2018 Q1 Form 10-Q Financial Statement
#000107997318000313 Filed on May 10, 2018
Income Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
Revenue | ||
YoY Change | ||
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $960.0K | $400.0K |
YoY Change | 140.0% | -20.0% |
% of Gross Profit | ||
Research & Development | $680.4K | $85.80K |
YoY Change | 693.03% | 35.39% |
% of Gross Profit | ||
Depreciation & Amortization | $436.00 | $502.00 |
YoY Change | -13.15% | -99.27% |
% of Gross Profit | ||
Operating Expenses | $1.638M | $487.7K |
YoY Change | 235.83% | -23.08% |
Operating Profit | -$1.638M | -$487.7K |
YoY Change | 235.83% | -22.63% |
Interest Expense | $84.71K | $94.64K |
YoY Change | -10.49% | 6.13% |
% of Operating Profit | ||
Other Income/Expense, Net | -$92.71K | -$94.64K |
YoY Change | -2.04% | 6.13% |
Pretax Income | -$1.730M | -$580.0K |
YoY Change | 198.28% | -19.44% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$1.730M | -$582.3K |
YoY Change | 197.17% | -18.95% |
Net Earnings / Revenue | ||
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$70.70K | -$24.84K |
COMMON SHARES | ||
Basic Shares Outstanding | 24.47M | 23.35M |
Diluted Shares Outstanding | 24.47M |
Balance Sheet
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $40.00K | $40.00K |
YoY Change | 0.0% | -33.33% |
Cash & Equivalents | $40.40K | $35.92K |
Short-Term Investments | ||
Other Short-Term Assets | $0.00 | $10.00K |
YoY Change | -100.0% | -66.67% |
Inventory | ||
Prepaid Expenses | $4.105K | $6.736K |
Receivables | ||
Other Receivables | $1.000K | $1.580K |
Total Short-Term Assets | $45.51K | $44.23K |
YoY Change | 2.88% | -60.52% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $1.884K | $2.752K |
YoY Change | -31.54% | -99.84% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | ||
YoY Change | ||
Total Long-Term Assets | $1.884K | $2.752K |
YoY Change | -31.54% | -99.84% |
TOTAL ASSETS | ||
Total Short-Term Assets | $45.51K | $44.23K |
Total Long-Term Assets | $1.884K | $2.752K |
Total Assets | $47.39K | $46.99K |
YoY Change | 0.87% | -97.49% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $950.0K | $900.0K |
YoY Change | 5.56% | -41.18% |
Accrued Expenses | ||
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $20.00K | $3.370M |
YoY Change | -99.41% | |
Long-Term Debt Due | $8.970M | $8.740M |
YoY Change | 2.63% | 12.77% |
Total Short-Term Liabilities | $10.31M | $15.01M |
YoY Change | -31.28% | 39.55% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $3.500M | $0.00 |
YoY Change | -100.0% | |
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $3.500M | $0.00 |
YoY Change | -100.0% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $10.31M | $15.01M |
Total Long-Term Liabilities | $3.500M | $0.00 |
Total Liabilities | $13.81M | $15.01M |
YoY Change | -7.96% | 7.16% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$121.4M | -$118.2M |
YoY Change | 2.77% | 3.62% |
Common Stock | $0.00 | $0.00 |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$13.82M | -$15.02M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $47.39K | $46.99K |
YoY Change | 0.87% | -97.49% |
Cashflow Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$1.730M | -$582.3K |
YoY Change | 197.17% | -18.95% |
Depreciation, Depletion And Amortization | $436.00 | $502.00 |
YoY Change | -13.15% | -99.27% |
Cash From Operating Activities | -$130.0K | -$100.0K |
YoY Change | 30.0% | -44.44% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $0.00 | |
YoY Change | -100.0% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | $0.00 | |
YoY Change | -100.0% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 150.0K | 140.0K |
YoY Change | 7.14% | 133.33% |
NET CHANGE | ||
Cash From Operating Activities | -130.0K | -100.0K |
Cash From Investing Activities | 0.000 | |
Cash From Financing Activities | 150.0K | 140.0K |
Net Change In Cash | 20.00K | 40.00K |
YoY Change | -50.0% | -130.77% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$130.0K | -$100.0K |
Capital Expenditures | $0.00 | |
Free Cash Flow | -$100.0K | |
YoY Change | -41.18% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
bnet |
Adjustments To Additional Paid In Capital Related Party Debt Extinguishment
AdjustmentsToAdditionalPaidInCapitalRelatedPartyDebtExtinguishment
|
1685252 | ||
bnet |
Class Of Warrant Or Right Issued During Period
ClassOfWarrantOrRightIssuedDuringPeriod
|
3460000 | ||
bnet |
Common Stock Conversions Inducements
CommonStockConversionsInducements
|
8000 | ||
bnet |
Adjustment To Additional Paid In Capital Modification Of Warrants
AdjustmentToAdditionalPaidInCapitalModificationOfWarrants
|
296852 | ||
bnet |
Adjustment To Additional Paid In Capital Modification Ofoptions
AdjustmentToAdditionalPaidInCapitalModificationOfoptions
|
349656 | ||
bnet |
Common Stock Conversions Inducements
CommonStockConversionsInducements
|
|||
CY2018Q1 | bnet |
Common Stock Conversions Inducements
CommonStockConversionsInducements
|
8000 | |
CY2017Q1 | bnet |
Common Stock Conversions Inducements
CommonStockConversionsInducements
|
||
bnet |
Common Stock Voting Rights Votes Per Share
CommonStockVotingRightsVotesPerShare
|
1 | ||
CY2018Q1 | bnet |
Computers And Office Equipment Gross
ComputersAndOfficeEquipmentGross
|
171613 | |
CY2017Q2 | bnet |
Computers And Office Equipment Gross
ComputersAndOfficeEquipmentGross
|
171613 | |
bnet |
Deferred Compensation Consecutive Trading Days
DeferredCompensationConsecutiveTradingDays
|
P10D | ||
bnet |
Deferred Compensation Conversion Days
DeferredCompensationConversionDays
|
P5D | ||
bnet |
Deferred Compensation Forgiven Related Parties
