2018 Q2 Form 10-K Financial Statement
#000143774918006075 Filed on April 02, 2018
Income Statement
Concept | 2018 Q2 | 2017 Q4 | 2017 |
---|---|---|---|
Revenue | $0.00 | ||
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $210.0K | $170.0K | $936.8K |
YoY Change | -34.38% | -19.05% | 144.09% |
% of Gross Profit | |||
Research & Development | $21.18K | $130.0K | $456.4K |
YoY Change | -86.37% | -13.33% | 51.62% |
% of Gross Profit | |||
Depreciation & Amortization | $20.00K | $20.00K | $1.002K |
YoY Change | -33.33% | -33.33% | -10.22% |
% of Gross Profit | |||
Operating Expenses | $21.18K | $300.0K | $456.4K |
YoY Change | -86.37% | -16.67% | 51.62% |
Operating Profit | |||
YoY Change | |||
Interest Expense | $96.44K | -$100.0K | $320.1K |
YoY Change | 18.34% | 150.0% | 432.76% |
% of Operating Profit | |||
Other Income/Expense, Net | $140.0K | ||
YoY Change | |||
Pretax Income | -$190.0K | -$400.0K | -$1.713M |
YoY Change | -65.45% | 0.0% | 130.01% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$189.7K | -$400.0K | -$1.713M |
YoY Change | -65.67% | 0.0% | 130.01% |
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$2.805K | -$7.000K | -$67.29K |
COMMON SHARES | |||
Basic Shares Outstanding | 67.58M | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2018 Q2 | 2017 Q4 | 2017 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $30.00K | $470.0K | $470.6K |
YoY Change | 200.0% | 79667.8% | |
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | $10.00K | $40.00K | $35.36K |
YoY Change | -66.67% | 0.0% | -21.16% |
Inventory | |||
Prepaid Expenses | $13.41K | $35.36K | |
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $43.94K | $506.0K | $506.0K |
YoY Change | 46.47% | 769.01% | 1013.29% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.260K | $1.638K | $1.640K |
YoY Change | -73.28% | -73.25% | |
Goodwill | $166.0K | $166.0K | |
YoY Change | 0.0% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $0.00 | $0.00 | $2.320K |
YoY Change | 0.0% | ||
Total Long-Term Assets | $1.429M | $1.470M | $1.470M |
YoY Change | -5.35% | -5.45% | -6.22% |
TOTAL ASSETS | |||
Total Short-Term Assets | $43.94K | $506.0K | $506.0K |
Total Long-Term Assets | $1.429M | $1.470M | $1.470M |
Total Assets | $1.473M | $1.976M | $1.976M |
YoY Change | -4.34% | 22.51% | 22.51% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $510.0K | $760.0K | $755.5K |
YoY Change | 1600.0% | 117.14% | 115.15% |
Accrued Expenses | $380.0K | $280.0K | $281.8K |
YoY Change | 111.11% | 211.11% | 216.91% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $60.00K | $110.0K | $110.8K |
YoY Change | -33.33% | 0.0% | -3.04% |
Long-Term Debt Due | $1.480M | $1.260M | $1.262M |
YoY Change | 24.37% | ||
Total Short-Term Liabilities | $2.439M | $2.411M | $2.411M |
YoY Change | 17.27% | 334.85% | 334.85% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $120.0K | $124.4K |
YoY Change | -100.0% | -88.57% | -88.2% |
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $120.0K | $124.4K |
YoY Change | -100.0% | -88.57% | -88.2% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.439M | $2.411M | $2.411M |
Total Long-Term Liabilities | $0.00 | $120.0K | $124.4K |
Total Liabilities | $2.439M | $2.535M | $2.535M |
YoY Change | 15.6% | 57.58% | 57.58% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$3.122M | -$2.593M | |
YoY Change | 194.66% | ||
Common Stock | $13.60K | $2.034M | |
YoY Change | 130.43% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$966.1K | -$559.3K | -$559.3K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $1.473M | $1.976M | $1.976M |
YoY Change | -4.34% | 22.51% | 22.51% |
Cashflow Statement
Concept | 2018 Q2 | 2017 Q4 | 2017 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$189.7K | -$400.0K | -$1.713M |
YoY Change | -65.67% | 0.0% | 130.01% |
Depreciation, Depletion And Amortization | $20.00K | $20.00K | $1.002K |
YoY Change | -33.33% | -33.33% | -10.22% |
Cash From Operating Activities | -$120.0K | -$290.0K | -$834.8K |
YoY Change | -40.0% | -6.45% | 45.75% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $0.00 | $2.268K |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | $2.500K |
YoY Change | -96.9% | ||
Cash From Investing Activities | $0.00 | $0.00 | $232.00 |
YoY Change | -99.62% | ||
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 | 740.0K | 1.305M |
YoY Change | -88.89% | 221.74% | 158.91% |
NET CHANGE | |||
Cash From Operating Activities | -120.0K | -290.0K | -834.8K |
Cash From Investing Activities | 0.000 | 0.000 | 232.0 |
Cash From Financing Activities | 10.00K | 740.0K | 1.305M |
Net Change In Cash | -110.0K | 450.0K | 470.0K |
YoY Change | 0.0% | -662.5% | -5820.29% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$120.0K | -$290.0K | -$834.8K |
Capital Expenditures | $0.00 | $0.00 | $2.268K |
Free Cash Flow | -$120.0K | -$290.0K | -$837.1K |
YoY Change | -40.0% | -6.45% | 46.14% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q2 | crtg |
Annual License Maintenance Fee
AnnualLicenseMaintenanceFee
|
25000 | |
CY2017Q4 | crtg |
Assets Excluding Property And Equipment Noncurrent
AssetsExcludingPropertyAndEquipmentNoncurrent
|
1468029 | |
CY2016Q4 | crtg |
Assets Excluding Property And Equipment Noncurrent
AssetsExcludingPropertyAndEquipmentNoncurrent
|
1548258 | |
CY2016Q4 | crtg |
Product Scale Up And Manufacturing Optimization Cost
ProductScaleUpAndManufacturingOptimizationCost
|
180000 | |
CY2016Q4 | crtg |
