2017 Q3 Form 10-Q Financial Statement
#000143774917019361 Filed on November 14, 2017
Income Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
Revenue | $942.4K | $431.5K |
YoY Change | 118.42% | -35.59% |
Cost Of Revenue | $923.1K | $171.8K |
YoY Change | 437.35% | -54.17% |
Gross Profit | $19.34K | $259.7K |
YoY Change | -92.55% | -11.97% |
Gross Profit Margin | 2.05% | 60.19% |
Selling, General & Admin | $1.238M | $925.9K |
YoY Change | 33.73% | -8.66% |
% of Gross Profit | 6404.1% | 356.57% |
Research & Development | $386.8K | $528.6K |
YoY Change | -26.81% | 43.32% |
% of Gross Profit | 2000.57% | 203.54% |
Depreciation & Amortization | $400.0K | $20.00K |
YoY Change | 1900.0% | 100.0% |
% of Gross Profit | 2068.68% | 7.7% |
Operating Expenses | $1.625M | $1.454M |
YoY Change | 11.73% | 5.2% |
Operating Profit | -$1.606M | -$1.195M |
YoY Change | 34.4% | 9.86% |
Interest Expense | $0.00 | |
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | $6.00 | $60.39K |
YoY Change | -99.99% | 657.16% |
Pretax Income | -$1.610M | -$1.130M |
YoY Change | 42.48% | 4.63% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$1.606M | -$1.134M |
YoY Change | 41.55% | 5.08% |
Net Earnings / Revenue | -170.39% | -262.92% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$1.963M | -$1.638M |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $970.0K | $180.0K |
YoY Change | 438.89% | 157.14% |
Cash & Equivalents | $971.9K | $177.4K |
Short-Term Investments | ||
Other Short-Term Assets | $28.75K | $4.041K |
YoY Change | 611.46% | |
Inventory | $879.6K | $568.2K |
Prepaid Expenses | ||
Receivables | $562.3K | $364.4K |
Other Receivables | $30.00K | $10.00K |
Total Short-Term Assets | $4.988M | $3.250M |
YoY Change | 53.47% | 33.99% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $186.9K | $79.09K |
YoY Change | 136.34% | 7.55% |
Goodwill | ||
YoY Change | ||
Intangibles | $175.9K | $137.5K |
YoY Change | 27.89% | -9.0% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% |
Total Long-Term Assets | $10.03M | $12.29M |
YoY Change | -18.41% | 5167.96% |
TOTAL ASSETS | ||
Total Short-Term Assets | $4.988M | $3.250M |
Total Long-Term Assets | $10.03M | $12.29M |
Total Assets | $15.02M | $15.55M |
YoY Change | -3.38% | 484.55% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $507.9K | $550.8K |
YoY Change | -7.79% | -57.89% |
Accrued Expenses | $427.7K | $337.1K |
YoY Change | 26.88% | -22.12% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | -100.0% | |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $1.707M | $1.330M |
YoY Change | 28.38% | -54.74% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.707M | $1.330M |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $1.707M | $1.330M |
YoY Change | 28.38% | -54.74% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$67.55M | -$62.28M |
YoY Change | 8.46% | 7.38% |
Common Stock | $692.00 | $6.638K |
YoY Change | -89.58% | 0.47% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $13.31M | $14.22M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $15.02M | $15.55M |
YoY Change | -3.38% | 484.55% |
Cashflow Statement
Concept | 2017 Q3 | 2016 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$1.606M | -$1.134M |
YoY Change | 41.55% | 5.08% |
Depreciation, Depletion And Amortization | $400.0K | $20.00K |
YoY Change | 1900.0% | 100.0% |
Cash From Operating Activities | -$950.0K | -$1.620M |
YoY Change | -41.36% | 252.17% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$60.00K | $0.00 |
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$60.00K | $0.00 |
YoY Change | ||
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 1.000M | -200.0K |
YoY Change | -600.0% | -180.0% |
NET CHANGE | ||
Cash From Operating Activities | -950.0K | -1.620M |
Cash From Investing Activities | -60.00K | 0.000 |
Cash From Financing Activities | 1.000M | -200.0K |
Net Change In Cash | -10.00K | -1.820M |
YoY Change | -99.45% | 766.67% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$950.0K | -$1.620M |
Capital Expenditures | -$60.00K | $0.00 |
Free Cash Flow | -$890.0K | -$1.620M |
YoY Change | -45.06% | 252.17% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
bkyi |
Amortization Of Software License Rights
AmortizationOfSoftwareLicenseRights
|
1118436 | ||
bkyi |
Amortization Of Software License Rights
AmortizationOfSoftwareLicenseRights
|
|||
CY2016Q3 | bkyi |
Class Of Warrant Or Right Nonemployee Compensation Expense
ClassOfWarrantOrRightNonemployeeCompensationExpense
|
0 | |
bkyi |
Class Of Warrant Or Right Nonemployee Compensation Expense
ClassOfWarrantOrRightNonemployeeCompensationExpense
|
11625 | ||
CY2017Q2 | bkyi |
Committed Equity Facility Amount
CommittedEquityFacilityAmount
|
5000000 | |
CY2017Q2 | bkyi |
Committed Equity Facility Term
CommittedEquityFacilityTerm
|
P3Y | |
CY2017Q3 | bkyi |
Conversion Of Dividends Payable Amount Converted
