broader corporate enterprise.</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"> </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 style="display: inline; font-style: italic;">Basis of Presentation</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 accompanying unaudited interim condensed consolidated financial statements include the accounts of BIO-key International, Inc. and its wholly-owned subsidiary (collectively, the “Company”) and are stated in conformity with accounting principles generally accepted in the United States of America, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). The operating results for interim periods are not necessarily indicative of results that may be expected for any other interim period or for the full year. Pursuant to such rules and regulations, certain financial information and footnote disclosures normally included in the financial statements have been condensed or omitted. Significant intercompany accounts and transactions have been eliminated in consolidation.</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"> </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">In the opinion of management, the accompanying unaudited interim consolidated financial statements contain all necessary adjustments, consisting only of those of a recurring nature, and disclosures to present fairly the Company’s financial position and the results of its operations and cash flows for the periods presented. The balance sheet at December 31, 2014 was derived from the audited financial statements, but does not include all of the disclosures required by accounting principles generally accepted in the United States of America. These unaudited interim condensed consolidated financial statements should be read in conjunction with the financial statements and the related notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014 (the “Form 10-K”), filed with the SEC on March 31, 2015.</div><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif"> </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: 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-style: italic;">Recently Issued Accounting Pronouncements</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 7.2pt 0pt 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif">In January 2015, ASU No. 2015-01, “Income Statement – Extraordinary and Unusual Items (Subtopic 225-20): Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary items” (“ASU 2015-01”) was issued. ASU 2015-01 eliminates from GAAP the concept of extraordinary items. ASU 2015-01 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. A reporting entity may apply the amendments prospectively. A reporting entity also may apply the amendments retrospectively to all prior periods presented in the financial statements. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. The Company is currently evaluating the effects of adopting ASU 2014-15 on its consolidated financial statements but the adoption is not expected to have a significant impact.</div></div> <div style=" TEXT-ALIGN: justify; MARGIN: 0pt 7.2pt 0pt 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 7.2pt 0pt 0pt; LINE-HEIGHT: 1.25"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman, Times, serif">In April 2015, the FASB issued ASU 2015-03, “Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.” ASU 2015-03 requires debt issuance costs related to a debt liability measured at amortized cost to be reported in the balance sheet as a direct deduction from the face amount of the debt liability. ASU 2015-03 is effective for interim and annual periods beginning January 1, 2016 with early adoption permitted, and is applied on a retrospective basis. The adoption of ASU 2015-03 is not expected to materially impact the Company’s consolidated financial statements.</div></div> <div style=" MARGIN-BOTTOM: 0px; MARGIN-TOP: 0px"><div style="display: inline; FONT-SIZE: 10pt; FONT-FAMILY: Times New Roman"> </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">In July 2015 the FASB issued ASU No. 2015-11, "Inventory (Topic 330): Simplifying the Measurement of Inventory" ("ASU 2015-11"). The amendments in ASU 2015-11 clarifies the measurement of inventory to be the lower of cost or realizable value and would only apply to inventory valued using the FIFO or average costing methods. ASU 2015-11 is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. The reporting entity should apply the amendments prospectively with earlier application permitted as of the beginning of an interim or annual reporting period. The Company is currently evaluating the effects of adopting ASU 2015-11 on its consolidated financial statements.</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"> </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">Management does not believe that any other recently issued, but not yet effective, accounting standard if currently adopted would have a material effect on the accompanying consolidated financial statements.</div></div></div> | ||
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
72232 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
843632 | |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2023349 | |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
167179 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-771400 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-1856170 | ||
CY2015Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
0.21 | |
CY2015Q1 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
|
575000 | |
CY2015Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
170000000 | |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
170000000 | |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
66073482 | |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
66001260 | |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
66073482 | |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
66001260 | |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
6607 | |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
6600 | |
CY2015Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
374840 | |
CY2014Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
243954 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
659590 | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
522429 | ||
CY2015Q3 | us-gaap |
Cost Of Services
CostOfServices
|
30283 | |
CY2014Q3 | us-gaap |
Cost Of Services
CostOfServices
|
144224 | |
us-gaap |
Cost Of Services
CostOfServices
|
154251 | ||
us-gaap |
Cost Of Services
CostOfServices
|
296504 | ||
CY2015Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
92199 | |
CY2014Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
0 | |
CY2015Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
392815 | |
CY2014Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
429233 | |
CY2015Q3 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
8712 | |
CY2014Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
8712 | |
us-gaap |
Depreciation
Depreciation
|
32049 | ||
us-gaap |
Depreciation
Depreciation
|
29905 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | ||
CY2015Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
27975 | |
CY2014Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
223892 | |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
42228 | ||
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
117153 | ||
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
42228 | ||
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
117153 | ||
CY2015Q3 | us-gaap |
Gross Profit
GrossProfit
|
295006 | |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
1039893 | |
us-gaap |
Gross Profit
GrossProfit
|
2931885 | ||
us-gaap |
Gross Profit
GrossProfit
|
2531729 | ||
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
||
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