Product Scale Up And Manufacturing Optimization Cost First Installment
ProductScaleUpAndManufacturingOptimizationCostFirstInstallment
|
18000 | |
CY2016Q4 | crtg |
Product Scale Up And Manufacturing Optimization Cost Second Installment
ProductScaleUpAndManufacturingOptimizationCostSecondInstallment
|
162000 | |
CY2018Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
67582970 | |
CY2016Q4 | crtg |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Assets Deposits
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsDeposits
|
2315 | |
CY2016Q4 | crtg |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Due To Related Party
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesDueToRelatedParty
|
404493 | |
CY2016Q4 | crtg |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Note Payable
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesNotePayable
|
89465 | |
CY2017 | crtg |
Class Of Warrant Or Right Contractual Term
ClassOfWarrantOrRightContractualTerm
|
P32D | |
CY2017Q4 | crtg |
Class Of Warrant Or Right Exercisable
ClassOfWarrantOrRightExercisable
|
32728 | |
CY2017Q4 | crtg |
Class Of Warrant Or Right Exercisable Exercise Price
ClassOfWarrantOrRightExercisableExercisePrice
|
215.15 | |
CY2017Q4 | crtg |
Class Of Warrant Or Right Exercisable Intrinsic Value
ClassOfWarrantOrRightExercisableIntrinsicValue
|
||
CY2017 | crtg |
Class Of Warrant Or Right Exercised During Period
ClassOfWarrantOrRightExercisedDuringPeriod
|
||
CY2017 | crtg |
Class Of Warrant Or Right Exercised During Period Exercise Price
ClassOfWarrantOrRightExercisedDuringPeriodExercisePrice
|
||
CY2017 | crtg |
Class Of Warrant Or Right Expired During Period
ClassOfWarrantOrRightExpiredDuringPeriod
|
32500 | |
CY2017 | crtg |
Class Of Warrant Or Right Expired During Period Exercise Price
ClassOfWarrantOrRightExpiredDuringPeriodExercisePrice
|
1.65 | |
CY2017Q4 | crtg |
Class Of Warrant Or Right Intrinsic Value
ClassOfWarrantOrRightIntrinsicValue
|
||
CY2017 | crtg |
Class Of Warrant Or Right Issued During Period
ClassOfWarrantOrRightIssuedDuringPeriod
|
||
CY2017 | crtg |
Class Of Warrant Or Right Issued During Period Exercise Price
ClassOfWarrantOrRightIssuedDuringPeriodExercisePrice
|
||
CY2017 | crtg |
Convertible Preferred Stock Volume Weighted Average Price Trigger
ConvertiblePreferredStockVolumeWeightedAveragePriceTrigger
|
15 | |
CY2017 | crtg |
Lt Prior Expenses
LTPriorExpenses
|
127111 | |
CY2017Q4 | crtg |
Maximum Adjustment Conversion Beneficial Ownership Upon61 Day Prior Notice
MaximumAdjustmentConversionBeneficialOwnershipUpon61DayPriorNotice
|
0.0999 | |
CY2017Q4 | crtg |
Maximum Conversion Beneficial Ownership
MaximumConversionBeneficialOwnership
|
0.0499 | |
CY2017Q4 | crtg |
Ndsurf Payment Obligations In Arrears
NDSURFPaymentObligationsInArrears
|
139800 | |
CY2017 | crtg |
Options To Issue Common Stock
OptionsToIssueCommonStock
|
50000 | |
CY2016 | crtg |
Options To Issue Common Stock
OptionsToIssueCommonStock
|
||
CY2016Q2 | crtg |
Royalty Revenue Percentage
RoyaltyRevenuePercentage
|
0.06 | |
CY2016Q2 | crtg |
Sublicense Fees Percentage
SublicenseFeesPercentage
|
0.5 | |
CY2016Q4 | crtg |
Supply Agreement Term
SupplyAgreementTerm
|
P3Y | |
CY2017 | crtg |
Warrant Exercisable Contractual Term
WarrantExercisableContractualTerm
|
P32D | |
CY2017Q4 | crtg |
Working Capital Deficit
WorkingCapitalDeficit
|
1904514 | |
CY2017 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2017 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2017 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | |
CY2017 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-12-31 | |
CY2017 | dei |
Document Type
DocumentType
|
10-K | |
CY2017Q2 | dei |
Entity Public Float
EntityPublicFloat
|
1305040 | |
CY2017Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
755481 | |
CY2016Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
351143 | |
CY2017Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
258815 | |
CY2016Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
71309 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2020642 | |
CY2016Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
881698 | |
CY2017 | us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
350000 | |
CY2017 | us-gaap |
Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
|
50000 | |
CY2017 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
124422 | |
CY2016 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
27279 | |
CY2017 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
93007 | |
CY2016 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
||
CY2017 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
87201246 | |
CY2016 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
68815513 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
1975655 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
1612615 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
505988 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
58226 | |
CY2016 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-1464491 | |
CY2016 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
||
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Assets
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets
|
1576534 | |
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Cash And Equivalents
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
|
75687 | |
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Assets Prepaid Expense And Other Assets
