2018 Q2 Form 10-Q Financial Statement
#000156459018011778 Filed on May 08, 2018
Income Statement
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
Revenue | $5.893M | $7.120M | $6.336M |
YoY Change | -21.31% | 12.36% | |
Cost Of Revenue | $4.250M | $4.907M | $4.279M |
YoY Change | -11.83% | 14.67% | |
Gross Profit | $1.640M | $2.213M | $2.057M |
YoY Change | -38.58% | 7.57% | |
Gross Profit Margin | 27.83% | 31.08% | 32.46% |
Selling, General & Admin | $1.800M | $1.073M | $1.300M |
YoY Change | -1.1% | -17.46% | |
% of Gross Profit | 109.76% | 48.49% | 63.2% |
Research & Development | $960.0K | $972.6K | $587.5K |
YoY Change | 57.38% | 65.57% | |
% of Gross Profit | 58.54% | 43.95% | 28.56% |
Depreciation & Amortization | $280.0K | $250.0K | $180.0K |
YoY Change | 40.0% | 38.89% | |
% of Gross Profit | 17.07% | 11.3% | 8.75% |
Operating Expenses | $2.760M | $2.915M | $1.883M |
YoY Change | 13.58% | 54.77% | |
Operating Profit | -$1.120M | -$701.8K | $173.8K |
YoY Change | -566.67% | -503.7% | |
Interest Expense | $0.00 | $55.66K | $50.00K |
YoY Change | -100.0% | 11.32% | |
% of Operating Profit | 28.76% | ||
Other Income/Expense, Net | $54.43K | $11.95K | -$50.07K |
YoY Change | -123.86% | ||
Pretax Income | -$1.064M | -$689.9K | $123.8K |
YoY Change | -632.09% | -657.35% | |
Income Tax | $555.6K | $217.1K | $44.63K |
% Of Pretax Income | 36.06% | ||
Net Earnings | -$1.620M | -$794.4K | $79.15K |
YoY Change | -729.52% | -1103.72% | |
Net Earnings / Revenue | -27.49% | -11.16% | 1.25% |
Basic Earnings Per Share | -$0.08 | $0.01 | |
Diluted Earnings Per Share | -$117.5K | -$0.08 | $0.01 |
COMMON SHARES | |||
Basic Shares Outstanding | 12.77M | 10.14M | 5.379M |
Diluted Shares Outstanding | 10.14M | 9.757M |
Balance Sheet
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $9.270M | $9.130M | |
YoY Change | 1960.0% | ||
Cash & Equivalents | $9.267M | $9.127M | $8.684K |
Short-Term Investments | |||
Other Short-Term Assets | $400.0K | $420.0K | |
YoY Change | 81.82% | ||
Inventory | $3.360M | $3.340M | |
Prepaid Expenses | |||
Receivables | $4.510M | $5.214M | |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $17.54M | $18.10M | |
YoY Change | 65.0% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.760M | $1.824M | |
YoY Change | 89.25% | ||
Goodwill | $3.324M | ||
YoY Change | |||
Intangibles | $509.7K | ||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $560.0K | $1.130M | |
YoY Change | -39.78% | ||
Total Long-Term Assets | $6.050M | $6.792M | |
YoY Change | 1.0% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $17.54M | $18.10M | |
Total Long-Term Assets | $6.050M | $6.792M | |
Total Assets | $23.59M | $24.89M | |
YoY Change | 41.94% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.270M | $1.101M | |
YoY Change | -65.01% | ||
Accrued Expenses | $560.0K | $590.0K | |
YoY Change | -45.63% | ||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Long-Term Debt Due | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Total Short-Term Liabilities | $2.750M | $2.561M | |
YoY Change | -69.24% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.750M | $2.561M | |
Total Long-Term Liabilities | $0.00 | $0.00 | |
Total Liabilities | $2.960M | $2.561M | |
YoY Change | -71.29% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$513.0K | ||
YoY Change | |||
Common Stock | $1.277K | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $20.63M | $22.01M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $23.59M | $24.89M | |
YoY Change | 41.94% |
Cashflow Statement
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.620M | -$794.4K | $79.15K |
YoY Change | -729.52% | -1103.72% | |
Depreciation, Depletion And Amortization | $280.0K | $250.0K | $180.0K |
YoY Change | 40.0% | 38.89% | |
Cash From Operating Activities | $180.0K | -$4.031M | $1.199M |
YoY Change | -112.24% | -436.16% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$50.00K | $13.39K | $51.76K |
YoY Change | -225.0% | -74.14% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$50.00K | -$13.39K | -$51.76K |
YoY Change | -225.0% | -74.14% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $19.50M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 0.000 | 12.99M | -1.153M |
YoY Change | -100.0% | -1226.4% | |
NET CHANGE | |||
Cash From Operating Activities | 180.0K | -4.031M | 1.199M |
Cash From Investing Activities | -50.00K | -13.39K | -51.76K |
Cash From Financing Activities | 0.000 | 12.99M | -1.153M |
Net Change In Cash | 130.0K | 8.941M | -5.513K |
YoY Change | -71.11% | -162282.66% | |
FREE CASH FLOW | |||
Cash From Operating Activities | $180.0K | -$4.031M | $1.199M |
Capital Expenditures | -$50.00K | $13.39K | $51.76K |
Free Cash Flow | $230.0K | -$4.044M | $1.147M |
YoY Change | -115.23% | -452.49% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
55661 | |
CY2018Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
67609 | |
CY2018Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
11948 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-689880 | |
CY2018Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
217124 | |
CY2017Q1 | us-gaap |
Profit Loss
ProfitLoss
|
79147 | |
CY2017Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
6336338 | |
CY2017Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
587454 | |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
1883222 | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
173847 | |
CY2018Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-907004 | |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
24891103 | |
CY2018Q1 | us-gaap |
Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
|
0 | |
CY2018Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
7119712 | |
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-794419 | |
CY2018Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
ONE STOP SYSTEMS INC | |
CY2018Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001394056 | |
CY2017Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
