2018 Q4 Form 10-K Financial Statement
#000149315220005195 Filed on March 30, 2020
Income Statement
Concept | 2018 Q4 | 2018 | 2017 Q4 |
---|---|---|---|
Revenue | $5.674M | $17.83M | $2.840M |
YoY Change | 99.79% | 15.07% | -30.39% |
Cost Of Revenue | $4.499M | $12.19M | $1.820M |
YoY Change | 147.18% | 28.22% | -25.1% |
Gross Profit | $1.175M | $5.637M | $1.010M |
YoY Change | 16.38% | -5.83% | -38.79% |
Gross Profit Margin | 20.72% | 31.62% | 35.56% |
Selling, General & Admin | $1.459M | $4.546M | $1.100M |
YoY Change | 32.62% | 6.55% | 15.79% |
% of Gross Profit | 124.1% | 80.64% | 108.91% |
Research & Development | $48.68K | $135.9K | $30.00K |
YoY Change | 62.27% | 37.4% | 50.0% |
% of Gross Profit | 4.14% | 2.41% | 2.97% |
Depreciation & Amortization | $162.0K | $326.1K | $100.0K |
YoY Change | 62.0% | 20.71% | -23.08% |
% of Gross Profit | 13.78% | 5.79% | 9.9% |
Operating Expenses | $1.507M | $4.330M | $1.130M |
YoY Change | 33.4% | -3.22% | 16.49% |
Operating Profit | -$332.0K | $1.307M | -$120.0K |
YoY Change | 176.66% | -13.52% | -117.65% |
Interest Expense | $271.0K | $93.65K | -$60.00K |
YoY Change | -551.6% | 112.24% | 200.0% |
% of Operating Profit | 7.17% | ||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$61.04K | $3.055M | -$70.00K |
YoY Change | -12.8% | -10.69% | -110.45% |
Income Tax | $211.4K | $533.1K | $1.420M |
% Of Pretax Income | 17.45% | ||
Net Earnings | -$203.8K | $2.490M | -$1.490M |
YoY Change | -86.32% | 41.92% | -472.5% |
Net Earnings / Revenue | -3.59% | 13.97% | -52.46% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$17.51K | $210.8K | -$129.2K |
COMMON SHARES | |||
Basic Shares Outstanding | 11.63M shares | 11.63M shares | 11.52M shares |
Diluted Shares Outstanding | 11.82M shares |
Balance Sheet
Concept | 2018 Q4 | 2018 | 2017 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $7.858M | $7.858M | $6.910M |
YoY Change | 13.72% | 13.68% | 179.76% |
Cash & Equivalents | $7.858M | $7.858M | $6.912M |
Short-Term Investments | |||
Other Short-Term Assets | $200.3K | $200.3K | $260.0K |
YoY Change | -22.96% | -21.47% | 13.04% |
Inventory | $8.728M | $8.728M | $4.687M |
Prepaid Expenses | $200.3K | $255.1K | |
Receivables | $4.423M | $4.423M | $2.105M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $21.21M | $21.21M | $13.96M |
YoY Change | 51.93% | 51.93% | 47.05% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.563M | $2.563M | $1.939M |
YoY Change | 32.23% | 32.23% | -42.88% |
Goodwill | $2.534M | ||
YoY Change | |||
Intangibles | $3.128M | ||
YoY Change | |||
Long-Term Investments | $776.4K | $807.1K | $13.41K |
YoY Change | 5687.66% | 2426.23% | -89.05% |
Other Assets | $891.7K | $891.7K | $1.760M |
YoY Change | -49.33% | -49.45% | -13.3% |
Total Long-Term Assets | $9.987M | $9.987M | $3.814M |
YoY Change | 161.87% | 161.87% | -32.68% |
TOTAL ASSETS | |||
Total Short-Term Assets | $21.21M | $21.21M | $13.96M |
Total Long-Term Assets | $9.987M | $9.987M | $3.814M |
Total Assets | $31.20M | $31.20M | $17.77M |
YoY Change | 75.52% | 75.52% | 17.25% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $860.8K | $1.051M | $940.0K |
YoY Change | -8.43% | 11.88% | 4.44% |
Accrued Expenses | $189.9K | ||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $2.798M | $2.798M | $250.0K |
YoY Change | 1019.25% | 1019.25% | 0.0% |
Long-Term Debt Due | $771.4K | $771.4K | $201.2K |
YoY Change | 283.39% | 283.4% | 0.0% |
Total Short-Term Liabilities | $6.105M | $6.105M | $2.701M |
YoY Change | 126.05% | 126.05% | 15.29% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $3.580M | $4.580M | $150.9K |
YoY Change | 2272.75% | 2935.37% | -57.14% |
Other Long-Term Liabilities | $0.00 | ||
YoY Change | |||
Total Long-Term Liabilities | $3.580M | $4.580M | $150.9K |
YoY Change | 2272.75% | 2935.37% | -57.14% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $6.105M | $6.105M | $2.701M |
Total Long-Term Liabilities | $3.580M | $4.580M | $150.9K |
Total Liabilities | $11.67M | $14.14M | $2.851M |
YoY Change | 309.43% | 395.78% | 5.82% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $2.942M | $451.6K | |
YoY Change | 551.41% | -134.66% | |
Common Stock | $11.70K | $15.13M | |
YoY Change | -99.92% | 1.83% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $17.06M | $17.06M | $14.92M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $31.20M | $31.20M | $17.77M |
YoY Change | 75.52% | 75.52% | 17.25% |
Cashflow Statement
Concept | 2018 Q4 | 2018 | 2017 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$203.8K | $2.490M | -$1.490M |
YoY Change | -86.32% | 41.92% | -472.5% |
Depreciation, Depletion And Amortization | $162.0K | $326.1K | $100.0K |
YoY Change | 62.0% | 20.71% | -23.08% |
Cash From Operating Activities | -$1.765M | -$2.230M | $1.000M |
YoY Change | -276.53% | -313.94% | -350.0% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$148.6K | $180.8K | -$370.0K |