DeferredCompensationForgivenRelatedParties
|
1685252 | ||
bnet |
Deferred Compensation Forgiven Related Parties
DeferredCompensationForgivenRelatedParties
|
|||
bnet |
Deferred Compensation Liability Amount Cancelled
DeferredCompensationLiabilityAmountCancelled
|
2403832 | ||
CY2013Q2 | bnet |
Extension Of Exercise Period Annual Payment Per Option Or Warrant
ExtensionOfExercisePeriodAnnualPaymentPerOptionOrWarrant
|
0.05 | |
bnet |
Gain Loss On Extinguishment Of Liabilities
GainLossOnExtinguishmentOfLiabilities
|
718580 | ||
bnet |
Gain Loss On Extinguishment Of Liabilities
GainLossOnExtinguishmentOfLiabilities
|
|||
CY2018Q1 | bnet |
Gain Loss On Extinguishment Of Liabilities
GainLossOnExtinguishmentOfLiabilities
|
||
CY2017Q1 | bnet |
Gain Loss On Extinguishment Of Liabilities
GainLossOnExtinguishmentOfLiabilities
|
||
CY2018Q1 | bnet |
Interest Rate On Deferred Compensation
InterestRateOnDeferredCompensation
|
0.04 | |
CY2018Q1 | bnet |
Loans Payable Current Including Accrued Interest And Late Charges
LoansPayableCurrentIncludingAccruedInterestAndLateCharges
|
8970818 | |
CY2017Q2 | bnet |
Loans Payable Current Including Accrued Interest And Late Charges
LoansPayableCurrentIncludingAccruedInterestAndLateCharges
|
8796322 | |
bnet |
Proceeds From The Sale Of Units
ProceedsFromTheSaleOfUnits
|
306997 | ||
bnet |
Proceeds From The Sale Of Units
ProceedsFromTheSaleOfUnits
|
249628 | ||
bnet |
Sale Of Units Value
SaleOfUnitsValue
|
306997 | ||
bnet |
Sharebased Compensation Arrangement By Sharebased Payment Award Plan Modification Noncash Compensation Expense
SharebasedCompensationArrangementBySharebasedPaymentAwardPlanModificationNoncashCompensationExpense
|
296852 | ||
CY2017Q4 | bnet |
Shares Held By Subsidiaries
SharesHeldBySubsidiaries
|
704309 | |
CY2016Q4 | bnet |
Shares Held By Subsidiaries
SharesHeldBySubsidiaries
|
704309 | |
CY2017Q2 | bnet |
Shares Held By Subsidiaries
SharesHeldBySubsidiaries
|
704309 | |
CY2016Q2 | bnet |
Shares Held By Subsidiaries
SharesHeldBySubsidiaries
|
704309 | |
bnet |
Warrants Exercised For Common Stock
WarrantsExercisedForCommonStock
|
48001 | ||
bnet |
Warrants Subscribed But Unissued Subscriptions Receivable
WarrantsSubscribedButUnissuedSubscriptionsReceivable
|
134650 | ||
bnet |
Warrants Subscribed But Unissued Subscriptions Receivable
WarrantsSubscribedButUnissuedSubscriptionsReceivable
|
40000 | ||
bnet |
Weighted Average Exercise Price For Outstanding Warrants
WeightedAverageExercisePriceForOutstandingWarrants
|
1.07 | ||
CY2018Q1 | bnet |
Weighted Average Number Of Shares Issued During Period
WeightedAverageNumberOfSharesIssuedDuringPeriod
|
158184 | |
CY2017Q1 | bnet |
Weighted Average Number Of Shares Issued During Period
WeightedAverageNumberOfSharesIssuedDuringPeriod
|
268927 | |
bnet |
Weighted Average Number Of Shares Issued During Period
WeightedAverageNumberOfSharesIssuedDuringPeriod
|
209903 | ||
bnet |
Weighted Average Number Of Shares Issued During Period
WeightedAverageNumberOfSharesIssuedDuringPeriod
|
249827 | ||
bnet |
Weighted Average Remaining Contractual Life For Outstanding Warrants
WeightedAverageRemainingContractualLifeForOutstandingWarrants
|
P3Y219D | ||
CY2018Q1 | bnet |
Weighted Average Shares For Fully Vested Stock Bonuses
WeightedAverageSharesForFullyVestedStockBonuses
|
||
CY2017Q1 | bnet |
Weighted Average Shares For Fully Vested Stock Bonuses
WeightedAverageSharesForFullyVestedStockBonuses
|
||
bnet |
Weighted Average Shares For Fully Vested Stock Bonuses
WeightedAverageSharesForFullyVestedStockBonuses
|
|||
bnet |
Weighted Average Shares For Fully Vested Stock Bonuses
WeightedAverageSharesForFullyVestedStockBonuses
|
289051 | ||
CY2018Q1 | bnet |
Working Capital
WorkingCapital
|
-10267000 | |
CY2018Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
946590 | |
CY2017Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
865841 | |
CY2018Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2793869 | |
CY2017Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2792561 | |
CY2018Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
107801537 | |
CY2017Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
103540352 | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1391671 | ||
us-gaap |
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
14875 | ||
us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
48350 | ||
CY2018Q1 | us-gaap |
Assets
Assets
|
47392 | |
CY2017Q2 | us-gaap |
Assets
Assets
|
84530 | |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
45508 | |
CY2017Q2 | us-gaap |
Assets Current
AssetsCurrent
|
81338 | |
CY2018Q1 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
401470 | |
CY2017Q2 | us-gaap |
Buildings And Improvements Gross
BuildingsAndImprovementsGross
|
401470 | |
CY2017Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
72932 | |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
170194 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
40403 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
35917 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
23784363 | |
CY2016Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
23573057 | |
CY2018Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24623085 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-32529 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-134277 | ||
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
12200000 | |
CY2017Q1 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
100000 | |
CY2018Q1 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0 | |
CY2017Q2 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0 | |
