2018 Form 10-K Financial Statement
#000143774919006047 Filed on March 29, 2019
Income Statement
| Concept | 2018 | 2017 Q4 | 2017 |
|---|---|---|---|
| Revenue | $1.364M | $200.0K | $516.2K |
| YoY Change | 164.23% | 185.71% | 83.64% |
| Cost Of Revenue | $743.0K | $100.0K | $323.0K |
| YoY Change | 130.03% | 150.0% | 205.07% |
| Gross Profit | $621.0K | $90.00K | $193.0K |
| YoY Change | 221.76% | 200.0% | 10.14% |
| Gross Profit Margin | 45.53% | 45.0% | 37.39% |
| Selling, General & Admin | $5.314M | $1.090M | $4.429M |
| YoY Change | 19.98% | 25.29% | 19.24% |
| % of Gross Profit | 855.72% | 1211.11% | 2294.82% |
| Research & Development | $1.719M | $490.0K | $1.630M |
| YoY Change | 5.46% | 40.0% | 17.95% |
| % of Gross Profit | 276.81% | 544.44% | 844.56% |
| Depreciation & Amortization | $50.00K | $10.00K | $30.00K |
| YoY Change | 66.67% | 0.0% | 118.4% |
| % of Gross Profit | 8.05% | 11.11% | 15.54% |
| Operating Expenses | $7.033M | $1.590M | $6.089M |
| YoY Change | 15.5% | 29.27% | 19.48% |
| Operating Profit | -$6.412M | -$1.500M | -$5.896M |
| YoY Change | 8.75% | 25.0% | 19.48% |
| Interest Expense | $3.494M | -$940.0K | $3.862M |
| YoY Change | -9.53% | -16.81% | 23.42% |
| % of Operating Profit | |||
| Other Income/Expense, Net | -$4.284M | $40.00K | -$3.651M |
| YoY Change | 17.34% | -20.0% | 16.29% |
| Pretax Income | -$10.70M | -$2.400M | -$9.547M |
| YoY Change | 12.04% | 5.26% | 18.23% |
| Income Tax | |||
| % Of Pretax Income | |||
| Net Earnings | -$10.70M | -$2.300M | -$9.547M |
| YoY Change | 12.04% | 3.14% | 18.24% |
| Net Earnings / Revenue | -784.16% | -1150.0% | -1849.43% |
| Basic Earnings Per Share | |||
| Diluted Earnings Per Share | -$83.78K | -$22.39K | -$92.15K |
| COMMON SHARES | |||
| Basic Shares Outstanding | 122.0M | 98.94M | |
| Diluted Shares Outstanding |
Balance Sheet
| Concept | 2018 | 2017 Q4 | 2017 |
|---|---|---|---|
| SHORT-TERM ASSETS | |||
| Cash & Short-Term Investments | $655.0K | $990.0K | $990.5K |
| YoY Change | -33.87% | -48.17% | -48.15% |
| Cash & Equivalents | $655.0K | $990.0K | $990.5K |
| Short-Term Investments | |||
| Other Short-Term Assets | $17.00K | $20.00K | $20.00K |
| YoY Change | -15.0% | 389.0% | |
| Inventory | $26.00K | $54.00K | $53.97K |
| Prepaid Expenses | |||
| Receivables | $257.0K | $94.00K | $94.41K |
| Other Receivables | $0.00 | $0.00 | $0.00 |
| Total Short-Term Assets | $955.0K | $1.158M | $1.159M |
| YoY Change | -17.59% | -42.58% | -42.54% |
| LONG-TERM ASSETS | |||
| Property, Plant & Equipment | $126.0K | $109.0K | $108.9K |
| YoY Change | 15.73% | 83.76% | 83.53% |
| Goodwill | |||
| YoY Change | |||
| Intangibles | |||
| YoY Change | |||
| Long-Term Investments | |||
| YoY Change | |||
| Other Assets | $211.0K | $34.00K | $227.7K |
| YoY Change | -7.34% | -7.43% | 519.96% |
| Total Long-Term Assets | $2.230M | $338.0K | $336.6K |
| YoY Change | 562.55% | 251.92% | 250.42% |
| TOTAL ASSETS | |||
| Total Short-Term Assets | $955.0K | $1.158M | $1.159M |
| Total Long-Term Assets | $2.230M | $338.0K | $336.6K |
| Total Assets | $3.185M | $1.496M | $1.495M |
| YoY Change | 112.98% | -29.19% | -29.22% |
| SHORT-TERM LIABILITIES | |||
| YoY Change | |||
| Accounts Payable | $501.0K | $88.00K | $224.1K |
| YoY Change | 123.55% | 295.84% | 12.0% |
| Accrued Expenses | $0.00 | $0.00 | |
| YoY Change | -100.0% | -100.0% | |
| Deferred Revenue | |||
| YoY Change | |||
| Short-Term Debt | $830.0K | $0.00 | $0.00 |
| YoY Change | -100.0% | -100.0% | |
| Long-Term Debt Due | $1.160M | $3.990M | $3.992M |
| YoY Change | -70.94% | 2393.75% | 2377.91% |
| Total Short-Term Liabilities | $2.491M | $4.216M | $4.216M |
| YoY Change | -40.91% | 265.1% | 265.08% |
| LONG-TERM LIABILITIES | |||
| Long-Term Debt | $1.174M | $1.539M | $689.3K |
| YoY Change | 70.33% | -70.69% | -60.12% |
| Other Long-Term Liabilities | $643.0K | ||
| YoY Change | |||
| Total Long-Term Liabilities | $1.817M | $1.539M | $689.3K |
| YoY Change | 163.61% | -70.69% | -60.12% |
| TOTAL LIABILITIES | |||
| Total Short-Term Liabilities | $2.491M | $4.216M | $4.216M |
| Total Long-Term Liabilities | $1.817M | $1.539M | $689.3K |
| Total Liabilities | $4.681M | $4.905M | $5.600M |
| YoY Change | -16.41% | 70.14% | 62.88% |
| SHAREHOLDERS EQUITY | |||
| Retained Earnings | -$101.2M | ||
| YoY Change | 10.11% | ||
| Common Stock | $70.00K | ||
| YoY Change | 12.58% | ||
| Preferred Stock | |||
| YoY Change | |||
| Treasury Stock (at cost) | |||
| YoY Change | |||
| Treasury Stock Shares | |||
| Shareholders Equity | -$1.496M | -$4.104M | -$4.104M |
| YoY Change | |||
| Total Liabilities & Shareholders Equity | $3.185M | $1.496M | $1.495M |
| YoY Change | 112.98% | -29.19% | -29.22% |
Cashflow Statement
| Concept | 2018 | 2017 Q4 | 2017 |
|---|---|---|---|
| OPERATING ACTIVITIES | |||
| Net Income | -$10.70M | -$2.300M | -$9.547M |
| YoY Change | 12.04% | 3.14% | 18.24% |
| Depreciation, Depletion And Amortization | $50.00K | $10.00K | $30.00K |
| YoY Change | 66.67% | 0.0% | 118.4% |
| Cash From Operating Activities | -$3.891M | -$1.210M | -$4.284M |
| YoY Change | -9.17% | 31.52% | 15.13% |
| INVESTING ACTIVITIES | |||