YoY Change | -59.85% | -57.6% | 3600.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$4.797M | -$2.377M | -$40.00K |
YoY Change | 11893.52% | -169.9% | -60.0% |
Cash From Investing Activities | -$4.946M | -$2.557M | -$410.0K |
YoY Change | 1106.34% | -186.01% | 241.67% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $102.4K | ||
YoY Change | -165.61% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 6.243M | $6.128M | 50.00K |
YoY Change | 12385.7% | -13666.3% | -225.0% |
NET CHANGE | |||
Cash From Operating Activities | -1.765M | -$2.230M | 1.000M |
Cash From Investing Activities | -4.946M | -$2.557M | -410.0K |
Cash From Financing Activities | 6.243M | $6.128M | 50.00K |
Net Change In Cash | -468.4K | $945.8K | 640.0K |
YoY Change | -173.19% | -76.18% | -214.29% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$1.765M | -$2.230M | $1.000M |
Capital Expenditures | -$148.6K | $180.8K | -$370.0K |
Free Cash Flow | -$1.617M | -$2.411M | $1.370M |
YoY Change | -218.01% | -491.43% | -451.28% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2019Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3634670 | usd |
CY2018Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7857936 | usd |
CY2019Q4 | us-gaap |
Inventory Net
InventoryNet
|
9182786 | usd |
CY2018Q4 | us-gaap |
Inventory Net
InventoryNet
|
8727709 | usd |
CY2019Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
218638 | usd |
CY2018Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
200306 | usd |
CY2019Q4 | us-gaap |
Assets Current
AssetsCurrent
|
17506309 | usd |
CY2018Q4 | us-gaap |
Assets Current
AssetsCurrent
|
21208696 | usd |
CY2019Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4005676 | usd |
CY2018Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2563261 | usd |
CY2019Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
30630 | usd |
CY2018Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
30777 | usd |
CY2019Q4 | us-gaap |
Assets
Assets
|
32380417 | usd |
CY2018Q4 | us-gaap |
Assets
Assets
|
31196115 | usd |
CY2019Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
213221 | usd |
CY2018Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
127168 | usd |
CY2019Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
1770105 | usd |
CY2018Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
1357299 | usd |
CY2019Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1196722 | usd |
CY2018Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
771359 | usd |
CY2019Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6793194 | usd |
CY2018Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6104630 | usd |
CY2019Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
3183671 | usd |
CY2018Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
3580384 | usd |
CY2019Q4 | us-gaap |
Liabilities
Liabilities
|
11919041 | usd |
CY2018Q4 | us-gaap |
Liabilities
Liabilities
|
11674583 | usd |
CY2019Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
12216 | usd |
CY2018Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
11700 | usd |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17911227 | usd |
CY2018Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17059301 | usd |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
14921961 | usd |
CY2019Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2018Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2019Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2018Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
1000000 | shares |
CY2019Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2018Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2019Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2018Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | shares |
CY2019Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
12215545 | shares |
CY2018Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
11699657 | shares |
CY2019Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
12215545 | shares |
CY2018Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
11699657 | shares |
CY2019 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
18819572 | usd |
CY2018 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
12192684 | usd |
CY2019 | us-gaap |
Gross Profit
GrossProfit
|
8620538 | usd |
CY2018 | us-gaap |
Gross Profit
GrossProfit
|
5636834 | usd |
CY2019 | us-gaap |
Salaries And Wages
SalariesAndWages
|
2225400 | usd |
CY2018 | us-gaap |
Salaries And Wages
SalariesAndWages
|
1729467 | usd |
CY2019 | us-gaap |
Officers Compensation
OfficersCompensation
|
891481 | usd |
CY2018 | us-gaap |
Officers Compensation
OfficersCompensation
|
1082991 | usd |
CY2019 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
159690 | usd |
CY2018 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
68492 | usd |
CY2019 | FSI |
Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
|
90296 | usd |
CY2018 | FSI |
Investor Relations And Transfer Agent Fee
InvestorRelationsAndTransferAgentFee
|
132694 | usd |
CY2019 | us-gaap |
Other General Expense
OtherGeneralExpense
|
257780 | usd |
CY2018 | us-gaap |
Other General Expense
OtherGeneralExpense
|
247424 | usd |
CY2019 | us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
462184 | usd |
CY2018 | us-gaap |
General Insurance Expense
GeneralInsuranceExpense
|
312275 | usd |
CY2019 | us-gaap |
Interest Expense
InterestExpense
|
428371 | usd |
CY2018 | us-gaap |
Interest Expense
InterestExpense
|
93653 | usd |
CY2019 | us-gaap |
Professional Fees
ProfessionalFees
|
444735 | usd |
CY2018 | us-gaap |
Professional Fees
ProfessionalFees
|
282654 | usd |
CY2019 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
318844 | usd |
CY2018 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
137902 | usd |
CY2019 | us-gaap |
Communications And Information Technology
CommunicationsAndInformationTechnology
|
44451 | usd |
CY2018 | us-gaap |
Communications And Information Technology
CommunicationsAndInformationTechnology
|
32315 | usd |
CY2019 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
123660 | usd |
CY2018 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
135930 | usd |
CY2019 | us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
76302 | usd |
CY2018 | us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
46993 | usd |
CY2019 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-187250 | usd |
CY2018 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
445443 | usd |
CY2019 | us-gaap |
Utilities Operating Expense
UtilitiesOperatingExpense
|
15886 | usd |
CY2018 | us-gaap |
Utilities Operating Expense
UtilitiesOperatingExpense
|
16775 | usd |
CY2019 | us-gaap |
Operating Expenses
OperatingExpenses
|
6712784 | usd |
CY2018 | us-gaap |
Operating Expenses
OperatingExpenses
|
4329810 | usd |
CY2019 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
80731 | usd |
CY2018 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
36843 | usd |
CY2019 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
619857 | usd |
CY2018 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
533130 | usd |
CY2019 | us-gaap |
Net Income Loss
NetIncomeLoss
|
1912392 | usd |
CY2018 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2490268 | usd |
CY2019 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
2140355 | usd |
CY2018 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1923788 | usd |
CY2019 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11945636 | shares |
CY2018 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11630136 | shares |
CY2019 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
12085798 | shares |
CY2018 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
11816054 | shares |
CY2019 | us-gaap |
Profit Loss
ProfitLoss
|
2297185 | usd |
CY2018 | us-gaap |
Profit Loss
ProfitLoss
|
2421717 | usd |
CY2019 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
246444 | usd |
CY2018 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
111192 | usd |
CY2019 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
319843 | usd |
CY2018 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1048290 | usd |
CY2019 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
478343 | usd |
CY2018 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
2185462 | usd |
CY2019 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
18332 | usd |
CY2018 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-53275 | usd |
CY2019 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
567097 | usd |
CY2018 | us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
243276 | usd |
CY2019 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2369950 | usd |
CY2018 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2230155 | usd |
CY2019 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2666630 | usd |
CY2018 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2557498 | usd |
CY2019 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
363260 | usd |
CY2018 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
102360 | usd |
CY2019 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-3087922 | usd |
CY2018 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
6128305 | usd |
CY2019 | us-gaap |
Interest Paid Net
InterestPaidNet
|
429789 | usd |
CY2018 | us-gaap |
Interest Paid Net
InterestPaidNet
|
94775 | usd |
CY2019 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
207501 | usd |
CY2018 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
288653 | usd |
CY2019Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4470215 | usd |
CY2018Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
4422745 | usd |
CY2019Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