ConversionOfDividendsPayableAmountConverted
|
540000 | |
bkyi |
Conversion Of Dividends Payable Amount Converted
ConversionOfDividendsPayableAmountConverted
|
540000 | ||
bkyi |
Conversion Of Dividends Payable Amount Converted
ConversionOfDividendsPayableAmountConverted
|
|||
CY2017Q3 | bkyi |
Conversion Of Dividends Payable Shares Issued
ConversionOfDividendsPayableSharesIssued
|
150000 | |
CY2017Q2 | bkyi |
Equity Facility Aggregate Sales Limitation Percentage Of Total Outstanding Share
EquityFacilityAggregateSalesLimitationPercentageOfTotalOutstandingShare
|
0.1999 | |
bkyi |
Expected Operational Costs Per Month
ExpectedOperationalCostsPerMonth
|
592000 | ||
CY2017Q3 | bkyi |
Factored Accounts Receivable Factored Amount
FactoredAccountsReceivableFactoredAmount
|
86251 | |
CY2016Q4 | bkyi |
Factored Accounts Receivable Factored Amount
FactoredAccountsReceivableFactoredAmount
|
160918 | |
CY2017Q3 | bkyi |
Factored Accounts Receivable Original Invoice Value
FactoredAccountsReceivableOriginalInvoiceValue
|
115001 | |
CY2016Q4 | bkyi |
Factored Accounts Receivable Original Invoice Value
FactoredAccountsReceivableOriginalInvoiceValue
|
214556 | |
CY2011Q4 | bkyi |
Factoring Arrangement Term
FactoringArrangementTerm
|
P24Y | |
CY2012Q2 | bkyi |
Factoring Arrangement Term
FactoringArrangementTerm
|
P2Y | |
CY2017Q3 | bkyi |
Factoring Fees
FactoringFees
|
46409 | |
CY2016Q3 | bkyi |
Factoring Fees
FactoringFees
|
16264 | |
bkyi |
Factoring Fees
FactoringFees
|
180126 | ||
bkyi |
Factoring Fees
FactoringFees
|
319627 | ||
CY2017Q3 | bkyi |
Hardware Revenue Net
HardwareRevenueNet
|
512281 | |
CY2016Q3 | bkyi |
Hardware Revenue Net
HardwareRevenueNet
|
219003 | |
bkyi |
Hardware Revenue Net
HardwareRevenueNet
|
1738530 | ||
bkyi |
Hardware Revenue Net
HardwareRevenueNet
|
442541 | ||
bkyi |
Increase Decrease In Software License Rights
IncreaseDecreaseInSoftwareLicenseRights
|
-79607 | ||
bkyi |
Increase Decrease In Software License Rights
IncreaseDecreaseInSoftwareLicenseRights
|
-450 | ||
CY2017Q3 | bkyi |
Initial Conversion Price
InitialConversionPrice
|
3.60 | |
CY2017Q2 | bkyi |
Maximum Dollar Amount Of Shares To Purchase Based On Daily Volume Weighted Average Price Of The Companys Common Stock
MaximumDollarAmountOfSharesToPurchaseBasedOnDailyVolumeWeightedAveragePriceOfTheCompanysCommonStock
|
100000 | |
CY2017Q3 | bkyi |
Maximum Ownership As A Result Of Conversion
MaximumOwnershipAsAResultOfConversion
|
0.0999 | |
CY2017Q2 | bkyi |
Maximum Ownership Of Companys Common Stock Requirement Under Committed Equity Facility Sale Percentage
MaximumOwnershipOfCompanysCommonStockRequirementUnderCommittedEquityFacilitySalePercentage
|
0.0999 | |
CY2017Q3 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
576081 | |
CY2017Q2 | bkyi |
Per Share Price That Is Used In Calculation For Purchase Price Under Committed Equity Facility
PerSharePriceThatIsUsedInCalculationForPurchasePriceUnderCommittedEquityFacility
|
3.83 | |
CY2017Q2 | bkyi |
Percentage Of Lowest Vwap That Equals Or Exceeds Specified Per Share Price Under Committed Equity Facility
PercentageOfLowestVWAPThatEqualsOrExceedsSpecifiedPerSharePriceUnderCommittedEquityFacility
|
0.94 | |
bkyi |
Percentage Of Remaining Balance Owned Reserved
PercentageOfRemainingBalanceOwnedReserved
|
0.48 | ||
bkyi |
Percentage Of Remaining Balance Owned Reserved
PercentageOfRemainingBalanceOwnedReserved
|
0.48 | ||
CY2017Q2 | bkyi |
Period For Maximum Dollar Amount Of Shares To Purchase
PeriodForMaximumDollarAmountOfSharesToPurchase
|
P5D | |
bkyi |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Fair Value Amount
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodFairValueAmount
|
20538 | ||
CY2017Q3 | bkyi |
Software License Rights
SoftwareLicenseRights
|
10960368 | |
CY2016Q4 | bkyi |
Software License Rights
SoftwareLicenseRights
|
12158411 | |
CY2017Q3 | bkyi |
Software License Rights Current
SoftwareLicenseRightsCurrent
|
2370000 | |
CY2016Q4 | bkyi |
Software License Rights Current
SoftwareLicenseRightsCurrent
|
1560000 | |
CY2017Q3 | bkyi |
Software License Rights Noncurrent
SoftwareLicenseRightsNoncurrent
|
8590368 | |
CY2016Q4 | bkyi |
Software License Rights Noncurrent
SoftwareLicenseRightsNoncurrent
|
10598411 | |
bkyi |
Stock Based Fees To Directors And Consulants
StockBasedFeesToDirectorsAndConsulants
|
28025 | ||
bkyi |
Stock Based Fees To Directors And Consulants
StockBasedFeesToDirectorsAndConsulants
|
48999 | ||
CY2017Q2 | bkyi |
Stock Issued During Period As A Commitment Fee Shares
StockIssuedDuringPeriodAsACommitmentFeeShares
|
55000 | |
CY2017Q2 | bkyi |
Stock Issued During Period As A Commitment Fee Value
StockIssuedDuringPeriodAsACommitmentFeeValue
|
198000 | |
CY2017Q2 | bkyi |
Stock Issued During Period Issued For Services Weighted Average Share Price
StockIssuedDuringPeriodIssuedForServicesWeightedAverageSharePrice
|
2.54 | |
CY2015Q1 | bkyi |
Term Of Warrant
