2016 Q4 Form 10-Q Financial Statement

#000114420417007073 Filed on February 09, 2017

View on sec.gov

Income Statement

Concept 2016 Q4 2015 Q4
Revenue $1.028M $1.189M
YoY Change -13.54% 11.58%
Cost Of Revenue $1.029M $1.162M
YoY Change -11.45% 5.3%
Gross Profit -$1.000K $30.00K
YoY Change -103.33% -179.02%
Gross Profit Margin -0.1% 2.52%
Selling, General & Admin $1.376M $1.379M
YoY Change -0.22% 63.83%
% of Gross Profit 4596.67%
Research & Development $150.0K $58.00K
YoY Change 158.62% -58.76%
% of Gross Profit 193.33%
Depreciation & Amortization $20.00K $137.5K
YoY Change -85.46% 1.74%
% of Gross Profit 458.44%
Operating Expenses $1.478M $1.437M
YoY Change 2.85% 46.28%
Operating Profit -$1.479M -$1.410M
YoY Change 4.89% 38.19%
Interest Expense $30.00K $0.00
YoY Change
% of Operating Profit
Other Income/Expense, Net $29.00K $99.00K
YoY Change -70.71% -12.67%
Pretax Income -$1.450M -$1.310M
YoY Change 10.69% 43.96%
Income Tax
% Of Pretax Income
Net Earnings -$1.450M -$1.312M
YoY Change 10.52% 44.66%
Net Earnings / Revenue -141.05% -110.34%
Basic Earnings Per Share
Diluted Earnings Per Share -$26.35K -$23.81K
COMMON SHARES
Basic Shares Outstanding 55.02M shares 55.01M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2016 Q4 2015 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $11.95M $12.60M
YoY Change -5.16% 10.72%
Cash & Equivalents $6.668M $679.0K
Short-Term Investments $5.280M $11.92M
Other Short-Term Assets $220.0K $220.0K
YoY Change 0.0% 0.0%
Inventory $380.0K $476.7K
Prepaid Expenses
Receivables $630.0K $980.0K
Other Receivables $0.00 $8.715K
Total Short-Term Assets $13.18M $14.28M
YoY Change -7.73% 11.37%
LONG-TERM ASSETS
Property, Plant & Equipment $779.0K $335.8K
YoY Change 132.02% -55.9%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $0.00 $5.160M
YoY Change -100.0% -48.91%
Other Assets $278.0K $233.0K
YoY Change 19.31% -7.13%
Total Long-Term Assets $1.806M $6.461M
YoY Change -72.05% -45.06%
TOTAL ASSETS
Total Short-Term Assets $13.18M $14.28M
Total Long-Term Assets $1.806M $6.461M
Total Assets $14.99M $20.74M
YoY Change -27.76% -15.62%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $310.0K $680.0K
YoY Change -54.41% 38.78%
Accrued Expenses $560.0K $400.0K
YoY Change 40.0% -11.11%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $871.0K $1.079M
YoY Change -19.26% 14.53%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00
YoY Change
Other Long-Term Liabilities $550.0K $1.110M
YoY Change -50.45% -0.89%
Total Long-Term Liabilities $550.0K $1.110M
YoY Change -50.45% -0.89%
TOTAL LIABILITIES
Total Short-Term Liabilities $871.0K $1.079M
Total Long-Term Liabilities $550.0K $1.110M
Total Liabilities $1.418M $2.193M
YoY Change -35.34% 6.6%
SHAREHOLDERS EQUITY
Retained Earnings -$69.39M -$64.06M
YoY Change 8.32% 7.23%
Common Stock $82.96M $82.62M
YoY Change 0.4% 150441.23%
Preferred Stock
YoY Change
Treasury Stock (at cost) $8.390K
YoY Change 0.0%
Treasury Stock Shares 13.20K shares
Shareholders Equity $13.57M $18.55M
YoY Change
Total Liabilities & Shareholders Equity $14.99M $20.74M
YoY Change -27.76% -15.62%

Cashflow Statement

Concept 2016 Q4 2015 Q4
OPERATING ACTIVITIES
Net Income -$1.450M -$1.312M
YoY Change 10.52% 44.66%
Depreciation, Depletion And Amortization $20.00K $137.5K
YoY Change -85.46% 1.74%
Cash From Operating Activities -$1.660M -$810.0K
YoY Change 104.94% 30.65%
INVESTING ACTIVITIES
Capital Expenditures -$90.00K -$30.00K
YoY Change 200.0% -25.0%
Acquisitions
YoY Change
Other Investing Activities -$30.00K -$50.00K
YoY Change -40.0% -28.57%
Cash From Investing Activities -$120.0K -$80.00K
YoY Change 50.0% -27.27%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -10.00K -10.00K
YoY Change 0.0% 0.0%
NET CHANGE
Cash From Operating Activities -1.660M -810.0K
Cash From Investing Activities -120.0K -80.00K
Cash From Financing Activities -10.00K -10.00K
Net Change In Cash -1.790M -900.0K
YoY Change 98.89% 21.62%
FREE CASH FLOW
Cash From Operating Activities -$1.660M -$810.0K
Capital Expenditures -$90.00K -$30.00K
Free Cash Flow -$1.570M -$780.0K
YoY Change 101.28% 34.48%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2016Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
224000 USD
CY2016Q2 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
304000 USD
CY2016Q4 us-gaap Assets Current
AssetsCurrent
13179000 USD
CY2016Q2 us-gaap Assets Current
AssetsCurrent
13629000 USD
CY2016Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
779000 USD
CY2016Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
577000 USD
CY2016Q4 us-gaap Long Term Investments
LongTermInvestments
0 USD
CY2016Q2 us-gaap Long Term Investments
LongTermInvestments
2973000 USD
CY2016Q4 us-gaap Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
181000 USD
CY2016Q2 us-gaap Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
181000 USD
CY2016Q4 us-gaap Inventory Noncurrent
InventoryNoncurrent
568000 USD
CY2016Q2 us-gaap Inventory Noncurrent
InventoryNoncurrent
591000 USD
CY2016Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
278000 USD
CY2016Q2 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
151000 USD
CY2016Q4 us-gaap Assets
Assets
14985000 USD
CY2016Q2 us-gaap Assets
Assets
18102000 USD
CY2016Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
312000 USD
CY2016Q2 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
612000 USD
