2018 Q1 Form 10-Q Financial Statement

#000114420418028903 Filed on May 15, 2018

View on sec.gov

Income Statement

Concept 2018 Q1 2017 Q1
Revenue $5.944M $6.359M
YoY Change -6.53% 19.1%
Cost Of Revenue $4.204M $4.316M
YoY Change -2.59% 7.28%
Gross Profit $1.740M $2.043M
YoY Change -14.83% 55.24%
Gross Profit Margin 29.27% 32.13%
Selling, General & Admin $1.481M $1.378M
YoY Change 7.47% -4.7%
% of Gross Profit 85.11% 67.45%
Research & Development $149.0K $110.0K
YoY Change 35.45% -16.67%
% of Gross Profit 8.56% 5.38%
Depreciation & Amortization $380.0K $460.0K
YoY Change -17.39% 39.39%
% of Gross Profit 21.84% 22.52%
Operating Expenses $1.630M $1.488M
YoY Change 9.54% -5.7%
Operating Profit $110.0K $555.0K
YoY Change -80.18% -311.83%
Interest Expense $48.00K $134.0K
YoY Change -64.18% 91.43%
% of Operating Profit 43.64% 24.14%
Other Income/Expense, Net $4.000K $1.000K
YoY Change 300.0%
Pretax Income $66.00K $422.0K
YoY Change -84.36% -266.8%
Income Tax $11.00K $5.000K
% Of Pretax Income 16.67% 1.18%
Net Earnings $55.00K $417.0K
YoY Change -86.81% -264.17%
Net Earnings / Revenue 0.93% 6.56%
Basic Earnings Per Share $0.01 $0.05
Diluted Earnings Per Share $0.01 $0.05
COMMON SHARES
Basic Shares Outstanding 8.245M 8.148M shares
Diluted Shares Outstanding 8.789M 8.710M shares

Balance Sheet

Concept 2018 Q1 2017 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $670.0K $420.0K
YoY Change 59.52% -6.67%
Cash & Equivalents $672.0K $419.0K
Short-Term Investments
Other Short-Term Assets $740.0K $560.0K
YoY Change 32.14% 47.37%
Inventory $1.000M $1.120M
Prepaid Expenses
Receivables $2.730M $2.720M
Other Receivables $410.0K $500.0K
Total Short-Term Assets $5.550M $5.320M
YoY Change 4.32% -11.02%
LONG-TERM ASSETS
Property, Plant & Equipment $14.63M $15.54M
YoY Change -5.86% -2.5%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $90.00K $20.00K
YoY Change 350.0% -33.33%
Total Long-Term Assets $14.85M $15.67M
YoY Change -5.23% -8.13%
TOTAL ASSETS
Total Short-Term Assets $5.550M $5.320M
Total Long-Term Assets $14.85M $15.67M
Total Assets $20.40M $20.99M
YoY Change -2.81% -8.88%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.840M $1.800M
YoY Change 2.22% -45.47%
Accrued Expenses $1.280M $1.290M
YoY Change -0.78% -1.07%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $1.420M
YoY Change -100.0% 25.66%
Long-Term Debt Due $228.0K $3.387M
YoY Change -93.27% -16.56%
Total Short-Term Liabilities $7.730M $12.92M
YoY Change -40.18% -1.22%
LONG-TERM LIABILITIES
Long-Term Debt $4.049M $130.0K
YoY Change 3014.62%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $4.049M $130.0K
YoY Change 3014.62%
TOTAL LIABILITIES
Total Short-Term Liabilities $7.730M $12.92M
Total Long-Term Liabilities $4.049M $130.0K
Total Liabilities $11.78M $13.06M
YoY Change -9.79% -0.57%
SHAREHOLDERS EQUITY
Retained Earnings -$15.96M
YoY Change
Common Stock $2.023M
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $8.618M $7.930M
YoY Change
Total Liabilities & Shareholders Equity $20.40M $20.99M
YoY Change -2.81% -8.88%