| Capital Expenditures | -$58.00K | -$20.00K | $28.67K |
| YoY Change | -302.3% | -146.3% | |
| Acquisitions | |||
| YoY Change | |||
| Other Investing Activities | |||
| YoY Change | |||
| Cash From Investing Activities | -$58.00K | -$20.00K | -$29.00K |
| YoY Change | 100.0% | -53.17% | |
| FINANCING ACTIVITIES | |||
| Cash Dividend Paid | |||
| YoY Change | |||
| Common Stock Issuance & Retirement, Net | $839.0K | $511.0K | |
| YoY Change | 64.19% | ||
| Debt Paid & Issued, Net | |||
| YoY Change | |||
| Cash From Financing Activities | 3.642M | 970.0K | 3.373M |
| YoY Change | 7.98% | -13.39% | -15.06% |
| NET CHANGE | |||
| Cash From Operating Activities | -3.891M | -1.210M | -4.284M |
| Cash From Investing Activities | -58.00K | -20.00K | -29.00K |
| Cash From Financing Activities | 3.642M | 970.0K | 3.373M |
| Net Change In Cash | -307.0K | -260.0K | -940.0K |
| YoY Change | -67.34% | -230.0% | -599.56% |
| FREE CASH FLOW | |||
| Cash From Operating Activities | -$3.891M | -$1.210M | -$4.284M |
| Capital Expenditures | -$58.00K | -$20.00K | $28.67K |
| Free Cash Flow | -$3.833M | -$1.190M | -$4.313M |
| YoY Change | -11.12% | 29.35% | 17.87% |
Facts In Submission
| Frame | Concept Type | Concept / XBRL Key | Value | Unit |
|---|---|---|---|---|
| CY2018 | blgo |
Adjustments To Additional Paid In Capital Adjustment Of Warrants
AdjustmentsToAdditionalPaidInCapitalAdjustmentOfWarrants
|
149000 | |
| CY2018Q3 | blgo |
Business Combination Shares Acquired
BusinessCombinationSharesAcquired
|
12755 | |
| CY2018 | blgo |
Cash Provided By Financing Activities
CashProvidedByFinancingActivities
|
3642000 | |
| CY2017 | blgo |
Class Of Warrant Or Right Exercised During Period
ClassOfWarrantOrRightExercisedDuringPeriod
|
510000 | |
| CY2017 | blgo |
Class Of Warrant Or Right Expired During Period
ClassOfWarrantOrRightExpiredDuringPeriod
|
250000 | |
| CY2018 | blgo |
Class Of Warrant Or Right Expired During Period
ClassOfWarrantOrRightExpiredDuringPeriod
|
2683400 | |
| CY2017 | blgo |
Class Of Warrant Or Right Issued During Period
ClassOfWarrantOrRightIssuedDuringPeriod
|
2289703 | |
| CY2018 | blgo |
Class Of Warrant Or Right Issued During Period
ClassOfWarrantOrRightIssuedDuringPeriod
|
7451013 | |
| CY2018Q4 | blgo |
Class Of Warrant Or Right Outstanding Excluding Nonvested Shares
ClassOfWarrantOrRightOutstandingExcludingNonvestedShares
|
26784930 | |
| CY2018Q4 | blgo |
Class Of Warrant Or Right Outstanding Nonvested
ClassOfWarrantOrRightOutstandingNonvested
|
87500 | |
| CY2015Q4 | blgo |
Consulting Services Monthly Payment
ConsultingServicesMonthlyPayment
|
23000 | |
| CY2015Q4 | blgo |
Consulting Services Period Of Services
ConsultingServicesPeriodOfServices
|
P4Y | |
| CY2017 | blgo |
Cumulative Effect Of Change In Account Of Derivative Liability
CumulativeEffectOfChangeInAccountOfDerivativeLiability
|
664000 | |
| CY2018 | blgo |
Cumulative Effect Of Change In Account Of Derivative Liability
CumulativeEffectOfChangeInAccountOfDerivativeLiability
|
||
| CY2017 | blgo |
Cumulative Effect Of New Accounting Principle During The Period
CumulativeEffectOfNewAccountingPrincipleDuringThePeriod
|
664000 | |
| CY2018Q2 | blgo |
Debt Instrument Convertible Conversion Option Percentage Of Additional Funding Required Holders With A Conversion Price Over030
DebtInstrumentConvertibleConversionOptionPercentageOfAdditionalFundingRequiredHoldersWithAConversionPriceOver030
|
0.2 | |
| CY2017 | blgo |
Deemed Dividend For The Change In Accounting For Derivative Liability
DeemedDividendForTheChangeInAccountingForDerivativeLiability
|
-429000 | |
| CY2018 | blgo |
Deemed Dividend For The Change In Accounting For Derivative Liability
DeemedDividendForTheChangeInAccountingForDerivativeLiability
|
-475000 | |
| CY2018 | blgo |
Proceeds From Adjustment Of Warrant
ProceedsFromAdjustmentOfWarrant
|
149000 | |
| CY2017 | blgo |
Deemed Dividends
DeemedDividends
|
344000 | |
| CY2018 | blgo |
Deemed Dividends
DeemedDividends
|
297000 | |
| CY2017 | blgo |
Deferred Offering Cost Expense
DeferredOfferingCostExpense
|
11000 | |
| CY2018 | blgo |
Deferred Offering Cost Expense
DeferredOfferingCostExpense
|
19000 | |
| CY2017Q4 | blgo |
Deferred Offering Costs Noncurrent
DeferredOfferingCostsNoncurrent
|
195000 | |
| CY2018Q4 | blgo |
Deferred Offering Costs Noncurrent
DeferredOfferingCostsNoncurrent
|
176000 | |
| CY2017Q4 | blgo |
Discount On Convertible Notes Payable Current
DiscountOnConvertibleNotesPayableCurrent
|
850000 | |
| CY2018Q4 | blgo |
Discount On Convertible Notes Payable Current
DiscountOnConvertibleNotesPayableCurrent
|
118000 | |
| CY2017Q4 | blgo |
Discount On Convertible Notes Payable Net Of Current Portion
DiscountOnConvertibleNotesPayableNetOfCurrentPortion
|
1257000 | |
| CY2018Q4 | blgo |
Discount On Convertible Notes Payable Net Of Current Portion
DiscountOnConvertibleNotesPayableNetOfCurrentPortion
|
205000 | |
| CY2018Q1 | blgo |
Discount On Notes Payable
DiscountOnNotesPayable
|
49000 | |
| CY2017 | blgo |
Equity Increase Decrease Dividends Deemed Due To A New Accounting Principle Adoption
EquityIncreaseDecreaseDividendsDeemedDueToANewAccountingPrincipleAdoption
|
||
| CY2018 | blgo |