10166757 | usd |
CY2018Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
8305439 | usd |
CY2019Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
6161081 | usd |
CY2018Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5742178 | usd |
CY2019Q4 | us-gaap |
Finite Lived Patents Gross
FiniteLivedPatentsGross
|
204102 | usd |
CY2018Q4 | us-gaap |
Finite Lived Patents Gross
FiniteLivedPatentsGross
|
194320 | usd |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
157526 | usd |
CY2018Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
131306 | usd |
CY2019Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
2389982 | usd |
CY2018Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
2798131 | usd |
CY2019Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
4380393 | usd |
CY2018Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
4351743 | usd |
CY2017Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
352089 | usd |
CY2019 | us-gaap |
Payments For Proceeds From Deposit On Loan
PaymentsForProceedsFromDepositOnLoan
|
-1071350 | usd |
CY2018 | us-gaap |
Payments For Proceeds From Deposit On Loan
PaymentsForProceedsFromDepositOnLoan
|
-307267 | usd |
CY2019 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1907754 | usd |
CY2018 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1307024 | usd |
CY2019 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
620264 | usd |
CY2018 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
342561 | usd |
CY2019 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Award Vesting Rights Percentage
SharebasedCompensationArrangementBySharebasedPaymentAwardAwardVestingRightsPercentage
|
1.00 | pure |
CY2019 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
315888 | shares |
CY2018 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
101666 | shares |
CY2019 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y6M | |
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
635000 | shares |
CY2018Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
660000 | shares |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
713000 | shares |
CY2019 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
347000 | shares |
CY2018 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
110000 | shares |
CY2019Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1915585 | usd |
CY2018Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
776357 | usd |
CY2019 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
1001000 | usd |
CY2018 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
700000 | usd |
CY2019 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-602421 | usd |
CY2018 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
100000 | usd |
CY2019 | dei |
Entity Registrant Name
EntityRegistrantName
|
FLEXIBLE SOLUTIONS INTERNATIONAL INC | |
CY2019 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001069394 | |
CY2019 | dei |
Document Type
DocumentType
|
10-K | |
CY2019 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2019-12-31 | |
CY2019 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2019 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2019 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2019 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2019 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1831319 | usd |
CY2018 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
180830 | usd |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
16438 | usd |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
16438 | usd |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
13700 | usd |
CY2019 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
|
P5Y | |
CY2018Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-1222573 | usd |
CY2019 | FSI |
Shipping Cost
ShippingCost
|
18750 | usd |
CY2018 | FSI |
Shipping Cost
ShippingCost
|
19790 | usd |
CY2019 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
usd | |
CY2018 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
1714261 | usd |
CY2019Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-994610 | usd |
CY2019 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P3Y | |
CY2018 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P3Y | |
CY2019 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2019 | |
CY2019 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2019 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2019 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
323824 | usd |
CY2018 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
-3281 | usd |
CY2019 | us-gaap |
Number Of Reporting Units
NumberOfReportingUnits
|
2 | segments |
CY2019Q4 | us-gaap |
Goodwill
Goodwill
|
2534275 | usd |
CY2018Q4 | us-gaap |
Goodwill
Goodwill
|
2534275 | usd |
CY2019Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
500000 | usd |
CY2018Q4 | us-gaap |
Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
|
1000000 | usd |
CY2019Q4 | us-gaap |
Minority Interest
MinorityInterest
|
2550149 | usd |
CY2018Q4 | us-gaap |
Minority Interest
MinorityInterest
|
2462231 | usd |
CY2019Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2456148 | usd |
CY2018Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2941889 | usd |
CY2019Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
32380417 | usd |
CY2018Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
31196115 | usd |
CY2019 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2314621 | usd |
CY2018 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3054847 | usd |
CY2019 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-312701 | usd |
CY2018 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-351508 | usd |
CY2019 | us-gaap |
Depreciation
Depreciation
|
603826 | usd |
CY2018 | us-gaap |
Depreciation
Depreciation
|
326123 | usd |
CY2019Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
2952000 | usd |
CY2018Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
3128000 | usd |
CY2019Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
46576 | usd |
CY2018Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
63014 | usd |
CY2019 | us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
1100000 | usd |
CY2018 | us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
4100000 | usd |
CY2019 | FSI |
Proceeds From Acquisition
ProceedsFromAcquisition
|
usd | |
CY2018 | FSI |
Proceeds From Acquisition
ProceedsFromAcquisition
|
206921 | usd |
CY2019 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
56112 | shares |
CY2018 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
61334 | shares |
CY2019Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
16437473 | usd |
CY2018Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
15328285 | usd |
CY2019 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
27440110 | usd |
CY2018 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
17829518 | usd |
CY2019Q4 | us-gaap |
Noncurrent Assets
NoncurrentAssets
|
10327732 | usd |
CY2018Q4 | us-gaap |
Noncurrent Assets
NoncurrentAssets
|
8288550 | usd |
CY2019 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
86053 | usd |
CY2018 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-205936 | usd |
CY2019Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
1058641 | usd |
CY2018Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
989569 | usd |
CY2019 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.16 | |
CY2018 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.21 | |
CY2019 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
384793 | usd |
CY2018 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-68551 | usd |
CY2019Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
46576 | usd |
CY2018Q4 | us-gaap |
Indefinite Lived Intangible Assets Excluding Goodwill
IndefiniteLivedIntangibleAssetsExcludingGoodwill
|
63014 | usd |
CY2019Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
20461376 | usd |
CY2018Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
19521532 | usd |
CY2019 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
16438 | usd |
CY2018 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
16438 | usd |
CY2020Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
12240545 | shares |
CY2019Q4 | us-gaap |
Restricted Cash Noncurrent
RestrictedCashNoncurrent
|
1000000 | usd |
CY2018Q4 | us-gaap |
Restricted Cash Noncurrent
RestrictedCashNoncurrent
|
usd | |
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
372000 | shares |
CY2019Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
405670 | usd |
CY2018Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
usd | |
CY2019Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
383535 | usd |
CY2018Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
usd | |
CY2019 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
462193 | usd |
CY2018 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
249051 | usd |
CY2019 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
2398133 | usd |
CY2018 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
usd | |
CY2019Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
789205 | usd |
CY2018 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
1855237 | usd |
CY2019 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
227963 | usd |
CY2018 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-566480 | usd |
CY2019Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
789205 | usd |
CY2019 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2018Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
usd | |
CY2019Q2 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.075 | |
CY2019Q4 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.075 | |