CY2016Q2 us-gaap Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
122000 USD
CY2016Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
195000 USD
CY2016Q2 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
177000 USD
CY2016Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
90000 USD
CY2016Q2 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
72000 USD
CY2016Q4 us-gaap Accrued Vacation Current
AccruedVacationCurrent
118000 USD
CY2016Q2 us-gaap Accrued Vacation Current
AccruedVacationCurrent
111000 USD
CY2016Q4 us-gaap Liabilities Current
LiabilitiesCurrent
871000 USD
CY2016Q2 us-gaap Liabilities Current
LiabilitiesCurrent
1094000 USD
CY2016Q4 us-gaap Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
0 USD
CY2016Q2 us-gaap Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
27000 USD
CY2016Q4 us-gaap Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
547000 USD
CY2016Q2 us-gaap Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
580000 USD
CY2016Q4 us-gaap Liabilities
Liabilities
1418000 USD
CY2016Q2 us-gaap Liabilities
Liabilities
1701000 USD
CY2016Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
82901000 USD
CY2016Q4 us-gaap Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
156000 USD
CY2016Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-69389000 USD
CY2016Q4 us-gaap Stockholders Equity
StockholdersEquity
13567000 USD
CY2016Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
14985000 USD
CY2016Q4 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
1028000 USD
CY2015Q4 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
1189000 USD
CY2016Q4 us-gaap Cost Of Goods Sold
CostOfGoodsSold
1029000 USD
CY2015Q4 us-gaap Cost Of Goods Sold
CostOfGoodsSold
1162000 USD
CY2016Q4 us-gaap Gross Profit
GrossProfit
-1000 USD
CY2015Q4 us-gaap Gross Profit
GrossProfit
27000 USD
CY2016Q4 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
150000 USD
CY2015Q4 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
58000 USD
CY2016Q4 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
496000 USD
CY2015Q4 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
254000 USD
CY2016Q4 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
880000 USD
CY2015Q4 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1125000 USD
CY2016Q4 us-gaap Operating Expenses
OperatingExpenses
1478000 USD
CY2015Q4 us-gaap Operating Expenses
OperatingExpenses
1437000 USD
CY2016Q4 us-gaap Operating Income Loss
OperatingIncomeLoss
-1479000 USD
CY2015Q4 us-gaap Operating Income Loss
OperatingIncomeLoss
-1410000 USD
CY2016Q4 us-gaap Investment Income Interest
InvestmentIncomeInterest
29000 USD
CY2015Q4 us-gaap Investment Income Interest
InvestmentIncomeInterest
56000 USD
CY2016Q4 us-gaap Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
0 USD
CY2015Q4 us-gaap Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
43000 USD
CY2016Q4 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
29000 USD
CY2015Q4 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
99000 USD
CY2016Q4 us-gaap Net Income Loss
NetIncomeLoss
-1450000 USD
CY2015Q4 us-gaap Net Income Loss
NetIncomeLoss
-1311000 USD
CY2016Q4 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-1452000 USD
CY2015Q4 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-1314000 USD
CY2016Q4 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.03
CY2015Q4 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.02
CY2016Q4 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
55017000 shares
CY2015Q4 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
55014000 shares
CY2016Q4 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
0 USD
CY2015Q4 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
0 USD
us-gaap Net Income Loss
NetIncomeLoss
-2947000 USD
us-gaap Net Income Loss
NetIncomeLoss
-2331000 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
32000 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
274000 USD
us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
-5000 USD
us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
0 USD
us-gaap Adjustment For Amortization
AdjustmentForAmortization
23000 USD
us-gaap Adjustment For Amortization
AdjustmentForAmortization
28000 USD
us-gaap Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
15000 USD
us-gaap Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
43000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
122000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
63000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
22000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-74000 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
24000 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
73000 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-79000 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-73000 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-299000 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
183000 USD
us-gaap Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
34000 USD
us-gaap Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
-45000 USD
us-gaap Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
18000 USD
us-gaap Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
24000 USD
us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
18000 USD
us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