Equity Increase Decrease Dividends Deemed Due To A New Accounting Principle Adoption
EquityIncreaseDecreaseDividendsDeemedDueToANewAccountingPrincipleAdoption
|
||
| CY2017 | blgo |
Extension Expense Debt
ExtensionExpenseDebt
|
||
| CY2018 | blgo |
Extension Expense Debt
ExtensionExpenseDebt
|
745000 | |
| CY2017 | blgo |
Liability Incurred In Acquisition Of Intellectual Property
LiabilityIncurredInAcquisitionOfIntellectualProperty
|
||
| CY2018 | blgo |
Liability Incurred In Acquisition Of Intellectual Property
LiabilityIncurredInAcquisitionOfIntellectualProperty
|
643000 | |
| CY2018 | blgo |
Listing Application Expected Proceeds From Offering
ListingApplicationExpectedProceedsFromOffering
|
7500000 | |
| CY2018 | blgo |
Net Operating Loss Carryforward Expiration Term
NetOperatingLossCarryforwardExpirationTerm
|
P20Y | |
| CY2017 | blgo |
Nonoperating Income Grant Income
NonoperatingIncomeGrantIncome
|
140000 | |
| CY2018 | blgo |
Nonoperating Income Grant Income
NonoperatingIncomeGrantIncome
|
158000 | |
| CY2018Q4 | blgo |
Number Of Wholly Owned Subsidiaries
NumberOfWhollyOwnedSubsidiaries
|
5 | |
| CY2017 | blgo |
Price Range Warrants Exercised
PriceRangeWarrantsExercised
|
0.30 | |
| CY2017 | blgo |
Price Range Warrants Expired
PriceRangeWarrantsExpired
|
0.40 | |
| CY2018 | blgo |
Price Range Warrants Expired
PriceRangeWarrantsExpired
|
0.40 | |
| CY2017 | blgo |
Price Range Warrants Issued
PriceRangeWarrantsIssued
|
0.70 | |
| CY2018 | blgo |
Price Range Warrants Issued
PriceRangeWarrantsIssued
|
0.48 | |
| CY2018Q4 | blgo |
Price Range Warrants Nonvested
PriceRangeWarrantsNonvested
|
0.35 | |
| CY2016Q4 | blgo |
Price Range Warrants Outstanding
PriceRangeWarrantsOutstanding
|
1 | |
| CY2017Q4 | blgo |
Price Range Warrants Outstanding
PriceRangeWarrantsOutstanding
|
1 | |
| CY2018Q4 | blgo |
Price Range Warrants Outstanding
PriceRangeWarrantsOutstanding
|
1 | |
| CY2018Q4 | blgo |
Price Rangewarrants Outstanding Excluding Nonvested
PriceRangewarrantsOutstandingExcludingNonvested
|
1 | |
| CY2017 | blgo |
Proceeds From Adjustment Of Warrant
ProceedsFromAdjustmentOfWarrant
|
||
| CY2017 | blgo |
Stock Issued During Period Value Financing Fees
StockIssuedDuringPeriodValueFinancingFees
|
||
| CY2018 | blgo |
Stock Issued During Period Value Financing Fees
StockIssuedDuringPeriodValueFinancingFees
|
-42000 | |
| CY2017 | blgo |
Stock Issued During Period Value Paid For Interest
StockIssuedDuringPeriodValuePaidForInterest
|
674000 | |
| CY2018 | blgo |
Stock Issued During Period Value Paid For Interest
StockIssuedDuringPeriodValuePaidForInterest
|
-524000 | |
| CY2017 | blgo |
Proceeds From Conversion Inducement
ProceedsFromConversionInducement
|
||
| CY2018 | blgo |
Proceeds From Conversion Inducement
ProceedsFromConversionInducement
|
357000 | |
| CY2017 | blgo |
Proceeds From Sale Of Convertible Notes Payable
ProceedsFromSaleOfConvertibleNotesPayable
|
1799000 | |
| CY2018 | blgo |
Proceeds From Sale Of Convertible Notes Payable
ProceedsFromSaleOfConvertibleNotesPayable
|
705000 | |
| CY2017 | blgo |
Profit Loss Including Deemed Dividends For The Change Accounting For Derivative Liability
ProfitLossIncludingDeemedDividendsForTheChangeAccountingForDerivativeLiability
|
-9547000 | |
| CY2018 | blgo |
Profit Loss Including Deemed Dividends For The Change Accounting For Derivative Liability
ProfitLossIncludingDeemedDividendsForTheChangeAccountingForDerivativeLiability
|
-10696000 | |
| CY2017 | blgo |
Stock Issued During Period Shares Exercise Of Warrants
StockIssuedDuringPeriodSharesExerciseOfWarrants
|
510000 | |
| CY2017 | blgo |
Stock Issued During Period Value Employee Agreement
StockIssuedDuringPeriodValueEmployeeAgreement
|
||
| CY2017 | blgo |
Stock Issued During Period Value Exercise Of Warrants
StockIssuedDuringPeriodValueExerciseOfWarrants
|
153000 | |
| CY2017 | blgo |
Tax Credit Income
TaxCreditIncome
|
71000 | |
| CY2018 | blgo |
Tax Credit Income
TaxCreditIncome
|
73000 | |
| CY2018 | blgo |
Valuation Allowance Percentage
ValuationAllowancePercentage
|
1 | |
| CY2018Q4 | blgo |
Working Capital
WorkingCapital
|
1536000 | |
| CY2018 | dei |
Amendment Flag
AmendmentFlag
|
false | |
| CY2018 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
| CY2018 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2018 | |
| CY2018 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2018-12-31 | |
| CY2018 | dei |
Document Type
DocumentType
|
10-K | |
| CY2019Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
143096624 | |
| CY2018 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
| CY2018Q2 | dei |
Entity Public Float
EntityPublicFloat
|
19657765 | |
| CY2018 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
| CY2018 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
| CY2017Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
224000 | |
| CY2018Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
501000 | |
| CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
88000 | |
| CY2018Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
302000 | |
| CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
94000 | |
| CY2018Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
257000 | |
| CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-62000 | |
| CY2018Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-90000 | |
| CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
97093000 | |
| CY2018Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
110222000 | |
| CY2017 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
1103000 | |
| CY2018 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
1335000 | |
| CY2017 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
1145000 | |
| CY2018 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
795000 | |
| CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
3000 | |
| CY2017 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
3058000 | |
| CY2018 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
2766000 | |
| CY2017Q4 | us-gaap |
Assets
Assets
|
1496000 | |
| CY2018Q4 | us-gaap |
Assets
Assets
|
3185000 | |
| CY2018Q4 | us-gaap |
Assets Current
AssetsCurrent
|
955000 | |
| CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1158000 | |
| CY2018Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
655000 | |
| CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1910000 | |
| CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
990000 | |
| CY2017 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-920000 | |
| CY2018 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-335000 | |
| CY2018Q4 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | |
| CY2016Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
20035114 | |
| CY2017Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
22104817 | |
| CY2018Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
26872430 | |
| CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
| CY2018Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
| CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.00067 | |
| CY2018Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.00067 | |
| CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | |
| CY2018Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | |
| CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
104164465 | |
| CY2018Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
141466071 | |
| CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
70000 | |
| CY2018Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
95000 | |
| CY2017 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-9098000 | |
| CY2018 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-10249000 | |
| CY2017 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-429000 | |
| CY2018 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-475000 | |
| CY2017 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-9527000 | |
| CY2018 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-10724000 | |
| CY2018 | 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=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: left; text-indent: 36pt;"><div style="display: inline; font-weight: bold;"><div style="display: inline; text-decoration: underline;"><div style="display: inline; font-style: italic;">Credit Concentration</div></div></div></div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: left; text-indent: 36pt;">We have a limited number of customers that account for significant portions of our revenue. During the years ended <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> December 31, 2017 </div>and <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">2018,</div> we had <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">three</div> and <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">one</div> customer that each accounted for more than <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">10%</div> of consolidated revenues in the respective periods, as follows:</div> <div style=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:left;text-indent:Infinity%;"> </div> <hr style="height: 1px; color: #000000; background-color: #000000; width: 100%; border: none; margin: 3pt 0" /> <div> <table style="; font-size: 10pt; font-family: "Times New Roman", Times, serif; text-indent: 0px; min-width: 700px;" cellspacing="0" cellpadding="0" border="0"> <tr style="vertical-align: bottom;"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: right;"><div style="display: inline; font-weight: bold;"><div style="display: inline; font-weight: bold;">2017</div></div></div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: right;"><div style="display: inline; font-weight: bold;"><div style="display: inline; font-weight: bold;">2018</div></div></div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; padding-bottom: 1px; border-bottom: thin solid rgb(0, 0, 0);"> </td> </tr> <tr style="vertical-align: bottom; background-color: rgb(204, 238, 255);"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; width: 70%;"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;">Customer A</div> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">27</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> </div><div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: right;"><10</div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;">%</td> </tr> <tr