Cashflow Statement

Concept 2018 Q1 2017 Q1
OPERATING ACTIVITIES
Net Income $55.00K $417.0K
YoY Change -86.81% -264.17%
Depreciation, Depletion And Amortization $380.0K $460.0K
YoY Change -17.39% 39.39%
Cash From Operating Activities $80.00K -$450.0K
YoY Change -117.78% -193.75%
INVESTING ACTIVITIES
Capital Expenditures -$250.0K -$50.00K
YoY Change 400.0% -89.13%
Acquisitions
YoY Change
Other Investing Activities $0.00 $0.00
YoY Change
Cash From Investing Activities -$250.0K -$50.00K
YoY Change 400.0% -89.13%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -80.00K 630.0K
YoY Change -112.7% 1475.0%
NET CHANGE
Cash From Operating Activities 80.00K -450.0K
Cash From Investing Activities -250.0K -50.00K
Cash From Financing Activities -80.00K 630.0K
Net Change In Cash -250.0K 130.0K
YoY Change -292.31% 116.67%
FREE CASH FLOW
Cash From Operating Activities $80.00K -$450.0K
Capital Expenditures -$250.0K -$50.00K
Free Cash Flow $330.0K -$400.0K
YoY Change -182.5% -142.55%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2017Q3 us-gaap Liabilities Current
LiabilitiesCurrent
7723000 USD
CY2018Q1 us-gaap Liabilities
Liabilities
11782000 USD
CY2018Q1 us-gaap Common Stock Value
CommonStockValue
2023000 USD
CY2018Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
21516000 USD
CY2018Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-15956000 USD
CY2018Q1 us-gaap Stockholders Equity
StockholdersEquity
8618000 USD
CY2017Q3 us-gaap Stockholders Equity
StockholdersEquity
8467000 USD
CY2018Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
20400000 USD
CY2017Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
20417000 USD
CY2018Q1 us-gaap Lease Incentive Receivable Noncurrent
LeaseIncentiveReceivableNoncurrent
102000 USD
CY2018Q1 us-gaap Restructuring Reserve Current
RestructuringReserveCurrent
1117000 USD
CY2018Q1 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
132000 USD
CY2017Q3 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
128000 USD
CY2018Q1 us-gaap Long Term Debt Current
LongTermDebtCurrent
228000 USD
CY2017Q3 us-gaap Long Term Debt Current
LongTermDebtCurrent
224000 USD
CY2018Q1 us-gaap Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
2000 USD
CY2017Q3 us-gaap Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
69000 USD
CY2018Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
4049000 USD
CY2017Q3 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
4158000 USD
CY2018Q1 us-gaap Preferred Stock Value
PreferredStockValue
1035000 USD
CY2017Q3 us-gaap Preferred Stock Value
PreferredStockValue
1035000 USD
CY2018Q1 us-gaap Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
67000 USD
CY2017Q3 us-gaap Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
0 USD
CY2017Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
4316000 USD
CY2017Q1 us-gaap Gross Profit
GrossProfit
2043000 USD
CY2018Q1 us-gaap Selling Expense
SellingExpense
303000 USD
CY2017Q1 us-gaap Selling Expense
SellingExpense
242000 USD
CY2017Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
110000 USD
CY2018Q1 us-gaap Sales Revenue Services Net
SalesRevenueServicesNet
5030000 USD
CY2017Q1 us-gaap Sales Revenue Services Net
SalesRevenueServicesNet
4962000 USD
CY2018Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
914000 USD
CY2017Q1 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
1397000 USD
CY2018Q1 us-gaap Sales Revenue Net
SalesRevenueNet
5944000 USD
CY2017Q1 us-gaap Sales Revenue Net
SalesRevenueNet
6359000 USD
CY2018Q1 us-gaap Cost Of Services
CostOfServices
3662000 USD
CY2017Q1 us-gaap Cost Of Services
CostOfServices
3546000 USD
CY2018Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
542000 USD
CY2017Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
770000 USD
CY2018Q1 us-gaap Gross Profit
GrossProfit
1740000 USD
CY2018Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
149000 USD
CY2018Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1178000 USD
CY2018Q1 us-gaap Operating Expenses
OperatingExpenses
1630000 USD
CY2017Q1 us-gaap Operating Expenses
OperatingExpenses
1488000 USD
CY2018Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
110000 USD
CY2017Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
555000 USD
CY2018Q1 us-gaap Interest Expense
InterestExpense
48000 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
782000 USD
us-gaap Depreciation And Amortization
DepreciationAndAmortization
860000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
69000 USD
us-gaap Share Based Compensation
ShareBasedCompensation
7000 USD
us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
1000 USD
us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
6000 USD
CY2018Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
4204000 USD
CY2017Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1136000 USD
CY2017Q1 us-gaap Interest Expense
InterestExpense
134000 USD
CY2018Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
66000 USD
CY2017Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
422000 USD
CY2018Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
11000 USD
CY2017Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
5000 USD
CY2018Q1 us-gaap Net Income Loss
NetIncomeLoss
55000 USD
CY2017Q1 us-gaap Net Income Loss
NetIncomeLoss
417000 USD
CY2018Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
55000 USD
CY2017Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
425000 USD
CY2018Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.01
CY2017Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.05
CY2018Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.01
CY2017Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.05
CY2018Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
8245000 shares
CY2017Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
8148000 shares
CY2018Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
8789000 shares
CY2017Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
8710000 shares
CY2018Q1 us-gaap Other Comprehensive Income Loss Tax Portion Attributable To Parent1
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1
0 USD
CY2017Q1 us-gaap Other Comprehensive Income Loss Tax Portion Attributable To Parent1
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1
-8000 USD