800 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
912 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1712 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
960673 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-83634 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1540075 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
347549 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-55824 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
144216 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-36418 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-97057 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
138895 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
2649 | ||
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-76657 | ||
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
19259 | ||
us-gaap |
Interest Expense
InterestExpense
|
20000 | ||
us-gaap |
Interest Expense
InterestExpense
|
|||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-198841 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
7104 | ||
CY2015Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
151140 | |
CY2014Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
161344 | |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
20000 | |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2078 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-9353 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-973836 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1696817 | ||
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1079584 | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-51526 | |
CY2015Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
1 | |
CY2014Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
2 | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
5 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
5 | ||
us-gaap |
Interest Paid
InterestPaid
|
|||
us-gaap |
Interest Paid
InterestPaid
|
|||
CY2015Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
45239 | |
CY2014Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
11825 | |
CY2015Q3 | us-gaap |
Inventory Net
InventoryNet
|
150720 | |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
11825 | |
CY2015Q3 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
105481 | |
CY2014Q4 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
92199 | ||
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
|||
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
2938013 | |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
1308388 | |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2659346 | |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2067449 | |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2938013 | |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1308388 | |
CY2015Q3 | us-gaap |
License Costs
LicenseCosts
|
344557 | |
CY2014Q3 | us-gaap |
License Costs
LicenseCosts
|
99730 | |
us-gaap |
License Costs
LicenseCosts
|
505339 | ||
us-gaap |
License Costs
LicenseCosts
|
225925 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
204514 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-150000 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1250539 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1377026 | ||
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1079584 | |
CY2014Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-51526 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1250539 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1377026 | ||
CY2015Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
7976 | |
CY2014Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
223094 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
21321 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
115446 | ||
CY2015Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
177801 | |
CY2014Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
||
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | ||
CY2015Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1382566 | |
CY2015Q3 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
533422 | |
CY2014Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
||
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
|||
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
6 | ||
CY2015Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
419655 | |
CY2014Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
787720 | |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
2835662 | ||
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
2027089 | ||
us-gaap |
Payments For Repurchase Of Warrants
PaymentsForRepurchaseOfWarrants
|
|||
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1314513 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
4203745 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
4024201 | ||
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1087560 | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-274620 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1271860 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1492472 | ||
CY2015Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
||
CY2014Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
76657 | |
us-gaap |
Payments For Repurchase Of Warrants
PaymentsForRepurchaseOfWarrants
|
150000 | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
58486 | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
|||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2078 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
9353 | ||
CY2015Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
37588 | |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
236429 | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
13000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
|||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
250000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
|||
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
73538 | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
103509 | |
CY2015Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
368788 | |
CY2014Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
324992 | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1169427 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1282536 | ||
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-58004683 | |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-56754144 | |
CY2015Q3 | us-gaap |
Revenues
Revenues
|
669846 | |
CY2014Q3 | us-gaap |
Revenues
Revenues
|
1283847 | |
us-gaap |
Revenues
Revenues
|
3591475 | ||
us-gaap |
Revenues
Revenues
|
3054158 | ||
CY2015Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
250191 | |
CY2014Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
496127 | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
755813 | ||
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
1027069 | ||
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1013778 | |
CY2014Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
989521 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3034318 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2741665 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
258297 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
170282 | ||
CY2015Q1 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
13956250 | |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-278667 | |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
759061 | |
CY2015Q3 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
93198 | |
CY2014Q4 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
43227 | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
66038941 | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
58026262 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
66013958 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
57989165 |