style="vertical-align: bottom; background-color: rgb(255, 255, 255);"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;">Customer B</div> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">24</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">33</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> </tr> <tr style="vertical-align: bottom; background-color: rgb(204, 238, 255);"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: thin solid rgb(0, 0, 0);"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;">Customer C</div> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; padding-bottom: 1px; border-bottom: thin solid rgb(0, 0, 0);"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">11</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);" nowrap="nowrap">%</td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> </div><div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: right;"><10</div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; padding-bottom: 1px; border-bottom: thin solid rgb(0, 0, 0);">%</td> </tr> </table> </div> <div style=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:left;text-indent:Infinity%;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: left; text-indent: 36pt;">We had <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">five</div> customers that each accounted for more than <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">10%</div> of consolidated accounts receivable at <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> December </div><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">31,</div> <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">2017</div> and <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">two</div> customers at <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> December 31, 2018 </div>as follows:</div> <div style=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:left;text-indent:Infinity%;"> </div> <hr style="height: 1px; color: #000000; background-color: #000000; width: 100%; border: none; margin: 3pt 0" /> <div> <table style="; font-size: 10pt; font-family: "Times New Roman", Times, serif; text-indent: 0px; min-width: 700px;" cellspacing="0" cellpadding="0" border="0"> <tr style="vertical-align: bottom;"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: right;"><div style="display: inline; font-weight: bold;"><div style="display: inline; font-weight: bold;">2017</div></div></div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: right;"><div style="display: inline; font-weight: bold;"><div style="display: inline; font-weight: bold;">2018</div></div></div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; padding-bottom: 1px; border-bottom: thin solid rgb(0, 0, 0);"> </td> </tr> <tr style="vertical-align: bottom; background-color: rgb(204, 238, 255);"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; width: 70%;"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;">Customer X</div> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">19</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">12</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> </tr> <tr style="vertical-align: bottom; background-color: rgb(255, 255, 255);"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;">Customer Y</div> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">10</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">31</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> </tr> <tr style="vertical-align: bottom; background-color: rgb(204, 238, 255);"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;">Customer Z</div> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">12</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> </div><div style=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:right;"><10</div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;">%</td> </tr> <tr style="vertical-align: bottom; background-color: rgb(255, 255, 255);"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;">Customer AA</div> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">12</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;" nowrap="nowrap">%</td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt;"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> </div><div style=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:right;"><10</div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt;">%</td> </tr> <tr style="vertical-align: bottom; background-color: rgb(204, 238, 255);"> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;">Customer BB</div> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td style="width: 12%; text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">10</div></td> <td style="width: 1%; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);" nowrap="nowrap">%</td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; border-bottom: 1px solid rgb(0, 0, 0);"> </td> <td colspan="2" style="text-align: right; font-family: "Times New Roman", Times, serif; font-size: 10pt; margin-left: 0pt; border-bottom: 1px solid rgb(0, 0, 0);"><div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> </div><div style=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:right;"><10</div> </td> <td style="font-family: "Times New Roman", Times, serif; font-size: 10pt; padding-bottom: 1px; border-bottom: thin solid rgb(0, 0, 0);">%</td> </tr> </table> </div></div></div></div></div> | |