4279269 | |
CY2018Q1 | us-gaap |
Gross Profit
GrossProfit
|
2212866 | |
CY2018Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
4906846 | |
CY2017Q1 | us-gaap |
Gross Profit
GrossProfit
|
2057069 | |
CY2018Q1 | oss |
Stock Issued During Period New Issues Issuance Cost
StockIssuedDuringPeriodNewIssuesIssuanceCost
|
3367760 | |
CY2018Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
12773289 | |
CY2018Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
50000000 | |
CY2018Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
12773289 | |
CY2018Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
22517107 | |
CY2018Q1 | us-gaap |
Minority Interest
MinorityInterest
|
324257 | |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-512996 | |
CY2018Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2018Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2018Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
12773289 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9126847 | |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
185717 | |
CY2018Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
5213551 | |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
5192730 | |
CY2018Q1 | us-gaap |
Inventory Net
InventoryNet
|
3339761 | |
CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
3696330 | |
CY2018Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
418969 | |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
978428 | |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
18099128 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
10053205 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1824422 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1581814 | |
CY2018Q1 | oss |
Deposits And Other Noncurrent
DepositsAndOtherNoncurrent
|
31215 | |
CY2017Q4 | oss |
Deposits And Other Noncurrent
DepositsAndOtherNoncurrent
|
31215 | |
CY2018Q1 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
1102465 | |
CY2017Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
1318447 | |
CY2018Q1 | us-gaap |
Goodwill
Goodwill
|
3324128 | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
3324128 | |
CY2018Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
509745 | |
CY2017Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
608405 | |
CY2018Q1 | us-gaap |
Assets
Assets
|
24891103 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
16917214 | |
CY2018Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1101298 | |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
3904613 | |
CY2018Q1 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
1460160 | |
CY2017Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
1933977 | |
CY2017Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
3334508 | |
CY2017Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
136303 | |
CY2017Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
640079 | |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2561458 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9949480 | |
CY2017Q4 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
12696 | |
CY2017Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
335267 | |
CY2018Q1 | us-gaap |
Liabilities
Liabilities
|
2561458 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
10297443 | |
CY2018Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2018Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1277 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
551 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
3484428 | |
CY2017Q4 | us-gaap |
Minority Interest
MinorityInterest
|
436842 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
281423 | |
CY2018Q1 | us-gaap |
Adjustment To Additional Paid In Capital Income Tax Effect From Share Based Compensation Net
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet
|
-274663 | |
CY2018Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
22329645 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
16917214 | |
CY2017Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
6619771 | |
CY2018Q1 | oss |
Debt Discount On Related Party Notes Current
DebtDiscountOnRelatedPartyNotesCurrent
|
0 | |
CY2017Q4 | oss |
Debt Discount On Related Party Notes Current
DebtDiscountOnRelatedPartyNotesCurrent
|
13905 | |
CY2017Q4 | us-gaap |
Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
|
9932 | |
CY2018Q1 | oss |
Debt Discount On Related Party Notes Noncurrent
DebtDiscountOnRelatedPartyNotesNoncurrent
|
0 | |
CY2017Q4 | oss |
Debt Discount On Related Party Notes Noncurrent
DebtDiscountOnRelatedPartyNotesNoncurrent
|
579 | |
CY2018Q1 | us-gaap |
Debt Instrument Unamortized Discount Noncurrent
DebtInstrumentUnamortizedDiscountNoncurrent
|
0 | |
CY2017Q4 | us-gaap |
Debt Instrument Unamortized Discount Noncurrent
DebtInstrumentUnamortizedDiscountNoncurrent
|
414 | |
CY2017Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-67 | |
CY2017Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-50068 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
123779 | |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
44632 | |
CY2018Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
972631 | |
CY2018Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
2914694 | |
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-701828 | |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
50001 | |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
24626 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1337017 | |
CY2017Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
990200 | |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
14623 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
550505 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
178105 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1199068 | |
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
51760 | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
