2017 Q1 Form 10-Q Financial Statement
#000143774917009273 Filed on May 15, 2017
Income Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
Revenue | $1.822M | $728.0K |
YoY Change | 150.27% | 68.13% |
Cost Of Revenue | $1.365M | $966.0K |
YoY Change | 41.3% | 137.93% |
Gross Profit | $457.0K | -$238.0K |
YoY Change | -292.02% | -981.48% |
Gross Profit Margin | 25.08% | -32.69% |
Selling, General & Admin | $2.630M | $2.190M |
YoY Change | 20.09% | -19.78% |
% of Gross Profit | 575.49% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $39.00K | $32.00K |
YoY Change | 21.88% | -3.03% |
% of Gross Profit | 8.53% | |
Operating Expenses | $4.033M | $3.185M |
YoY Change | 26.62% | 0.35% |
Operating Profit | -$2.211M | -$2.457M |
YoY Change | -10.01% | -10.36% |
Interest Expense | $2.867M | $333.0K |
YoY Change | 760.96% | 16550.0% |
% of Operating Profit | ||
Other Income/Expense, Net | -$5.170M | -$160.0K |
YoY Change | 3131.25% | -106.43% |
Pretax Income | -$21.77M | -$4.290M |
YoY Change | 407.39% | 1562.79% |
Income Tax | $1.000K | $2.000K |
% Of Pretax Income | ||
Net Earnings | -$21.77M | -$4.292M |
YoY Change | 407.18% | 1550.77% |
Net Earnings / Revenue | -1194.73% | -589.56% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$2.354M | -$467.8K |
COMMON SHARES | ||
Basic Shares Outstanding | 55.29M | 55.01M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $300.0K | $300.0K |
YoY Change | 0.0% | 200.0% |
Cash & Equivalents | $291.0K | $262.0K |
Short-Term Investments | ||
Other Short-Term Assets | $600.0K | $400.0K |
YoY Change | 50.0% | 33.33% |
Inventory | ||
Prepaid Expenses | ||
Receivables | $1.300M | $600.0K |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $2.150M | $1.306M |
YoY Change | 64.62% | 161.2% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $419.0K | $390.0K |
YoY Change | 7.44% | 30.0% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $371.0K | $371.0K |
YoY Change | 0.0% | -7.25% |
Total Long-Term Assets | $790.0K | $761.0K |
YoY Change | 3.81% | -4.88% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.150M | $1.306M |
Total Long-Term Assets | $790.0K | $761.0K |
Total Assets | $2.940M | $2.067M |
YoY Change | 42.24% | 59.0% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.221M | $772.0K |
YoY Change | 58.16% | 54.4% |
Accrued Expenses | $2.600M | $2.300M |
YoY Change | 13.04% | 4.55% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $10.00M | $4.700M |
YoY Change | 112.77% | 2250.0% |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $34.53M | $13.74M |
YoY Change | 151.33% | 281.64% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $13.00M | $1.100M |
YoY Change | 1081.82% | -97.11% |
Total Long-Term Liabilities | $13.00M | $1.100M |
YoY Change | 1081.82% | -97.11% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $34.53M | $13.74M |
Total Long-Term Liabilities | $13.00M | $1.100M |
Total Liabilities | $47.54M | $14.91M |
YoY Change | 218.89% | -64.33% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$301.5M | -$266.1M |
YoY Change | 13.31% | |
Common Stock | $6.000K | $6.000K |
YoY Change | 0.0% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$44.60M | -$12.84M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.940M | $2.067M |
YoY Change | 42.24% | 59.0% |
Cashflow Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$21.77M | -$4.292M |
YoY Change | 407.18% | 1550.77% |
Depreciation, Depletion And Amortization | $39.00K | $32.00K |
YoY Change | 21.88% | -3.03% |
Cash From Operating Activities | -$1.615M | -$1.518M |
YoY Change | 6.39% | 87.18% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $49.00K | $10.00K |
YoY Change | 390.0% | 25.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | $20.00K |
YoY Change | -100.0% | |
Cash From Investing Activities | -$49.00K | $6.000K |
YoY Change | -916.67% | -175.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 1.104M | 858.0K |
YoY Change | 28.67% | 340.0% |
NET CHANGE | ||
Cash From Operating Activities | -1.615M | -1.518M |
Cash From Investing Activities | -49.00K | 6.000K |
Cash From Financing Activities | 1.104M | 858.0K |
Net Change In Cash | -560.0K | -654.0K |
YoY Change | -14.37% | 4.81% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$1.615M | -$1.518M |
Capital Expenditures | $49.00K | $10.00K |
Free Cash Flow | -$1.664M | -$1.528M |
YoY Change | 8.9% | 86.57% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q1 | cats |
Fair Value Adjustment Of Derivatives
FairValueAdjustmentOfDerivatives
|
10596000 | |
CY2016Q1 | cats |
Fair Value Adjustment Of Derivatives
FairValueAdjustmentOfDerivatives
|
1337000 | |
CY2016Q1 | cats |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
||
CY2017Q1 | cats |
Warrant Liabilities Noncurrent
WarrantLiabilitiesNoncurrent
|
12893000 | |
CY2016Q4 | cats |
Warrant Liabilities Noncurrent
WarrantLiabilitiesNoncurrent
|
5307000 | |
CY2017Q1 | cats |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
-926000 | |
CY2017Q1 | cats |
Working Capital Deficit
WorkingCapitalDeficit
|
32400000 | |
CY2017Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1221000 | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
870000 | |
CY2017Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1660000 | |
CY2016Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1620000 | |
CY2017Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
256881000 | |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
254385000 | |
CY2017Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
149000 | |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | |
CY2017Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
2622000 | |
CY2016Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
216000 | |
CY2017Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1928431 | |
CY2016Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
620119 | |
CY2017Q1 | us-gaap |
Assets
Assets
|
2940000 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
3104000 | |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
2150000 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2323000 | |
CY2017Q1 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
106000 | |
CY2017Q1 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
22000 | |
CY2016Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
31000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
851000 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
916000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
291000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
262000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
106000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-560000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-654000 | |
CY2017Q1 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
291000 | |
CY2017Q1 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
115038 | |
CY2017Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | |
CY2017Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
9443749 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
9214743 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
9214743 | |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
6000 | |
CY2017Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
9443749 | |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
6000 | |
CY2017Q1 | us-gaap |
Cost Of Services
CostOfServices
|
1365000 | |
CY2016Q1 | us-gaap |
Cost Of Services