| CY2018Q4 | us-gaap |
Contractual Obligation
ContractualObligation
|
1100000 | |
| CY2017Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
1539000 | |
| CY2018Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
285000 | |
| CY2017Q4 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
6788000 | |
| CY2017Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
5249000 | |
| CY2018Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
1365000 | |
| CY2017 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
323000 | |
| CY2018 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
743000 | |
| CY2017 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
323000 | |
| CY2018 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
743000 | |
| CY2018 | us-gaap |
Debt Conversion Converted Instrument Shares Issued1
DebtConversionConvertedInstrumentSharesIssued1
|
6190000 | |
| CY2018 | us-gaap |
Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
|
4626000 | |
| CY2017Q4 | us-gaap |
Debt Current
DebtCurrent
|
5249000 | |
| CY2018Q4 | us-gaap |
Debt Current
DebtCurrent
|
2195000 | |
| CY2017Q4 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
6788000 | |
| CY2018Q4 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
3487000 | |
| CY2018Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards Domestic
DeferredTaxAssetsOperatingLossCarryforwardsDomestic
|
11100000 | |
| CY2018Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards State And Local
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal
|
4600000 | |
| CY2017 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
30000 | |
| CY2018 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
50000 | |
| CY2017 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
30000 | |
| CY2018 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
50000 | |
| CY2017 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.10 | |
| CY2018 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.09 | |
| CY2017 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
20000 | |
| CY2018 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-28000 | |
| CY2018 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | |
| CY2017Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
85000 | |
| CY2018Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
77000 | |
| CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
||
| CY2018Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1893000 | |
| CY2017 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
||
| CY2018 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-745000 | |
| CY2017 | us-gaap |
Gross Profit
GrossProfit
|
193000 | |
| CY2018 | us-gaap |
Gross Profit
GrossProfit
|
621000 | |
| CY2017 | us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | |
| CY2018 | us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | |
| CY2017 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
5000 | |
| CY2018 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
13000 | |
| CY2017 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
114000 | |
| CY2018 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
284000 | |
| CY2017 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
29000 | |
| CY2018 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
163000 | |
| CY2017 | us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
-80000 | |
| CY2018 | us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
||
| CY2017 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
20000 | |
| CY2018 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-28000 | |
| CY2017 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
22000 | |
| CY2018 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-1000 | |
| CY2017 | us-gaap |
Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
|
||
| CY2018 | us-gaap |
Induced Conversion Of Convertible Debt Expense
InducedConversionOfConvertibleDebtExpense
|
276000 | |
| CY2017 | us-gaap |
Interest Expense
InterestExpense
|
3862000 | |
| CY2018 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
3862000 | |
| CY2017 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
3494000 | |
| CY2017 | us-gaap |
Interest Paid Net
InterestPaidNet
|
9000 | |
| CY2018 | us-gaap |
Interest Paid Net
InterestPaidNet
|
54000 | |
| CY2017Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
51000 | |
| CY2018Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
122000 | |
| CY2017Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
20000 | |
| CY2018Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
12000 | |
| CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
54000 | |
| CY2018Q4 | us-gaap |
Inventory Net
InventoryNet
|
26000 | |
| CY2018 | us-gaap |
Interest Expense
InterestExpense
|
3494000 | |
| CY2017Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
34000 | |
