2017 Form 10-K Financial Statement
#000131848218000001 Filed on March 21, 2018
Income Statement
Concept | 2017 | 2016 Q4 | 2016 |
---|---|---|---|
Revenue | $93.48K | $40.00K | $278.9K |
YoY Change | -66.49% | -55.56% | 149.91% |
Cost Of Revenue | $120.0K | $482.0K | |
YoY Change | 0.0% | 0.0% | |
Gross Profit | $93.48K | -$80.00K | -$203.1K |
YoY Change | -146.03% | 166.67% | -45.17% |
Gross Profit Margin | 100.0% | -200.0% | -72.81% |
Selling, General & Admin | $1.011M | $440.0K | $1.339M |
YoY Change | -24.48% | -8.33% | -0.42% |
% of Gross Profit | 1081.83% | ||
Research & Development | $833.2K | $220.0K | $1.078M |
YoY Change | -22.68% | -26.67% | -12.4% |
% of Gross Profit | 891.36% | ||
Depreciation & Amortization | $4.068K | $120.0K | $3.570K |
YoY Change | 13.95% | 0.0% | 2.97% |
% of Gross Profit | 4.35% | ||
Operating Expenses | $833.2K | $660.0K | $1.078M |
YoY Change | -22.68% | -14.29% | -12.4% |
Operating Profit | -$1.839M | -$740.0K | -$2.623M |
YoY Change | -29.89% | -7.5% | -11.04% |
Interest Expense | -$17.67K | $0.00 | -$32.87K |
YoY Change | -46.24% | -100.0% | 0.61% |
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$1.773M | -$740.0K | -$3.155M |
YoY Change | -43.81% | -9.76% | 5.82% |
Income Tax | -$30.76K | $0.00 | $1.294K |
% Of Pretax Income | |||
Net Earnings | -$1.742M | -$750.0K | -$3.156M |
YoY Change | -44.81% | -8.54% | 6.43% |
Net Earnings / Revenue | -1863.55% | -1875.0% | -1131.61% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$28.22K | -$12.56K | -$54.21K |
COMMON SHARES | |||
Basic Shares Outstanding | 61.73M | 58.23M | |
Diluted Shares Outstanding | 61.73M | 58.23M |
Balance Sheet
Concept | 2017 | 2016 Q4 | 2016 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $478.4K | $60.00K | $60.19K |
YoY Change | 694.82% | -89.47% | |
Cash & Equivalents | $60.19K | $60.19K | |
Short-Term Investments | |||
Other Short-Term Assets | $54.71K | $30.00K | $33.49K |
YoY Change | 63.36% | 50.0% | |
Inventory | |||
Prepaid Expenses | $33.49K | ||
Receivables | $15.02K | $17.19K | $17.19K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $548.1K | $110.9K | $110.9K |
YoY Change | 394.35% | -82.46% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $9.720K | $10.15K | $10.15K |
YoY Change | -4.24% | 60.72% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $0.00 | $10.00K | $8.070K |
YoY Change | -100.0% | 0.0% | |
Total Long-Term Assets | $9.720K | $18.22K | $18.21K |
YoY Change | -46.62% | -96.34% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $548.1K | $110.9K | $110.9K |
Total Long-Term Assets | $9.720K | $18.22K | $18.21K |
Total Assets | $557.9K | $129.1K | $129.1K |
YoY Change | 332.14% | -88.57% | |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $30.11K | $3.667K | $3.670K |
YoY Change | 720.44% | -95.06% | |
Accrued Expenses | $84.08K | $87.96K | $87.96K |
YoY Change | -4.41% | 23.84% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $203.0K | $96.98K | $96.98K |
YoY Change | 109.27% | -45.45% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $502.3K | $350.0K | $347.7K |
YoY Change | 44.47% | ||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $502.3K | $350.0K | $347.7K |
YoY Change | 44.47% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $203.0K | $96.98K | $96.98K |
Total Long-Term Liabilities | $502.3K | $350.0K | $347.7K |
Total Liabilities | $705.3K | $444.7K | $444.7K |
YoY Change | 58.6% | 150.11% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$21.56M | ||
YoY Change | 17.15% | ||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$147.4K | -$315.6K | -$315.6K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $557.9K | $129.1K | $129.1K |
YoY Change | 332.14% | -88.57% |
Cashflow Statement
Concept | 2017 | 2016 Q4 | 2016 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.742M | -$750.0K | -$3.156M |
YoY Change | -44.81% | -8.54% | 6.43% |
Depreciation, Depletion And Amortization | $4.068K | $120.0K | $3.570K |
YoY Change | 13.95% | 0.0% | 2.97% |
Cash From Operating Activities | -$1.639M | -$460.0K | -$2.477M |
YoY Change | -33.83% | -42.5% | 3.93% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $3.640K | $0.00 | $7.404K |
YoY Change | -50.84% | 1346.09% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$3.640K | $0.00 | -$7.404K |
YoY Change | -50.84% | 1346.09% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $0.00 | $80.95K | |
YoY Change | -100.0% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 2.061M | 430.0K | 1.974M |
YoY Change | 4.38% | 2455.62% | |
NET CHANGE | |||
Cash From Operating Activities | -1.639M | -460.0K | -2.477M |
Cash From Investing Activities | -3.640K | 0.000 | -7.404K |
Cash From Financing Activities | 2.061M | 430.0K | 1.974M |
Net Change In Cash | 418.2K | -30.00K | -509.9K |
YoY Change | -182.02% | -96.25% | -77.89% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$1.639M | -$460.0K | -$2.477M |
Capital Expenditures | $3.640K | $0.00 | $7.404K |