CY2019Q1 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.15 | |
CY2019 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
2525148 | usd |
CY2019 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2019 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2019 | us-gaap |
Proceeds From Sale Of Insurance Investments
ProceedsFromSaleOfInsuranceInvestments
|
usd | |
CY2018 | us-gaap |
Proceeds From Sale Of Insurance Investments
ProceedsFromSaleOfInsuranceInvestments
|
2407325 | usd |
CY2019 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
161336 | usd |
CY2018 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
-394854 | usd |
CY2019 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-3223266 | usd |
CY2018 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
945798 | usd |
CY2019Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
4634670 | usd |
CY2018Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
7857936 | usd |
CY2017Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
6912138 | usd |
CY2019 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
227963 | usd |
CY2018 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-566480 | usd |
CY2019 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
863260 | usd |
CY2018 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
102360 | usd |
CY2019 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
246444 | usd |
CY2018 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
111192 | usd |
CY2019 | us-gaap |
Equity Method Investment Description Of Principal Activities
EquityMethodInvestmentDescriptionOfPrincipalActivities
|
Significant influence is generally deemed to exist if the Company's ownership interest in the voting stock of the investee ranges between 20% and 50%, although other factors, such as representation on the investee's board of directors, are considered in determining whether the equity method of accounting is appropriate. | |
CY2019Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
|
usd | |
CY2019Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
70925 | usd |
CY2019Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
93155 | usd |
CY2019Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
313496 | usd |
CY2019Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
270652 | usd |
CY2018Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
37088 | usd |
CY2019Q4 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
4740867 | usd |
CY2018Q4 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
4459833 | usd |
CY2019Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
4946960 | usd |
CY2018Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
4807305 | usd |
CY2019Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
416950 | usd |
CY2018Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
150333 | usd |
CY2019Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
3818876 | usd |
CY2018Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
3770071 | usd |
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
|
67720 | usd |
CY2018Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
|
43190 | usd |
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.31 | |
CY2018Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.35 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.21 | |
CY2019 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
2.99 | |
CY2018 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
1.74 | |
CY2019 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
1.41 | |
CY2018 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
1.09 | |
CY2019 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
1.15 | |
CY2018 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
1.01 | |
CY2019Q4 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Exercise Price1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1
|
2.39 | |
CY2019 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
384793 | usd |
CY2018 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-68551 | usd |
CY2019Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
181234 | usd |
CY2018Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
189875 | usd |
CY2019Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
636260 | usd |
CY2018Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
860798 | usd |
CY2019 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
231696 | usd |
CY2018 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
usd | |
CY2019 | FSI |
Lease Right Of Use Financing
LeaseRightOfUseFinancing
|
376675 | usd |
CY2018 | FSI |
Lease Right Of Use Financing
LeaseRightOfUseFinancing
|
usd | |
CY2019 | us-gaap |
Proceeds From Lease Payments
ProceedsFromLeasePayments
|
-376675 | usd |
CY2018 | us-gaap |
Proceeds From Lease Payments
ProceedsFromLeasePayments
|
usd | |