| CY2018Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
14000 | |
| CY2018Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
3000 | |
| CY2017Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
3000 | |
| CY2017 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
421000 | |
| CY2018 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
898000 | |
| CY2017 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
183000 | |
| CY2018 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
213000 | |
| CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
4905000 | |
| CY2018Q4 | us-gaap |
Liabilities
Liabilities
|
4308000 | |
| CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1496000 | |
| CY2018Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3185000 | |
| CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4216000 | |
| CY2018Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2491000 | |
| CY2017Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
||
| CY2018Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
430000 | |
| CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1539000 | |
| CY2018Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1292000 | |
| CY2017Q4 | us-gaap |
Minority Interest
MinorityInterest
|
695000 | |
| CY2018Q4 | us-gaap |
Minority Interest
MinorityInterest
|
373000 | |
| CY2017 | us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
40000 | |
| CY2017 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3373000 | |
| CY2018 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3642000 | |
| CY2017 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-29000 | |
| CY2018 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-58000 | |
| CY2018 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3891000 | |
| CY2017 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-4284000 | |
| CY2017 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-9118000 | |
| CY2018 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-10221000 | |
| CY2017 | us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
1020000 | |
| CY2018 | us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
1005000 | |
| CY2017 | us-gaap |
Notes Issued1
NotesIssued1
|
||
| CY2018 | us-gaap |
Notes Issued1
NotesIssued1
|
1250000 | |
| CY2018Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
231000 | |
| CY2018Q4 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
58500000 | |
| CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
34000 | |
| CY2018Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
35000 | |
| CY2017 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
20000 | |
| CY2018 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-28000 | |
| CY2017 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-3651000 | |
| CY2018 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-4284000 | |
| CY2017 | us-gaap |
Other Significant Noncash Transaction Value Of Consideration Given1
OtherSignificantNoncashTransactionValueOfConsiderationGiven1
|
3006000 | |
| CY2018 | us-gaap |
Other Significant Noncash Transaction Value Of Consideration Given1
OtherSignificantNoncashTransactionValueOfConsiderationGiven1
|
795000 | |
| CY2017Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
||
| CY2018Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
400000 | |
| CY2018 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
4 | |
| CY2017 | us-gaap |
Operating Expenses
OperatingExpenses
|
6089000 | |
| CY2018 | us-gaap |
Operating Expenses
OperatingExpenses
|
7033000 | |
| CY2017 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5896000 | |
| CY2018 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6412000 | |
| CY2018Q4 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
460000 | |
| CY2018Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
229000 | |
| CY2017 | us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
674000 | |
| CY2018 | us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
524000 | |
| CY2018 | us-gaap |
Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
|
417000 | |
| CY2017 | us-gaap |
Payments To Acquire Machinery And Equipment
PaymentsToAcquireMachineryAndEquipment
|
29000 | |
| CY2018 | us-gaap |
Payments To Acquire Machinery And Equipment
PaymentsToAcquireMachineryAndEquipment
|
58000 | |
| CY2017 | us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
40000 | |
| CY2018 | us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
||
| CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.00067 | |
| CY2018Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.00067 | |
| CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
| CY2018Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
| CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
| CY2018Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
| CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
| CY2018Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
| CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
| CY2018Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
| CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
20000 | |