-140000 USD
us-gaap Increase Decrease In Other Employee Related Liabilities
IncreaseDecreaseInOtherEmployeeRelatedLiabilities
7000 USD
us-gaap Increase Decrease In Other Employee Related Liabilities
IncreaseDecreaseInOtherEmployeeRelatedLiabilities
-35000 USD
us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-3014000 USD
us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1920000 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
239000 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
35000 USD
CY2016Q2 us-gaap Inventory Raw Materials
InventoryRawMaterials
155000 USD
CY2016Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
193000 USD
CY2016Q2 us-gaap Inventory Work In Process
InventoryWorkInProcess
161000 USD
CY2016Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
21000 USD
CY2016Q2 us-gaap Inventory Finished Goods
InventoryFinishedGoods
18000 USD
CY2016Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
8335000 USD
CY2016Q2 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
8118000 USD
CY2016Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
7556000 USD
CY2016Q2 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
7541000 USD
CY2016Q4 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
52000 USD
CY2015Q4 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
31000 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
122000 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
63000 USD
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P6Y10M20D
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
2565000 shares
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
151000 USD
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
16000 USD
us-gaap Proceeds From Sale Of Short Term Investments
ProceedsFromSaleOfShortTermInvestments
0 USD
us-gaap Proceeds From Sale Of Short Term Investments
ProceedsFromSaleOfShortTermInvestments
3527000 USD
us-gaap Payments To Acquire Short Term Investments
PaymentsToAcquireShortTermInvestments
58000 USD
us-gaap Payments To Acquire Short Term Investments
PaymentsToAcquireShortTermInvestments
6140000 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-448000 USD
us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-2664000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
2000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
47000 USD
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
-9000 USD
us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
36000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-3471000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-4548000 USD
CY2015Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
5227000 USD
CY2015Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
679000 USD
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0 pure
isr Federal Deposit Insurance Corporation Limits On Deposits In Financial Institutions
FederalDepositInsuranceCorporationLimitsOnDepositsInFinancialInstitutions
250000 USD
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
2629000 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
2546000 shares
CY2016Q4 us-gaap Inventory Raw Materials
InventoryRawMaterials
167000 USD
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber
2492000 shares
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
1615000 shares
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
1.07
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice
1.06
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
1.09
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
P6Y9M29D
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
P5Y5M26D
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
83000 USD
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
82000 USD
CY2016Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
82000 USD
us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
6800 shares
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
10000 shares
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
20000 shares
CY2016Q3 us-gaap Loss Contingency Damages Sought Value
LossContingencyDamagesSoughtValue
3537500 USD
CY2016Q4 us-gaap Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
6668000 USD
CY2016Q2 us-gaap Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
10139000 USD
CY2016Q2 us-gaap Derivative Liabilities
DerivativeLiabilities
27000 USD
CY2016Q2 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
230087 shares
isr Class Of Warrant Or Right Expired In Period
ClassOfWarrantOrRightExpiredInPeriod
225087 shares
CY2016Q4 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
5000 shares
CY2016Q2 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.94
CY2016Q4 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
0.98
isr Classofwarrantorrightexpiredinperiodweightedaverageexercisepriceofwarrantsorrights
Classofwarrantorrightexpiredinperiodweightedaverageexercisepriceofwarrantsorrights
0.94
CY2016Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2016Q2 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2016Q4 us-gaap Common Stock Value
CommonStockValue
55000 USD
CY2016Q2 us-gaap Common Stock Value
CommonStockValue
55000 USD
CY2016Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
30000 USD
CY2016Q2 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
30000 USD