Free Cash Flow | -$1.642M | -$460.0K | -$2.484M |
YoY Change | -33.88% | -42.5% | 4.22% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q4 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
52310 | |
CY2017 | sgldf |
Accretion And Interest On Promissory Notes
AccretionAndInterestOnPromissoryNotes
|
84132 | |
CY2016 | sgldf |
Accretion And Interest On Promissory Notes
AccretionAndInterestOnPromissoryNotes
|
5982 | |
CY2017Q4 | sgldf |
Accumulated Development Costs
AccumulatedDevelopmentCosts
|
5768476 | |
CY2016Q4 | sgldf |
Accumulated Development Costs
AccumulatedDevelopmentCosts
|
4935274 | |
CY2015Q4 | sgldf |
Accumulated Development Costs
AccumulatedDevelopmentCosts
|
3857636 | |
CY2014 | sgldf |
Capitalized Software Development Costs Amortization Period
CapitalizedSoftwareDevelopmentCostsAmortizationPeriod
|
P3Y | |
CY2014 | sgldf |
Common Stock Placed In An Escrow
CommonStockPlacedInAnEscrow
|
33909104 | |
CY2016 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
58227957 | |
CY2017 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
61730928 | |
CY2016 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
58227957 | |
CY2017 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
61730928 | |
CY2016 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
58227957 | |
CY2017 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
61730928 | |
CY2016 | sgldf |
Equity Portion Of Promissory Note
EquityPortionOfPromissoryNote
|
58284 | |
CY2017 | sgldf |
Equity Portion Of Promissory Note
EquityPortionOfPromissoryNote
|
23461 | |
CY2015Q4 | sgldf |
Escrowed Common Stock
EscrowedCommonStock
|
22606069 | |
CY2016Q4 | sgldf |
Escrowed Common Stock
EscrowedCommonStock
|
||
CY2016 | sgldf |
Future Development Expenses
FutureDevelopmentExpenses
|
863660 | |
CY2017 | sgldf |
Gain On Extinguishment And Reissuance Of Promissory Notes With Related Party
GainOnExtinguishmentAndReissuanceOfPromissoryNotesWithRelatedParty
|
94191 | |
CY2016 | sgldf |
Income Loss On Prepaid Development
IncomeLossOnPrepaidDevelopment
|
-498791 | |
CY2017 | sgldf |
Income Loss On Prepaid Development
IncomeLossOnPrepaidDevelopment
|
0 | |
CY2017 | sgldf |
Increase Decrease In Game Development Assets
IncreaseDecreaseInGameDevelopmentAssets
|
-8067 | |
CY2016 | sgldf |
Increase Decrease In Game Development Assets
IncreaseDecreaseInGameDevelopmentAssets
|
-893 | |
CY2017 | sgldf |
Increase Decrease In Income Taxes Resulting From Income Taxes In Other Tax Jurisdictions
IncreaseDecreaseInIncomeTaxesResultingFromIncomeTaxesInOtherTaxJurisdictions
|
494697 | |
CY2016 | sgldf |
Increase Decrease In Income Taxes Resulting From Income Taxes In Other Tax Jurisdictions
IncreaseDecreaseInIncomeTaxesResultingFromIncomeTaxesInOtherTaxJurisdictions
|
1072270 | |
CY2017Q4 | sgldf |
Minimum Guarantee Payments Under Renewable License Commitments Next Twelve Months
MinimumGuaranteePaymentsUnderRenewableLicenseCommitmentsNextTwelveMonths
|
31418 | |
CY2017Q4 | sgldf |
Minimum Guarantee Payments Under Renewable License Commitments Year Three
MinimumGuaranteePaymentsUnderRenewableLicenseCommitmentsYearThree
|
3000 | |
CY2017Q4 | sgldf |
Minimum Guarantee Payments Under Renewable License Commitments Year Two
MinimumGuaranteePaymentsUnderRenewableLicenseCommitmentsYearTwo
|
30585 | |
CY2016 | sgldf |
Net Prepaid Development Costs Accrued
NetPrepaidDevelopmentCostsAccrued
|
0 | |
CY2017 | sgldf |
Non Cash Financing Activity Discount On Related Party Loans
NonCashFinancingActivityDiscountOnRelatedPartyLoans
|
23461 | |
CY2016 | sgldf |
Non Cash Financing Activity Discount On Related Party Loans
NonCashFinancingActivityDiscountOnRelatedPartyLoans
|
58284 | |
CY2017 | sgldf |
Non Cash Financing Activity Extinguishment Of Promissory Notes
NonCashFinancingActivityExtinguishmentOfPromissoryNotes
|
94191 | |
CY2016 | sgldf |
Non Cash Financing Activity Extinguishment Of Promissory Notes
NonCashFinancingActivityExtinguishmentOfPromissoryNotes
|
0 | |
CY2017 | sgldf |
Noncash Investing Activity
NoncashInvestingActivity
|
0 | |
CY2016 | sgldf |
Noncash Investing Activity
NoncashInvestingActivity
|
0 | |
CY2016 | sgldf |
Prepaid Development Costs Expensed During Period
PrepaidDevelopmentCostsExpensedDuringPeriod
|
364869 | |
CY2017Q4 | sgldf |
Prepaid Licenses Fees
PrepaidLicensesFees
|
33502 | |
CY2016Q4 | sgldf |
Prepaid Licenses Fees
PrepaidLicensesFees
|
7835 | |
CY2016 | sgldf |
Released Escrowed Common Stock
ReleasedEscrowedCommonStock
|
22606069 | |
CY2017 | sgldf |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Forfeiture Rate
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsForfeitureRate
|
0.05 | |
CY2016 | sgldf |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Forfeiture Rate
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsForfeitureRate
|
0 | |
CY2017Q4 | sgldf |
Stock Issued During Period Shares Warrants Exercised
StockIssuedDuringPeriodSharesWarrantsExercised
|
121111 | |
CY2017 | sgldf |
Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
|
52310 | |
CY2014 | sgldf |
Tranche Percentage Of Total Escrowed Common Stock
TranchePercentageOfTotalEscrowedCommonStock
|
0.33 | |
CY2017 | sgldf |
Warrants Issued In Connection With Common Stock Value Recorded As Derivative Liability
WarrantsIssuedInConnectionWithCommonStockValueRecordedAsDerivativeLiability
|
123284 | |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
30111 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3667 | |
CY2017Q4 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
42688 | |
CY2016Q4 | us-gaap |
Accounts Receivable Gross
AccountsReceivableGross
|
44860 | |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
15022 | |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
17194 | |
CY2017 | us-gaap |
Accretion Expense
AccretionExpense
|
84132 | |
CY2016 | us-gaap |
Accretion Expense
AccretionExpense
|
5171 | |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
84081 | |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
87959 | |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
114265 | |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
110197 | |
CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
24580 | |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
24580 | |
CY2016 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
257293 | |
CY2017 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
43212 | |
CY2017 | us-gaap |
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
25816 | |
CY2016 | us-gaap |
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
|
70024 | |
CY2017 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
52310 | |
CY2017 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
188135 | |
CY2016 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
400811 | |
CY2017 | us-gaap |
Advertising Expense
AdvertisingExpense
|
244810 | |
CY2016 | us-gaap |
Advertising Expense
AdvertisingExpense
|
403523 | |
CY2017 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
43212 | |
CY2016 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
257293 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
27666 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
27666 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
27666 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
27666 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
557853 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
129093 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
548133 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
110878 | |
CY2017 | us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
0 | |
CY2016 | us-gaap |
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
|
482013 | |
CY2017Q4 | us-gaap |
Cash
Cash
|
478397 | |
CY2016Q4 | us-gaap |
Cash
Cash
|
60190 | |
CY2015Q4 | us-gaap |
Cash
Cash
|
570086 | |
CY2017 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
418207 | |
CY2016 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-509896 | |
CY2017Q4 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
336756 | |
CY2016Q4 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
0 | |
CY2017Q4 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
0.48 | |
CY2016Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
||
CY2017Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
5219163 | |
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0 | |
CY2017Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0 | |
CY2016Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
65169703 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
59708318 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
65169703 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
59708318 | |
CY2017Q4 | us-gaap |
Common Stocks Including Additional Paid In Capital
CommonStocksIncludingAdditionalPaidInCapital
|
23133400 | |
CY2016Q4 | us-gaap |
Common Stocks Including Additional Paid In Capital
CommonStocksIncludingAdditionalPaidInCapital
|
21223271 | |
CY2017 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1741951 | |
CY2016 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-3156302 | |
CY2017 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
0 | |
CY2016 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
482013 | |
CY2017 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
1932643 | |
CY2016 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2420260 | |
CY2017Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
0 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
0 | |
CY2017Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
102809 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
15017 | |
CY2017Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
102809 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
15017 | |
CY2017Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance Noncurrent
DeferredTaxAssetsValuationAllowanceNoncurrent
|