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets
|
46513 | |
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Assets Receivables
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
|
52019 | |
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Accounts Payable
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable
|
364508 | |
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Intangibles
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles
|
1400000 | |
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Liabilities
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities
|
858466 | |
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
|
718068 | |
CY2016Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired Goodwill And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet
|
884068 | |
CY2016Q4 | us-gaap |
Cash
Cash
|
594 | |
CY2015Q4 | us-gaap |
Cash
Cash
|
8811 | |
CY2017Q4 | us-gaap |
Cash
Cash
|
470630 | |
CY2017 | us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
||
CY2016 | us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
75687 | |
CY2017 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
470036 | |
CY2016 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-8217 | |
CY2016Q4 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
108 | |
CY2017Q4 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
215.15 | |
CY2017Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
32728 | |
CY2016Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
65228 | |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0002 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0002 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1500000000 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1500000000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
66785428 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
4943187 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
66785428 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
4943187 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
13357 | |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
989 | |
CY2017 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
1312 | |
CY2016 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
||
CY2017Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
110788 | |
CY2016Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
114259 | |
CY2017 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1713233 | |
CY2016 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
744851 | |
CY2017Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
2315 | |
CY2016Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
2315 | |
CY2017 | us-gaap |
Depreciation
Depreciation
|
1002 | |
CY2016 | us-gaap |
Depreciation
Depreciation
|
1116 | |
CY2015Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
5000 | |
CY2017 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.067 | |
CY2016 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.60 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
80000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
80000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
80000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
80000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
80000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
80000 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1299714 | |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1379943 | |
CY2017 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-3259 | |
CY2016 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
||
CY2017 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
936780 | |
CY2016 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
383784 | |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
166000 | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
166000 | |
CY2017 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | |
CY2016 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | |
CY2017 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
597213 | |
CY2016 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
140172 | |
CY2017 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-9496 | |
CY2016 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-3484 | |
CY2017 | us-gaap |
Interest Expense
InterestExpense
|
320093 | |
CY2016 | us-gaap |
Interest Expense
InterestExpense
|
60082 | |
CY2017 | us-gaap |
Interest Paid Net
InterestPaidNet
|
2797 | |
CY2016 | us-gaap |
Interest Paid Net
InterestPaidNet
|
290 | |
CY2017Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
22984 | |
CY2016Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
17615 | |
CY2017 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
31560 | |
CY2016 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
28000 | |
CY2017 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
232 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
60687 | |
CY2017 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-834834 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-572800 | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2593337 | ||
CY2017 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1713233 | |
CY2016 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-744851 | |
CY2016Q3 | us-gaap |
Payments For Brokerage Fees
PaymentsForBrokerageFees
|
100000 | |