CY2018Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
4000 USD
CY2017Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
1000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
997000 USD
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-334000 USD
us-gaap Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
3000 USD
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-41000 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-962000 USD
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
198000 USD
us-gaap Increase Decrease In Customer Advances
IncreaseDecreaseInCustomerAdvances
649000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
842000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
561000 USD
us-gaap Payments For Proceeds From Productive Assets
PaymentsForProceedsFromProductiveAssets
158000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-431000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-152000 USD
us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
327000 USD
us-gaap Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
63000 USD
us-gaap Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
64000 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-173000 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-376000 USD
CY2016Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
386000 USD
CY2017Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
419000 USD
us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
0 USD
us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
45000 USD
us-gaap Proceeds From Sale Of Machinery And Equipment
ProceedsFromSaleOfMachineryAndEquipment
6000 USD
CY2017Q1 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
8000 shares
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
81000 USD
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
434000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
238000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
33000 USD
us-gaap Proceeds From Sale Of Machinery And Equipment
ProceedsFromSaleOfMachineryAndEquipment
2000 USD
us-gaap Interest Paid Net
InterestPaidNet
94000 USD
us-gaap Interest Paid Net
InterestPaidNet
139000 USD
us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
5085000 USD
us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
6823000 USD
CY2017Q1 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
417000 USD
CY2018Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
55000 USD
CY2018Q1 us-gaap Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
518000 shares
CY2018Q1 us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
26000 shares
us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
81000 USD
us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
434000 USD
us-gaap Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
518000 shares
us-gaap Incremental Common Shares Attributable To Conversion Of Preferred Stock
IncrementalCommonSharesAttributableToConversionOfPreferredStock
573000 shares
us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
30000 shares
us-gaap Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
6000 shares
CY2018Q1 us-gaap Inventory Raw Materials
InventoryRawMaterials
797000 USD
CY2017Q3 us-gaap Inventory Raw Materials
InventoryRawMaterials
761000 USD
CY2018Q1 us-gaap Inventory Work In Process
InventoryWorkInProcess
185000 USD
CY2017Q3 us-gaap Inventory Work In Process
InventoryWorkInProcess
135000 USD
CY2018Q1 us-gaap Inventory Finished Goods
InventoryFinishedGoods
244000 USD
CY2017Q3 us-gaap Inventory Finished Goods
InventoryFinishedGoods
228000 USD
CY2017Q3 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
211000 USD
CY2018Q1 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
226000 USD
CY2017 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.35 pure
us-gaap Other Restructuring Costs
OtherRestructuringCosts
117000 USD
CY2018Q1 us-gaap Common Stock No Par Value
CommonStockNoParValue
0
CY2017Q3 us-gaap Common Stock No Par Value
CommonStockNoParValue
0
CY2018Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
19000000 shares
CY2017Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
19000000 shares
CY2018Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
8245320 shares
CY2017Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
8243896 shares
CY2018Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
8245320 shares
CY2017Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
8243896 shares
CY2018Q1 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
2019000 USD
CY2017Q3 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
2404000 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
-4000 USD
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 USD
us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
5085000 USD
us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
6883000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
1000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 USD
CY2017Q3 us-gaap Inventory Gross
InventoryGross
1124000 USD
CY2018Q1 us-gaap Revenues
Revenues
5944000 USD
CY2017Q1 us-gaap Revenues
Revenues
6359000 USD
us-gaap Revenues
Revenues
11321000 USD
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0231 pure
CY2018Q1 us-gaap Inventory Gross
InventoryGross
1226000 USD
us-gaap Revenues
Revenues
12533000 USD
us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.245 pure
us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
-2.240 pure
CY2018Q1 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
1600000 USD

Files In Submission

Name View Source Status
0001144204-18-028903-index-headers.html Edgar Link pending
0001144204-18-028903-index.html Edgar Link pending
0001144204-18-028903.txt Edgar Link pending
0001144204-18-028903-xbrl.zip Edgar Link pending
basi-20180331.xml Edgar Link completed
basi-20180331.xsd Edgar Link pending
basi-20180331_cal.xml Edgar Link unprocessable
basi-20180331_def.xml Edgar Link unprocessable
basi-20180331_lab.xml Edgar Link unprocessable
basi-20180331_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
tv493923_10q.htm Edgar Link pending
tv493923_ex31-1.htm Edgar Link pending
tv493923_ex31-2.htm Edgar Link pending
tv493923_ex32-1.htm Edgar Link pending
tv493923_ex32-2.htm Edgar Link pending