102809 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance Noncurrent
DeferredTaxAssetsValuationAllowanceNoncurrent
|
15017 | |
CY2017Q4 | us-gaap |
Deposits Assets
DepositsAssets
|
0 | |
CY2016Q4 | us-gaap |
Deposits Assets
DepositsAssets
|
8067 | |
CY2017 | us-gaap |
Depreciation
Depreciation
|
4068 | |
CY2016 | us-gaap |
Depreciation
Depreciation
|
3570 | |
CY2017 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
4068 | |
CY2016 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
3570 | |
CY2017Q2 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
123284 | |
CY2017Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
44572 | |
CY2017Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
44572 | |
CY2016Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
||
CY2017Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
44185 | |
CY2016Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
5356 | |
CY2017 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.03 | |
CY2016 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.05 | |
CY2017 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.34 | |
CY2017 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-78712 | |
CY2016 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | |
CY2017 | us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
-21016 | |
CY2016 | us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
-1190 | |
CY2017 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-592264 | |
CY2016 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-1072702 | |
CY2017 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-12274 | |
CY2016 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-33020 | |
CY2017 | us-gaap |
Gross Profit
GrossProfit
|
93475 | |
CY2016 | us-gaap |
Gross Profit
GrossProfit
|
-203092 | |
CY2017 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1772712 | |
CY2016 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3155008 | |
CY2017 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-30761 | |
CY2016 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1294 | |
CY2017 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
87792 | |
CY2016 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
2881 | |
CY2017 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
30 | |
CY2016 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
35 | |
CY2017 | us-gaap |
Income Tax Reconciliation Other Reconciling Items
IncomeTaxReconciliationOtherReconcilingItems
|
0 | |
CY2016 | us-gaap |
Income Tax Reconciliation Other Reconciling Items
IncomeTaxReconciliationOtherReconcilingItems
|
||
CY2017 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
-30761 | |
CY2016 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
1294 | |
CY2017 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
61395 | |
CY2016 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-80810 | |
CY2017 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-2172 | |
CY2016 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-27754 | |
CY2017 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
21220 | |
CY2016 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
16289 | |
CY2017 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
18 | |
CY2016 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
155 | |
CY2017 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | |
CY2016 | us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
705262 | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
444680 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
557853 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
129093 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
202949 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
96982 | |
CY2016Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
33494 | |
CY2017 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | |
CY2016 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
80949 | |
CY2017 | us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
1846055 | |
CY2016 | us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
1562479 | |
CY2017Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
502313 | |
CY2016Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
347698 | |
CY2017 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2060684 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1974215 | |
CY2017 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3640 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-7404 | |
CY2017 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1638837 | |
CY2016 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2476707 | |
CY2017 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1741951 | |
CY2016 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3156302 | |
CY2017 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | |
CY2017 | us-gaap |
Officers Compensation
OfficersCompensation
|
5500 | |
CY2016 | us-gaap |
Officers Compensation
OfficersCompensation