TermOfWarrant
|
P1Y | |
CY2017Q3 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
28750 | |
CY2016Q4 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
53638 | |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
507886 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
466842 | |
CY2017Q3 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
2646081 | |
CY2016Q4 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
3647031 | |
CY2016Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
3133246 | |
CY2016Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
1577031 | |
CY2017Q3 | us-gaap |
Accounts Receivable Gross Noncurrent
AccountsReceivableGrossNoncurrent
|
2070000 | |
CY2016Q4 | us-gaap |
Accounts Receivable Gross Noncurrent
AccountsReceivableGrossNoncurrent
|
2070000 | |
CY2017Q3 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
1632296 | |
CY2017Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
427671 | |
CY2017Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
562296 | |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1563246 | |
CY2017Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
80864782 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
280982 | ||
CY2017Q3 | us-gaap |
Accounts Receivable Net Noncurrent
AccountsReceivableNetNoncurrent
|
1070000 | |
CY2016Q4 | us-gaap |
Accounts Receivable Net Noncurrent
AccountsReceivableNetNoncurrent
|
1570000 | |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
78253413 | |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
335323 | |
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
228710 | |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
56684 | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
802993 | ||
CY2017Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
13785 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
13785 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Noncurrent
AllowanceForDoubtfulAccountsReceivableNoncurrent
|
500000 | |
CY2017Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Noncurrent
AllowanceForDoubtfulAccountsReceivableNoncurrent
|
1000000 | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
10280 | ||
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
10205 | ||
CY2017Q3 | us-gaap |
Assets
Assets
|
15020343 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
17289365 | |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
4988450 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
4910296 | |
CY2017Q3 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
10031893 | |
CY2016Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
12379069 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
971857 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1061307 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4321078 | |
CY2016Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
177388 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-89450 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-4143690 | ||
CY2015Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
2.52 | |
CY2015Q1 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
|
47917 | |
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
170000000 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
170000000 | |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6927826 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6093843 | |
CY2017Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
6927826 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
6093843 | |
CY2017Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
692 | |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
609 | |
CY2017Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
923081 | |
CY2016Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
171783 | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2379977 | ||
us-gaap |
Cost Of Revenue
CostOfRevenue
|
420121 | ||
CY2017Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
308622 | |
CY2016Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
633062 | |
CY2017Q3 | us-gaap |
Cost Of Services
CostOfServices
|
190889 | |
CY2016Q3 | us-gaap |
Cost Of Services
CostOfServices
|
46257 | |
us-gaap |
Cost Of Services
CostOfServices
|
285369 | ||
us-gaap |
Cost Of Services
CostOfServices
|
168636 | ||
CY2016Q4 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
401250 | |
CY2017Q3 | us-gaap |
Dividends Payable Current And Noncurrent
DividendsPayableCurrentAndNoncurrent
|
601875 | |
CY2016Q3 | us-gaap |
Dividends Payable Current And Noncurrent
DividendsPayableCurrentAndNoncurrent
|
200625 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.28 | |
CY2016Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.24 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.85 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.77 | ||
CY2017Q3 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