79147 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | |
CY2017Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5379141 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
9757229 | |
CY2018Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-112585 | |
CY2017Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
0 | |
CY2018Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.08 | |
CY2018Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.08 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10140459 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
10140459 | |
CY2018Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
35318 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1152821 | |
CY2018Q1 | us-gaap |
Amortization Of Deferred Hedge Gains
AmortizationOfDeferredHedgeGains
|
-28838 | |
CY2018Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
215982 | |
CY2018Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
91127 | |
CY2018Q1 | oss |
Warranty Reserve Adjustments
WarrantyReserveAdjustments
|
-1326 | |
CY2018Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
54575 | |
CY2018Q1 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
669408 | |
CY2018Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
16132240 | |
CY2018Q1 | us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
112585 | |
CY2017Q1 | oss |
Warranty Reserve Adjustments
WarrantyReserveAdjustments
|
-2135 | |
CY2018Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
253758 | |
CY2017Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
179044 | |
CY2018Q1 | us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
-457872 | |
CY2017Q1 | us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
-152647 | |
CY2018Q1 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
24830 | |
CY2017Q1 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
5959 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
111949 | |
CY2018Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
35318 | |
CY2018Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-430121 | |
CY2018Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
340579 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-2803316 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
|
-433714 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-4030810 | |
CY2018Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
13387 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-13387 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-51760 | |
CY2018Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
54575 | |
CY2017Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
14415 | |
CY2018Q1 | oss |
Payment Of Payroll Taxes On Net Issuance Of Employee Stock Options
PaymentOfPayrollTaxesOnNetIssuanceOfEmployeeStockOptions
|
274663 | |
CY2018Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
1810902 | |
CY2018Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
19500000 | |
CY2018Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
3334508 | |
CY2017Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
982982 | |
CY2018Q1 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
163483 | |
CY2017Q1 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
32357 | |
CY2018Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
985692 | |
CY2017Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
151897 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
12985327 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
8941130 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-5513 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
14197 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
8684 | |
CY2018Q1 | us-gaap |
Interest Paid
InterestPaid
|
39351 | |
CY2017Q1 | us-gaap |
Interest Paid
InterestPaid
|
44545 | |
CY2018Q1 | oss |
Reclassification Of Inventories To Property And Equipment
ReclassificationOfInventoriesToPropertyAndEquipment
|
384318 | |
CY2018Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
669408 | |
CY2018Q1 | oss |
Reclassification Of Prepaid Initial Public Offering Expenses To Additional Paid In Capital
ReclassificationOfPrepaidInitialPublicOfferingExpensesToAdditionalPaidInCapital
|
887450 | |
CY2018Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div> <p style="margin-top:12pt;margin-bottom:0pt;text-indent:0%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;"><font style="text-decoration:underline;">Use of Estimates</font></p> <p style="margin-top:12pt;margin-bottom:0pt;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:5.24%;">The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and disclosures of contingent assets, liabilities, and expenses at the date of the consolidated financial statements during the reporting period. </p> <p style="margin-top:12pt;margin-bottom:0pt;text-indent:5.24%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">Significant estimates made by management include, among others, the fair value of net assets of Magma acquired in July 2016 and ION in July 2017, the allowance for doubtful accounts, fair value of stock options and warrants, recoverability of inventories and long-lived assets, and realizability of deferred tax assets. Actual results could differ from those estimates.</p></div> | |
CY2018Q1 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<div> <p style="margin-top:12pt;margin-bottom:0pt;text-indent:0%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;"><font style="text-decoration:underline;">Concentration Risks</font></p> <p style="margin-top:12pt;margin-bottom:0pt;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;text-indent:5.24%;">At times, deposits held with financial institutions may exceed the amount of insurance provided by the Federal Deposit Insurance Corporation (“FDIC”), which provides basic deposit coverage with limits up to $250,000 per owner. As of March 31, 2018, the Company had $8,766,990 in excess of the insurance limits. The Company has not experienced any such losses in these accounts. </p> <p style="margin-top:12pt;margin-bottom:0pt;text-indent:5.24%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">At March 31, 2018 and December 31, 2017, three customers accounted for 63% and 69% respectively of net trade accounts receivable. For the three month periods ended March 31, 2018 and 2017, three customers accounted for 54% and 46% of net revenue. During the three month periods ended March 31, 2018 and 2017, the Company made purchases from three suppliers which represented approximately 48% and 45% of materials purchased.</p></div> | |