|
6000 | |
CY2017 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1839168 | |
CY2016 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2623352 | |
CY2017Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
1478 | |
CY2017Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
||
CY2017 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
19018 | |
CY2016 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
26152 | |
CY2017 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
0 | |
CY2016 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
0 | |
CY2017 | us-gaap |
Other General And Administrative Expense
OtherGeneralAndAdministrativeExpense
|
256303 | |
CY2016 | us-gaap |
Other General And Administrative Expense
OtherGeneralAndAdministrativeExpense
|
225422 | |
CY2017 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
25816 | |
CY2016 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
70024 | |
CY2017 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3640 | |
CY2016 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
7404 | |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
|
54714 | |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
|
33494 | |
CY2017Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
54714 | |
CY2016 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
0 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
123985 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
120345 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9720 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
10148 | |
CY2017 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | |
CY2016 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
27666 | |
CY2017 | us-gaap |
Research And Development Expense Software Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseSoftwareExcludingAcquiredInProcessCost
|
833202 | |
CY2016 | us-gaap |
Research And Development Expense Software Excluding Acquired In Process Cost
ResearchAndDevelopmentExpenseSoftwareExcludingAcquiredInProcessCost
|
1077638 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-23305389 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-21563438 | |
CY2017 | us-gaap |
Revenue Recognition Accounting Policy Gross And Net Revenue Disclosure
RevenueRecognitionAccountingPolicyGrossAndNetRevenueDisclosure
|
<div style="display: inline; font-family: times new roman; font-size: 10pt"><div style="display: inline; font-family: times new roman; font-size: 10pt"><div style="display: inline; font-family: times new roman; font-size: 10pt"><table border="0" cellpadding="0" cellspacing="0" style="; text-indent: 0px; min-width: 700px;"> <tr style="vertical-align: top;"> <td style="width: 18pt;"> </td> <td style="width: 27pt;"> <div style=" margin: 0pt; text-align: left; font-family: "Times New Roman", Times, serif; font-size: 10pt;">(c)<div style="display: inline; font-family:'Times New Roman', Times, serif;font-size:10pt;"> </div></div> </td> <td> <div style=" margin: 0pt; text-align: left; font-family: "Times New Roman", Times, serif; font-size: 10pt;"><div style="display: inline; font-family:'Times New Roman', Times, serif;font-size:10pt;">Revenue Recognition</div></div> </td> </tr> </table> <div style=" font-family: 'Times New Roman', Times, serif; font-size: 10pt; margin-top: 0pt; margin-bottom: 0pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt; text-align: left;">Trophy Bingo and Garfield's Bingo r<div style="display: inline; font-family:'Times New Roman', Times, serif;font-size:10pt;">evenues have been recognized from the sale of in-game purchases, net of platform fees, at the time of purchase by the player. The revenue from in-game advertising is recognized when advertising is served to the player.</div></div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt; text-align: left;">Advertising revenues, <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">not</div> generated i<div style="display: inline; font-family:'Times New Roman', Times, serif;font-size:10pt;">n Trophy Bingo or Garfield's Bingo, have been recognized when collection of the amounts are reasonably assured.</div></div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt; text-align: left;">Rooplay revenues have been recognized when collection of the subscriptions are reasonably assured and the provision of service has occurred.</div></div></div></div> | |
CY2017 | us-gaap |
Revenues
Revenues
|
93475 | |
CY2016 | us-gaap |
Revenues
Revenues
|
278921 | |
CY2017 | us-gaap |
Royalty Expense
RoyaltyExpense
|
12888 | |
CY2016 | us-gaap |
Royalty Expense
RoyaltyExpense
|
499 | |
CY2017 | us-gaap |
Salaries And Wages
SalariesAndWages
|
461416 | |
CY2016 | us-gaap |
Salaries And Wages
SalariesAndWages
|
413166 | |
CY2017 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
93475 | |
CY2016 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
278921 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.019 | |