CY2016 | us-gaap |
Payments For Brokerage Fees
PaymentsForBrokerageFees
|
75000 | |
CY2017 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
||
CY2016 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
20000 | |
CY2017 | us-gaap |
Payments To Acquire Life Insurance Policies
PaymentsToAcquireLifeInsurancePolicies
|
42023 | |
CY2016 | us-gaap |
Payments To Acquire Life Insurance Policies
PaymentsToAcquireLifeInsurancePolicies
|
15364 | |
CY2017Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
1262434 | |
CY2017 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2268 | |
CY2016 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
||
CY2017Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
35358 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
2534924 | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
1608651 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1975655 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1612615 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2410502 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
554326 | |
CY2016Q2 | us-gaap |
License Costs
LicenseCosts
|
25000 | |
CY2017 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1304638 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
503896 | |
CY2016Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
||
CY2017Q4 | us-gaap |
Notes Payable Related Parties Current And Noncurrent
NotesPayableRelatedPartiesCurrentAndNoncurrent
|
1386856 | |
CY2016Q4 | us-gaap |
Notes Payable Related Parties Current And Noncurrent
NotesPayableRelatedPartiesCurrentAndNoncurrent
|
1054325 | |
CY2017Q4 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
124422 | |
CY2016Q4 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
1054325 | |
CY2017Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
13000 | |
CY2017Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
||
CY2016Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
12778 | |
CY2016Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
44854 | |
CY2017 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
750000 | |
CY2016 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
||
CY2017 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
596661 | |
CY2016 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
519260 | |
CY2017 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
2500 | |
CY2016 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
||
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1638 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6131 | |
CY2017 | us-gaap |
Repayment Of Notes Receivable From Related Parties
RepaymentOfNotesReceivableFromRelatedParties
|
||
CY2016 | us-gaap |
Repayment Of Notes Receivable From Related Parties
RepaymentOfNotesReceivableFromRelatedParties
|
5000 | |
CY2017 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
456360 | |
CY2016 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
300985 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-2593337 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-880104 | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
0 | ||
CY2017 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
||
CY2016 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
||
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
3.0018 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0155 | |
CY2017Q4 | us-gaap |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Exercisable Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions
|
2950262 | |
CY2017Q4 | us-gaap |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
|
2950262 | |
CY2017Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P1Y | |
CY2017 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Remaining Contractual Term2
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageRemainingContractualTerm2
|
P1Y182D | |
CY2017 | us-gaap |
Stock Issued1
StockIssued1
|
||
CY2016 | us-gaap |
Stock Issued1
StockIssued1
|
884068 | |
CY2016 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
884068 | |
CY2017 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
750000 | |
CY2017Q4 | us-gaap |
Stock Issued During Period Value Share Based Compensation Gross
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
714719 | |
CY2017Q4 | us-gaap |
Stock Issued During Period Value Share Based Compensation Gross
StockIssuedDuringPeriodValueShareBasedCompensationGross
|
714719 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-559269 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3964 | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-135253 | |
CY2016Q2 | us-gaap |
Technology Services Revenue
TechnologyServicesRevenue
|
3000000 | |
CY2017 | 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=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:left;"><div style="display: inline; font-style: italic;">Use of Estimates</div></div> <div style=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:justify;"> </div> <div style=" font-family:'Times New Roman', Times, serif;font-size:10pt;margin:0pt;text-align:justify;">The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses and the disclosure of contingent assets and liabilities. Actual results could differ from the estimates and assumptions used.</div></div></div> | |
CY2017 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
25461630 | |
CY2016 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
1241543 |