CY2018Q1 | oss |
Maximum Basic Deposit Coverage Per Owner
MaximumBasicDepositCoveragePerOwner
|
250000 | |
CY2018Q1 | us-gaap |
Time Deposits At Or Above Fdic Insurance Limit
TimeDepositsAtOrAboveFDICInsuranceLimit
|
8766990 | |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
93228 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
2101 | |
CY2018Q1 | us-gaap |
Number Of Reporting Units
NumberOfReportingUnits
|
1 | |
CY2018Q1 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | |
CY2017Q1 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | |
CY2018Q1 | us-gaap |
Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
|
0 | |
CY2017Q1 | us-gaap |
Impairment Of Long Lived Assets To Be Disposed Of
ImpairmentOfLongLivedAssetsToBeDisposedOf
|
0 | |
CY2018Q1 | us-gaap |
Advertising Expense
AdvertisingExpense
|
17626 | |
CY2017Q1 | us-gaap |
Advertising Expense
AdvertisingExpense
|
32088 | |
CY2018Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1186683 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1186683 | |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
676938 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
578278 | |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
509745 | |
CY2017Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
608405 | |
CY2018Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
98660 | |
CY2017Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
99208 | |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
295981 | |
CY2018Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
213764 | |
CY2018Q1 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
5306779 | |
CY2017Q4 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
5194831 | |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
93228 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
2101 | |
CY2018Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
1790781 | |
CY2017Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
2079589 | |
CY2018Q1 | us-gaap |
Other Inventories Spare Parts
OtherInventoriesSpareParts
|
1891462 | |
CY2017Q4 | us-gaap |
Other Inventories Spare Parts
OtherInventoriesSpareParts
|
2417095 | |
CY2018Q1 | us-gaap |
Inventory Gross
InventoryGross
|
3682243 | |
CY2017Q4 | us-gaap |
Inventory Gross
InventoryGross
|
4496684 | |
CY2018Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
342482 | |
CY2017Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
800354 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
3667882 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
3270177 | |
CY2018Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1843460 | |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1688363 | |
CY2018Q1 | us-gaap |
Workers Compensation Liability Current
WorkersCompensationLiabilityCurrent
|
479055 | |
CY2017Q4 | us-gaap |
Workers Compensation Liability Current
WorkersCompensationLiabilityCurrent
|
457152 | |
CY2018Q1 | us-gaap |
Deferred Revenue
DeferredRevenue
|
871803 | |
CY2017Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
1033845 | |
CY2018Q1 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
58100 | |
CY2017Q4 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
56774 | |
CY2018Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
51202 | |
CY2017Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
386206 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | |
CY2018Q1 | us-gaap |
Preferred Stock Conversion Basis
PreferredStockConversionBasis
|
one-for-one basis | |
CY2018Q1 | us-gaap |
Common Stock Voting Rights
CommonStockVotingRights
|
one vote for each share | |
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
380000 | |
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
6.00 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
11000000 | |
CY2018Q1 | us-gaap |
Convertible Preferred Stock Terms Of Conversion
ConvertiblePreferredStockTermsOfConversion
|
Series A Preferred Stock, Series B Preferred Stock, and Series C Preferred Stock (“Preferred Shares”) are convertible at any time at the option of the holder into one share of common stock. | |
CY2017Q4 | us-gaap |
Preferred Stock No Par Value
PreferredStockNoParValue
|
||
CY2018Q1 | oss |
Share Based Compensation Arrangement By Share Based Payment Award Options Issued During Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsIssuedDuringPeriod
|
0 | |
CY2017Q1 | oss |
Share Based Compensation Arrangement By Share Based Payment Award Options Issued During Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsIssuedDuringPeriod
|
0 | |
CY2018Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
215760 | |
CY2018Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P1Y | |
CY2018Q1 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
143928 | |
CY2017Q1 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
103858 | |
CY2018Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
16599 | |
CY2017Q1 | us-gaap |
Interest Expense Related Party
InterestExpenseRelatedParty
|
11312 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Shares Issued Basic
WeightedAverageNumberOfSharesIssuedBasic
|
10140459 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Issued Basic
WeightedAverageNumberOfSharesIssuedBasic
|
5379141 | |
CY2017Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
4378088 | |
CY2018Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 |