CY2018Q1 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
174650 | |
CY2017Q2 | us-gaap |
Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
40000 | |
CY2018Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2017Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2018Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
25327394 | |
CY2017Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
24748213 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
25011939 | |
CY2017Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24043904 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
24307630 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
23080054 | |
CY2016Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22868748 | |
CY2018Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
||
CY2017Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
||
CY2009Q1 | us-gaap |
Construction Loan
ConstructionLoan
|
7750000 | |
CY2018Q1 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
3498901 | |
CY2017Q2 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
3316060 | |
CY2018Q1 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
||
CY2017Q2 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
88927 | |
CY2018Q1 | us-gaap |
Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
|
345929 | |
CY2017Q1 | us-gaap |
Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
|
1962885 | |
CY2017Q2 | us-gaap |
Deferred Compensation Liability Current
DeferredCompensationLiabilityCurrent
|
2107262 | |
CY2018Q1 | us-gaap |
Depreciation
Depreciation
|
436 | |
CY2017Q1 | us-gaap |
Depreciation
Depreciation
|
502 | |
us-gaap |
Depreciation
Depreciation
|
1308 | ||
us-gaap |
Depreciation
Depreciation
|
1507 | ||
CY2018Q1 | us-gaap |
Due To Officers Or Stockholders Current
DueToOfficersOrStockholdersCurrent
|
18000 | |
CY2017Q2 | us-gaap |
Due To Officers Or Stockholders Current
DueToOfficersOrStockholdersCurrent
|
||
CY2018Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.07 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.02 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.11 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.08 | ||
CY2018Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
0 | |
CY2018Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
956826 | |
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
401346 | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2077519 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1352734 | ||
CY2016 | us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
1684562 | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
80749 | ||
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
133171 | ||
us-gaap |
Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
|
610200 | ||
us-gaap |
Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
|
627200 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-2321 | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-8504 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
|||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-7500 | ||
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
84714 | |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
94640 | |
us-gaap |
Interest Expense
InterestExpense
|
276815 | ||
us-gaap |
Interest Expense
InterestExpense
|
281969 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
|||
us-gaap |
Interest Paid Net
InterestPaidNet
|
|||
CY2018Q1 | us-gaap |
Liabilities
Liabilities
|
13811138 | |
CY2017Q2 | us-gaap |
Liabilities
Liabilities
|
15203812 | |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
47392 | |
CY2017Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
84530 | |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
10312237 | |
CY2017Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
11887752 | |
CY2018Q1 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
2222670 | |
CY2017Q2 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
2222670 | |
CY2018Q1 | us-gaap |
Minority Interest
MinorityInterest
|
54846 | |
CY2017Q2 | us-gaap |
Minority Interest
MinorityInterest
|
57332 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
350123 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
265766 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-382652 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-400043 | ||
CY2018Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-1472 | |
CY2017Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-508 | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-2486 | ||
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-1904 | ||
CY2018Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1728940 | |
CY2017Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-581782 | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-2768513 | ||
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1958433 | ||
CY2018Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-92714 | |
CY2017Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-94640 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
433765 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-281969 | ||
CY2018Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
1637698 | |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
487650 | |
us-gaap |
Operating Expenses
OperatingExpenses
|
3204764 | ||
us-gaap |
Operating Expenses
OperatingExpenses
|
1678368 | ||
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1637698 | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-487650 | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3204764 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1678368 | ||