CY2016Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2016Q2 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2016Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
7001671 shares
CY2016Q2 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
7001671 shares
CY2016Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2016Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2016Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
192998329 shares
CY2016Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
192998329 shares
CY2016Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
55017419 shares
CY2016Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
55017419 shares
CY2016Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
55010619 shares
CY2016Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
55010619 shares
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
2109000 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
2450000 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
2062000 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
2340000 USD
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
322000 USD
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
202000 USD
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
1020000 USD
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
533000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1807000 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1876000 USD
us-gaap Asset Retirement Obligation Revision Of Estimate
AssetRetirementObligationRevisionOfEstimate
48000 USD
us-gaap Asset Retirement Obligation Revision Of Estimate
AssetRetirementObligationRevisionOfEstimate
0 USD
us-gaap Operating Expenses
OperatingExpenses
3101000 USD
us-gaap Operating Expenses
OperatingExpenses
2611000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-3054000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-2501000 USD
us-gaap Investment Income Interest
InvestmentIncomeInterest
60000 USD
us-gaap Investment Income Interest
InvestmentIncomeInterest
112000 USD
us-gaap Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
27000 USD
us-gaap Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
58000 USD
us-gaap Other Nonoperating Income
OtherNonoperatingIncome
20000 USD
us-gaap Other Nonoperating Income
OtherNonoperatingIncome
0 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
107000 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
170000 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-2952000 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-2336000 USD
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.05
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.04
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
55014000 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
55013000 shares
us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
11000 USD
us-gaap Payments Of Dividends Preferred Stock And Preference Stock
PaymentsOfDividendsPreferredStockAndPreferenceStock
11000 USD
us-gaap Description Of New Accounting Pronouncements Not Yet Adopted
DescriptionOfNewAccountingPronouncementsNotYetAdopted
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <table style="WIDTH: 100%; FONT: 10pt Times New Roman, Times, Serif" cellspacing="0" cellpadding="0"> <tr style="VERTICAL-ALIGN: top"> <td style="WIDTH: 48px"> <div style="CLEAR:both;CLEAR: both"><font style="FONT-SIZE: 10pt"> <b>2.</b></font></div> </td> <td style="TEXT-ALIGN: justify"> <div style="CLEAR:both;CLEAR: both"><font style="FONT-SIZE: 10pt"> <b>New Accounting Pronouncements</b></font></div> </td> </tr> </table> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify"><b>&#160;</b></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2014-09, "Revenue from Contracts with Customers" (ASU 2014-09), which supersedes the revenue recognition requirements in FASB Accounting Standards Codification (ASC) Topic 605, "Revenue Recognition". The guidance requires that an entity recognize revenue in a way that depicts the transfer of promised goods or services to customers in the amount that reflects the consideration to which the entity expects to be entitled to in exchange for those goods and services. The guidance will be effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period, and is to be applied retrospectively, with early application not permitted. The Company continues to evaluate the new standard and its impact on the Company's consolidated financial statements. This update will be effective as of the beginning of fiscal 2019. This update is not expected to have a material impact on the Company&#8217;s consolidated financial statements.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify"><font style="BACKGROUND-COLOR: transparent"> &#160;</font></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">In July 2015, the FASB issued ASU No. 2015-11: Inventory. The guidance requires an entity&#8217;s management to measure inventory within the scope of this ASU at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. The guidance is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. Early application is permitted.&#160; The Company continues to evaluate the new standard and its impact on the Company's consolidated financial statements. This update will be effective as of the beginning of fiscal 2018.