8712 | |
CY2016Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
8712 | |
us-gaap |
Depreciation
Depreciation
|
33526 | ||
us-gaap |
Depreciation
Depreciation
|
37764 | ||
CY2017Q3 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
463125 | |
CY2017Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
||
CY2016Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
60385 | |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
|||
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
10879 | ||
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
|||
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
10879 | ||
CY2017Q3 | us-gaap |
Gross Profit
GrossProfit
|
19336 | |
CY2016Q3 | us-gaap |
Gross Profit
GrossProfit
|
259680 | |
us-gaap |
Gross Profit
GrossProfit
|
867656 | ||
us-gaap |
Gross Profit
GrossProfit
|
857748 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
41044 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-607748 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1000950 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-957024 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
92348 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-156000 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-324440 | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-136251 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
414164 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
219591 | ||
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-24888 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
39205 | ||
CY2017Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
175896 | |
CY2016Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
134132 | |
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-33380 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
18578 | ||
CY2017Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
6 | |
CY2016Q3 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
6 | |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
20 | ||
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
19 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
|||
us-gaap |
Interest Paid Net
InterestPaidNet
|
|||
CY2017Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
470544 | |
CY2016Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
381762 | |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
879592 | |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
465428 | |
CY2017Q3 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
409048 | |
CY2016Q4 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
83666 | |
CY2017Q3 | us-gaap |
Liabilities
Liabilities
|
1707304 | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
1836477 | |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
15020343 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
17289365 | |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1707304 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1836477 | |
CY2017Q3 | us-gaap |
License Costs
LicenseCosts
|
732192 | |
CY2016Q3 | us-gaap |
License Costs
LicenseCosts
|
125526 | |
us-gaap |
License Costs
LicenseCosts
|
2094608 | ||
us-gaap |
License Costs
LicenseCosts
|
251485 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1919634 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-567720 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-204673 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-52976 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1804411 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3522994 | ||
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1605784 | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1134422 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-4751301 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
-3673125 | ||
CY2017Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1806409 | |
CY2016Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1335047 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-5353176 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-4275000 | ||
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
6 | |
CY2016Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
60391 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
20 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
10898 | ||
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | ||
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1625126 | |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1454493 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
5618977 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
4541771 | ||
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1605790 | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1194813 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4751321 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3684023 | ||