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
303189 | ||
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
308347 | ||
CY2018Q1 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
1000 | |
CY2017Q2 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
1980 | |
us-gaap |
Other Significant Noncash Transaction Value Of Consideration Given1
OtherSignificantNoncashTransactionValueOfConsiderationGiven1
|
|||
us-gaap |
Other Significant Noncash Transaction Value Of Consideration Given1
OtherSignificantNoncashTransactionValueOfConsiderationGiven1
|
140502 | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
14875 | ||
us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
14212 | ||
CY2018Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
4105 | |
CY2017Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
6426 | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
|||
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
22850 | ||
CY2017 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
452000 | |
CY2016 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
761000 | |
us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
307000 | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
30500 | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
|||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
40001 | ||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
|||
CY2017 | us-gaap |
Profit Loss
ProfitLoss
|
-2463000 | |
CY2016 | us-gaap |
Profit Loss
ProfitLoss
|
-4522000 | |
us-gaap |
Profit Loss
ProfitLoss
|
-2770999 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-1960337 | ||
CY2018Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-1730412 | |
CY2017Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-582290 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
2795753 | |
CY2017Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
2795753 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1884 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
365312 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
2647500 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
294500 | ||
CY2017Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3192 | |
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
12500 | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
|||
CY2018Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
680436 | |
CY2017Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
85802 | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1125937 | ||
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
324127 | ||
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-121445479 | |
CY2017Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-118676966 | |
CY2018Q1 | us-gaap |
Revenues
Revenues
|
||
CY2017Q1 | us-gaap |
Revenues
Revenues
|
||
us-gaap |
Revenues
Revenues
|
|||
us-gaap |
Revenues
Revenues
|
|||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2101160 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
481565 | ||
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
6827225 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
1.11 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
23348981 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24253807 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
23407626 | ||
CY2017Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
4545037 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.52 | ||
CY2017Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
176575 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
||
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
6827225 | |
CY2017Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.42 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.11 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
|||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0.76 | ||
CY2018Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
|
||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P4Y | ||
CY2017Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
25000 | |
CY2018Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
||
CY2017Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
0.46 | |
CY2018Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
||
CY2017 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P2Y328D | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P4Y | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested In Period Fair Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1
|
1376250 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested In Period Fair Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1
|
151770 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares
|
2672500 | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateFairValue
|
0.51 | ||
us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
18849 | ||
us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
14631 | ||
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-13818592 | |
CY2017Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-15176614 | |
CY2017Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-15119282 | |
CY2018Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-13763746 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
24465814 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
23348981 | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
24253807 | ||
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
23407626 | ||
CY2018Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
24465814 |