CostOfServices
|
966000 | |
CY2017Q1 | us-gaap |
Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
|
0 | |
CY2016Q4 | us-gaap |
Debt Instrument Unamortized Discount Current
DebtInstrumentUnamortizedDiscountCurrent
|
216000 | |
CY2017Q1 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
95000 | |
CY2016Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
117000 | |
CY2017Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1943000 | |
CY2016Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1525000 | |
CY2017Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
39000 | |
CY2016Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
32000 | |
CY2017Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
39000 | |
CY2016Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
32000 | |
CY2017Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-5200000 | |
CY2016Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-228000 | |
CY2017Q1 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
18718000 | |
CY2016Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
8122000 | |
CY2017Q1 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
18718000 | |
CY2017Q1 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
10046000 | |
CY2016Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
9796000 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-2.35 | |
CY2016Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.47 | |
CY2017Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2020000 | |
CY2016Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
2089000 | |
CY2017Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
5181000 | |
CY2016Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
228000 | |
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2629000 | |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2187000 | |
CY2017Q1 | us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
1822000 | |
CY2016Q1 | us-gaap |
Health Care Organization Revenue
HealthCareOrganizationRevenue
|
728000 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-21767000 | |
CY2017Q1 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Gain Loss Included In Earnings
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings
|
10600000 | |
CY2016Q1 | us-gaap |
Fair Value Net Derivative Asset Liability Measured On Recurring Basis Unobservable Inputs Reconciliation Gain Loss Included In Earnings
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputsReconciliationGainLossIncludedInEarnings
|
1300000 | |
CY2017Q1 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-10596000 | |
CY2016Q1 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-1337000 | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-4290000 | |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2000 | |
CY2017Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
39000 | |
CY2016Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
26000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
534000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
96000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
360000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
27000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
418000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
593000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
-20000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
-23000 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q1 | us-gaap |
Liabilities
Liabilities
|
47540000 | |
CY2016Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
||
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
28432000 | |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2940000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
176000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-141000 | |
CY2017Q1 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
14000 | |
CY2016Q1 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
65000 | |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
2867000 | |
CY2016Q1 | us-gaap |
Interest Expense
InterestExpense
|
333000 | |
CY2017Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
117000 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3104000 | |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
34530000 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
22977000 | |
CY2017Q1 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
31611000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1104000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
858000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-49000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
6000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1615000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-1518000 | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-21768000 | |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4292000 | |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
4033000 | |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
3185000 | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2211000 | |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2457000 | |
CY2017Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
582000 | |
CY2016Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
575000 | |
CY2017Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
371000 | |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
371000 | |
CY2017Q1 | us-gaap |
Payments For Proceeds From Other Deposits
PaymentsForProceedsFromOtherDeposits
|
||
CY2016Q1 | us-gaap |
Payments For Proceeds From Other Deposits
PaymentsForProceedsFromOtherDeposits
|
-16000 | |
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
49000 | |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
10000 | |
CY2017Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2017Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
596000 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-25328000 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
0 | |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
0 | |
CY2017Q1 | us-gaap |
Stock Issued1
StockIssued1
|
117000 | |
CY2016Q1 | us-gaap |
Stock Issued1
StockIssued1
|
||
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
420000 | |
CY2017Q1 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
1115000 | |
CY2016Q1 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
900000 | |
CY2017Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
419000 | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
410000 | |
CY2017Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
149000 | |
CY2016Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
7000 | |
CY2017Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
1263000 | |
CY2016Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
1052000 | |
CY2017Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
11000 | |
CY2016Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
42000 | |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-301487000 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-279719000 | |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
127000 | |
CY2016Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
174000 | |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-44600000 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
9246000 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
9168000 |