CY2019 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2019 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="margin: 0pt"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 0.5in; text-align: justify">(l) <i>Use of Estimates</i>.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates and would impact the results of operations and cash flows.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 35.45pt"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 35.45pt">Estimates and underlying assumptions are reviewed at each period end. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0 0 0 0.5in; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 35.45pt">Significant areas requiring the use of management estimates include assumptions and estimates relating to the valuation of goodwill and intangible assets, asset impairment analysis, share-based payments and warrants, valuation allowances for deferred income tax assets, determination of useful lives of property, equipment and leaseholds and intangible assets, and the valuation of inventory.</p> | |
CY2018 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
usd | |
CY2019 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p style="margin: 0pt"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in; background-color: white">(q) <i>Risk Management.</i></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">The Company’s credit risk is primarily attributable to its accounts receivable. The amounts presented in the accompanying consolidated balance sheets are net of allowances for doubtful accounts, estimated by the Company’s management based on prior experience and the current economic environment. The Company is exposed to credit-related losses in the event of non-payment by customers. Credit exposure is minimized by dealing with only credit worthy counterparties. Accounts receivable for the Company’s three primary customers totaled $2,708,825 (61%) at December 31, 2019 (December 31, 2018 - $1,280,406 or 29%).</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white">The credit risk on cash and cash equivalents is limited because the Company limits its exposure to credit loss by placing its cash and cash equivalents with major financial institutions. The Company maintains cash balances at financial institutions which at times exceed federally insured amounts. The Company has not experienced any losses in such accounts.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; background-color: white"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white">The Company is exposed to foreign exchange and interest rate risk to the extent that market value rate fluctuations materially differ from financial assets and liabilities, subject to fixed long-term rates.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 24.5pt; background-color: white">In order to manage its exposure to foreign exchange risks, the Company is closely monitoring the fluctuations in the foreign currency exchange rates and the impact on the value of cash and cash equivalents, accounts receivable, and accounts payable and accrued liabilities. The Company has not hedged its exposure to currency fluctuations.</p> <p style="margin: 0pt"></p> | |
CY2019 | FSI |
Distribution To Noncontrolling Interests
DistributionToNoncontrollingInterests
|
usd | |
CY2018 | FSI |
Distribution To Noncontrolling Interests
DistributionToNoncontrollingInterests
|
usd | |
CY2019 | FSI |
Consulting Expenses
ConsultingExpenses
|
273815 | usd |
CY2018 | FSI |
Consulting Expenses
ConsultingExpenses
|
186847 | usd |
CY2019 | us-gaap |
Proceeds From Bank Debt
ProceedsFromBankDebt
|
1100000 | usd |
CY2018 | us-gaap |
Proceeds From Bank Debt
ProceedsFromBankDebt
|
4100000 | usd |
CY2019 | us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
296875 | usd |
CY2018 | us-gaap |
Payments Of Capital Distribution
PaymentsOfCapitalDistribution
|
229135 | usd |
CY2019 | us-gaap |
Repayments Of Bank Debt
RepaymentsOfBankDebt
|
1071350 | usd |
CY2018 | us-gaap |
Repayments Of Bank Debt
RepaymentsOfBankDebt
|
307266 | usd |
CY2019Q4 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
94041 | usd |
CY2019 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2019Q2 | dei |
Entity Public Float
EntityPublicFloat
|
33602409 | usd |
CY2019 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
2312 | usd |
CY2018 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
usd | |
CY2019 | us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
165542 | usd |
CY2018 | us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
27813 | usd |
CY2019Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
shares | |
CY2018Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
shares | |
CY2019Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
shares | |
CY2018Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
shares | |
CY2019 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