| CY2018Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
17000 | |
| CY2017 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
511000 | |
| CY2018 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
839000 | |
| CY2017 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
750000 | |
| CY2018 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
1005000 | |
| CY2017 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
250000 | |
| CY2018 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
430000 | |
| CY2017 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
||
| CY2018 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
400000 | |
| CY2017 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
153000 | |
| CY2018 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
||
| CY2018 | us-gaap |
Profit Loss
ProfitLoss
|
-10696000 | |
| CY2017 | us-gaap |
Profit Loss
ProfitLoss
|
-9547000 | |
| CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
109000 | |
| CY2018Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
126000 | |
| CY2017 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
3000 | |
| CY2018 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
||
| CY2017 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
50000 | |
| CY2018 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
||
| CY2017 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
||
| CY2018 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
243000 | |
| CY2017 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1630000 | |
| CY2018 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1719000 | |
| CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-101205000 | |
| CY2018Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-111723000 | |
| CY2018 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
1364000 | |
| CY2017 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
516000 | |
| CY2018Q4 | us-gaap |
Shares Issued Price Per Share
SharesIssuedPricePerShare
|
0.25 | |
| CY2018Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
35000 | |
| CY2017 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4429000 | |
| CY2018 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
5264000 | |
| CY2017 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1103000 | |
| CY2018 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1335000 | |
| CY2017 | us-gaap |
Share Based Goods And Nonemployee Services Transaction Valuation Method Expected Term1
ShareBasedGoodsAndNonemployeeServicesTransactionValuationMethodExpectedTerm1
|
||
| CY2018 | us-gaap |
Share Based Goods And Nonemployee Services Transaction Valuation Method Expected Term1
ShareBasedGoodsAndNonemployeeServicesTransactionValuationMethodExpectedTerm1
|
||
| CY2018Q1 | us-gaap |
Share Price
SharePrice
|
0.3147 | |
| CY2019Q1 | us-gaap |
Share Price
SharePrice
|
0.223 | |
| CY2018 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
||
| CY2017 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
892000 | |
| CY2018 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
6190000 | |
| CY2018 | us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
632000 | |
| CY2017 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
462000 | |
| CY2018 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
908000 | |
| CY2017 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
511000 | |
| CY2018 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
839000 | |
| CY2017 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
||
| CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-4104000 | |
| CY2018Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1496000 | |
| CY2017Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-3409000 | |
| CY2018Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-1123000 | |
| CY2016Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-770000 | |
| CY2018 | 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=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: left; text-indent: 36pt;"><div style="display: inline; font-weight: bold;"><div style="display: inline; text-decoration: underline;"><div style="display: inline; font-style: italic;">Use of Estimates </div></div></div></div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: left; text-indent: 36pt;">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, the disclosure of contingent assets and liabilities at the date of the financial statements, and revenues and expenses during the period reported. Actual results could differ from those estimates. Estimates are used when accounting for stock-based transactions, debt transactions, derivative liabilities, allowance for bad debt, asset depreciation and amortization, among others.</div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt; text-align: left; text-indent: 36pt;">The methods, estimates and judgments we use in applying these most critical accounting policies have a significant impact on the results of our financial statements.</div></div></div></div></div> | |
| CY2017 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
98941169 | |
| CY2018 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
122000940 |