CY2017Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
28750 | |
CY2016Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
53638 | |
CY2017Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
53023 | |
CY2016Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
25435 | |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
677342 | ||
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
142651 | ||
us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
|||
us-gaap |
Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
|
535100 | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
80366 | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
80366 | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
32620 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
204673 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
52976 | ||
CY2015Q4 | us-gaap |
Payments To Acquire Software
PaymentsToAcquireSoftware
|
180000 | |
CY2017Q3 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
200625 | |
CY2016Q3 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
200625 | |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
601875 | ||
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
601875 | ||
CY2017Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | |
CY2017Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
175955 | |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
206677 | |
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<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="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=" font-family:Times New Roman, Times, serif;font-size:10pt;margin:0pt;text-align:left;"><div style="display: inline; font-style: italic;">Reclassification</div></div> <div style=" font-family:Times New Roman, Times, serif;font-size:10pt;margin-bottom:0pt;margin-left:0pt;margin-right:7.2pt;margin-top:0pt;text-align:justify;"> </div> <div style=" font-family:Times New Roman, Times, serif;font-size:10pt;margin:0pt;text-align:justify;">Reclassifications occurred to certain prior year amounts in order to conform to the current year classifications. The reclassifications have <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">no</div> effect on the reported net loss.</div></div></div></div></div></div></div></div> | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
2000000 | ||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
|||
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
186917 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
67814 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
500000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
|||
CY2017Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
386830 | |
CY2016Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
528554 | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1329322 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1584403 | ||
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-67552455 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-62801154 | |
CY2017Q3 | us-gaap |
Revenues
Revenues
|
942417 | |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
431463 | |
us-gaap |
Revenues
Revenues
|
3247633 | ||
us-gaap |
Revenues
Revenues
|
1277869 | ||
CY2017Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
377113 | |
CY2016Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
187025 | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
831761 | ||
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
692677 | ||
CY2017Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1238296 | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
925939 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4289655 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2957368 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
774968 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
231983 | ||
us-gaap |
Stock Issued1
StockIssued1
|
114585 | ||
us-gaap |
Stock Issued1
StockIssued1
|
|||
CY2017Q2 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
61667 | |
us-gaap |
Stock Issued During Period Shares Share Based Compensation
StockIssuedDuringPeriodSharesShareBasedCompensation
|
1610 | ||
CY2017Q3 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
4167 | |
CY2016Q3 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
4167 | ||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | ||
CY2017Q2 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
156584 | |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13313039 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
15452888 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
6535449 | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
5530105 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
6333530 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
5521218 |