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif"> &#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">In November 2015, the FASB issued&#160;ASU 2015-17 to simplify the balance sheet classification of deferred taxes. This update requires all deferred tax assets and liabilities to be reported as non-current in the consolidated balance sheets. This update will be effective as of the beginning of fiscal 2018. This update is not expected to have a material impact on the Company&#8217;s consolidated financial statements.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;CLEAR: both"> &#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">In February 2016, the FASB issued ASU 2016-02 Leases (Subtopic 842), which will require lessees to recognize assets and liabilities on the balance sheet for the rights and obligations created by most leases. The update is effective for annual and interim reporting periods beginning after December 15, 2018. The Company continues to evaluate the new standard and its impact on the Company's consolidated financial statements. This update will be effective as of the beginning of fiscal 2019.</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;TEXT-INDENT: 0.5in; MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">&#160;</div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;MARGIN: 0px; FONT: 10pt Times New Roman, Times, Serif" align="justify">Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption. Except to indicate an evaluation of a recent pronouncement is in process, the Company does not discuss recent pronouncements that are not anticipated to have potential impact on or are unrelated to its financial condition, results of operations, cash flows or disclosures&#160;of the Company.&#160;&#160;&#160;</div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2016Q4 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
645000 USD
us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
P1Y9M18D
us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
45994 shares
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
22000 USD
CY2015Q4 us-gaap Asset Retirement Obligation Revision Of Estimate
AssetRetirementObligationRevisionOfEstimate
0 USD
CY2016Q4 us-gaap Asset Retirement Obligation Revision Of Estimate
AssetRetirementObligationRevisionOfEstimate
48000 USD
us-gaap Gross Profit
GrossProfit
47000 USD
us-gaap Gross Profit
GrossProfit
110000 USD
CY2016Q4 us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
2000 USD
CY2015Q4 us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
3000 USD
us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
5000 USD
us-gaap Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
5000 USD
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
3000 USD
isr Sharebased Compensation Arrangement By Sharebased Payment Award Options Grants In Period Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsGrantsInPeriodFairValue
4000 USD
isr Sharebased Compensation Arrangement By Sharebased Payment Award Options Grants In Period Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsGrantsInPeriodFairValue
24000 USD
isr Purchase Obligation Expiration Date
PurchaseObligationExpirationDate
2017-03-31
isr Purchase Obligation Agreement Period
PurchaseObligationAgreementPeriod
P1Y
CY2016Q4 us-gaap Lease Expiration Date1
LeaseExpirationDate1
2021-04-30
CY2016Q4 us-gaap Operating Leases Future Minimum Payments Remainder Of Fiscal Year
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear
140000 USD
CY2016Q4 us-gaap Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
281000 USD
CY2016Q4 us-gaap Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
281000 USD
CY2016Q4 us-gaap Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
281000 USD
CY2016Q4 us-gaap Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
234000 USD
CY2016Q4 us-gaap Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
1217000 USD
isr Gain On Change In Aro Estimate
GainOnChangeInAroEstimate
-48000 USD
isr Gain On Change In Aro Estimate
GainOnChangeInAroEstimate
0 USD
CY2016Q4 us-gaap Asset Retirement Obligation
AssetRetirementObligation
547000 USD
CY2015Q4 us-gaap Asset Retirement Obligation
AssetRetirementObligation
991000 USD
CY2016Q2 us-gaap Asset Retirement Obligation
AssetRetirementObligation
580000 USD
CY2015Q2 us-gaap Asset Retirement Obligation
AssetRetirementObligation
948000 USD
CY2016Q4 isr Dividends Payable Preferred Stock
DividendsPayablePreferredStock
0 USD

Files In Submission

Name View Source Status
0001144204-17-007073-index-headers.html Edgar Link pending
0001144204-17-007073-index.html Edgar Link pending
0001144204-17-007073.txt Edgar Link pending
0001144204-17-007073-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
image_001.jpg Edgar Link pending
image_002.jpg Edgar Link pending
isr-20161231.xml Edgar Link completed
isr-20161231.xsd Edgar Link pending
isr-20161231_cal.xml Edgar Link unprocessable
isr-20161231_def.xml Edgar Link unprocessable
isr-20161231_lab.xml Edgar Link unprocessable
isr-20161231_pre.xml Edgar Link unprocessable
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
v456945_10q.htm Edgar Link pending
v456945_ex10-1.htm Edgar Link pending
v456945_ex10-2.htm Edgar Link pending
v456945_ex31-1.htm Edgar Link pending
v456945_ex31-2.htm Edgar Link pending
v456945_ex32.htm Edgar Link pending