CY2017 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Weighted Average Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate
|
0.25 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Weighted Average Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate
|
0.78 | |
CY2017 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
|
130000 | |
CY2017 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
725000 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
1010000 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.42 | |
CY2016 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
||
CY2017 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
||
CY2017 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
0.42 | |
CY2016 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0.42 | |
CY2017 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
244810 | |
CY2016 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
403523 | |
CY2017 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
43212 | |
CY2016 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
257293 | |
CY2017 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
||
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
||
CY2017 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.25 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.78 | |
CY2017 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0156 | |
CY2017 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.13 | |
CY2016 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.34 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
0 | |
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
0 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
||
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1010000 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1605000 | |
CY2015Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
||
CY2016Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
0.42 | |
CY2017 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0.42 | |
CY2017Q4 | us-gaap |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Exercisable Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions
|
1267500 | |
CY2017Q4 | us-gaap |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
|
1605000 | |
CY2017 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P5Y | |
CY2016 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P5Y | |
CY2016 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
||
CY2017 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
||
CY2017 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1846055 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-147409 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-315587 | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
951734 | |
CY2017Q4 | us-gaap |
Tax Credit Carryforward Amount
TaxCreditCarryforwardAmount
|
207497 | |
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="display: inline; font-family: times new roman; font-size: 10pt"><table border="0" cellpadding="0" cellspacing="0" style="; text-indent: 0px; min-width: 700px;"> <tr style="vertical-align: top;"> <td style="width: 18pt;"> </td> <td style="width: 27pt;"> <div style=" margin: 0pt; text-align: left; font-family: "Times New Roman", Times, serif; font-size: 10pt;">(b)</div> </td> <td> <div style=" margin: 0pt; text-align: left; font-family: "Times New Roman", Times, serif; font-size: 10pt;"><div style="display: inline; font-family:'Times New Roman', Times, serif;font-size:10pt;">Use of estimates:</div></div> </td> </tr> </table> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt; text-align: left;">The preparation of consolidated financial statements in conformity with US GAAP, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent a<div style="display: inline; font-family:'Times New Roman', Times, serif;font-size:10pt;">ssets and liabilities at the date of the financial statements and recognized revenues and expenses for the reporting periods. </div></div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt;"> </div> <div style=" font-family: "Times New Roman", Times, serif; font-size: 10pt; margin: 0pt 0pt 0pt 36pt; text-align: left;">Significant areas requiring the use of estimates include the collectibility of accounts receivable, the valuation of promissory n<div style="display: inline; font-family:'Times New Roman', Times, serif;font-size:10pt;">otes, stock-based compensation and the estimated market rate of <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;">15%,</div> the derivative liability - warrants valuation and the valuation of deferred tax assets. Actual results <div style="display: inline; font-style: italic; font-weight: inherit; font-style: normal;"> may </div>differ significantly from these estimates.</div></div></div></div></div> | |
CY2017 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
87792 | |
CY2016 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
-2881 |