172000 | shares |
CY2018 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
261000 | shares |
CY2019 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P3Y8M2D | |
CY2019Q4 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
145196 | usd |
CY2019Q4 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
1000000 | usd |
CY2018Q4 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
usd | |
CY2019 | FSI |
Cumulative Effect On Retained Earnings Net Of Tax
CumulativeEffectOnRetainedEarningsNetOfTax
|
-2398133 | usd |
CY2019 | us-gaap |
Gain Loss On Sale Of Equity Investments
GainLossOnSaleOfEquityInvestments
|
323824 | usd |
CY2018 | us-gaap |
Gain Loss On Sale Of Equity Investments
GainLossOnSaleOfEquityInvestments
|
-3281 | usd |
CY2019 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
usd | |
CY2018 | us-gaap |
Payments To Acquire Businesses Gross
PaymentsToAcquireBusinessesGross
|
4110560 | usd |
CY2019 | FSI |
Proceeds From Disposal Of Long Term Deposits
ProceedsFromDisposalOfLongTermDeposits
|
147 | usd |
CY2018 | FSI |
Proceeds From Disposal Of Long Term Deposits
ProceedsFromDisposalOfLongTermDeposits
|
-1246 | usd |
CY2019Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
405670 | usd |
CY2019 | us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-408149 | usd |
CY2018 | us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
2462346 | usd |
CY2019 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
391476 | usd |
CY2018 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
221758 | usd |
CY2019 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
177096 | usd |
CY2018 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
82806 | usd |
CY2019 | us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
51285 | usd |
CY2018 | us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
112449 | usd |
CY2019 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
619857 | usd |
CY2018 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
417013 | usd |
CY2019 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
-132908 | usd |
CY2018 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
usd | |
CY2019 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
-293796 | usd |
CY2018 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
usd | |
CY2019 | FSI |
Income Loss Before Taxes
IncomeLossBeforeTaxes
|
2314621 | usd |
CY2018 | FSI |
Income Loss Before Taxes
IncomeLossBeforeTaxes
|
3747910 | usd |
CY2019 | us-gaap |
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
|
-175717 | usd |
CY2018 | us-gaap |
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
|
759493 | usd |
CY2019 | FSI |
Tax From Gain On Involuntary Disposition
TaxFromGainOnInvoluntaryDisposition
|
usd | |
CY2018 | FSI |
Tax From Gain On Involuntary Disposition
TaxFromGainOnInvoluntaryDisposition
|
693063 | usd |
CY2019 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.3050 | pure |
CY2018 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.2851 | pure |
CY2019 | FSI |
Expected Income Tax Recovery
ExpectedIncomeTaxRecovery
|
705960 | usd |
CY2018 | FSI |
Expected Income Tax Recovery
ExpectedIncomeTaxRecovery
|
1068342 | usd |
CY2019 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
-41419 | usd |
CY2018 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
354548 | usd |
CY2019 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
27893 | usd |
CY2018 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
183529 | usd |
CY2019 | us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
-263686 | usd |
CY2018 | us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
usd | |
CY2019 | us-gaap |
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
|
-400593 | usd |
CY2018 | us-gaap |
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
|
-393794 | usd |
CY2019 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-10719 | usd |
CY2018 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-36119 | usd |
CY2019 | us-gaap |
Other Income Tax Expense Benefit Continuing Operations
OtherIncomeTaxExpenseBenefitContinuingOperations
|
17436 | usd |
CY2018 | us-gaap |
Other Income Tax Expense Benefit Continuing Operations
OtherIncomeTaxExpenseBenefitContinuingOperations
|
1176506 | usd |
CY2019Q4 | FSI |
Operating Loss Carryforwards Year One
OperatingLossCarryforwardsYearOne
|
401480 | usd |
CY2019Q4 | FSI |
Operating Loss Carryforwards Year Two
OperatingLossCarryforwardsYearTwo
|
1659491 | usd |
CY2019Q4 | FSI |
Operating Loss Carryforwards Year Three
OperatingLossCarryforwardsYearThree
|
1286932 | usd |
CY2019Q4 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
3347903 | usd |
CY2018Q4 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
2060971 | usd |
CY2019Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
1600161 | usd |
CY2018Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
891735 | usd |