2018 Q1 Form 10-Q Financial Statement
#000143774918009991 Filed on May 15, 2018
Income Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
Revenue | $1.911M | $1.822M |
YoY Change | 4.88% | 150.27% |
Cost Of Revenue | $2.287M | $1.365M |
YoY Change | 67.55% | 41.3% |
Gross Profit | -$376.0K | $457.0K |
YoY Change | -182.28% | -292.02% |
Gross Profit Margin | -19.68% | 25.08% |
Selling, General & Admin | $2.630M | |
YoY Change | 20.09% | |
% of Gross Profit | 575.49% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $85.00K | $39.00K |
YoY Change | 117.95% | 21.88% |
% of Gross Profit | 8.53% | |
Operating Expenses | $3.871M | $4.033M |
YoY Change | -4.02% | 26.62% |
Operating Profit | -$4.247M | -$2.211M |
YoY Change | 92.09% | -10.01% |
Interest Expense | $1.000K | $2.867M |
YoY Change | -99.97% | 760.96% |
% of Operating Profit | ||
Other Income/Expense, Net | $30.00K | -$5.170M |
YoY Change | -100.58% | 3131.25% |
Pretax Income | -$4.218M | -$21.77M |
YoY Change | -80.62% | 407.39% |
Income Tax | $0.00 | $1.000K |
% Of Pretax Income | ||
Net Earnings | -$4.218M | -$21.77M |
YoY Change | -80.62% | 407.18% |
Net Earnings / Revenue | -220.72% | -1194.73% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$265.4K | -$2.354M |
COMMON SHARES | ||
Basic Shares Outstanding | 15.90M | 55.29M |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.400M | $300.0K |
YoY Change | 366.67% | 0.0% |
Cash & Equivalents | $1.354M | $291.0K |
Short-Term Investments | ||
Other Short-Term Assets | $400.0K | $600.0K |
YoY Change | -33.33% | 50.0% |
Inventory | ||
Prepaid Expenses | ||
Receivables | $1.200M | $1.300M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $2.919M | $2.150M |
YoY Change | 35.77% | 64.62% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $527.0K | $419.0K |
YoY Change | 25.78% | 7.44% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $336.0K | $371.0K |
YoY Change | -9.43% | 0.0% |
Total Long-Term Assets | $863.0K | $790.0K |
YoY Change | 9.24% | 3.81% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.919M | $2.150M |
Total Long-Term Assets | $863.0K | $790.0K |
Total Assets | $3.782M | $2.940M |
YoY Change | 28.64% | 42.24% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $734.0K | $1.221M |
YoY Change | -39.89% | 58.16% |
Accrued Expenses | $2.200M | $2.600M |
YoY Change | -15.38% | 13.04% |
Deferred Revenue | $1.033M | |
YoY Change | ||
Short-Term Debt | $0.00 | $10.00M |
YoY Change | -100.0% | 112.77% |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $4.659M | $34.53M |
YoY Change | -86.51% | 151.33% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $7.472M | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $0.00 | $13.00M |
YoY Change | -100.0% | 1081.82% |
Total Long-Term Liabilities | $7.472M | $13.00M |
YoY Change | -42.52% | 1081.82% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $4.659M | $34.53M |
Total Long-Term Liabilities | $7.472M | $13.00M |
Total Liabilities | $4.699M | $47.54M |
YoY Change | -90.12% | 218.89% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$291.4M | -$301.5M |
YoY Change | -3.33% | 13.31% |
Common Stock | $2.000K | $6.000K |
YoY Change | -66.67% | 0.0% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $2.779M | -$44.60M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $3.782M | $2.940M |
YoY Change | 28.64% | 42.24% |
Cashflow Statement
Concept | 2018 Q1 | 2017 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$4.218M | -$21.77M |
YoY Change | -80.62% | 407.18% |
Depreciation, Depletion And Amortization | $85.00K | $39.00K |
YoY Change | 117.95% | 21.88% |
Cash From Operating Activities | -$3.416M | -$1.615M |
YoY Change | 111.52% | 6.39% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $49.00K | |
YoY Change | 390.0% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | |
YoY Change | -100.0% | |
Cash From Investing Activities | -$49.00K | |
YoY Change | -916.67% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -9.000K | 1.104M |
YoY Change | -100.82% | 28.67% |
NET CHANGE | ||
Cash From Operating Activities | -3.416M | -1.615M |
Cash From Investing Activities | -49.00K | |
Cash From Financing Activities | -9.000K | 1.104M |
Net Change In Cash | -3.425M | -560.0K |
YoY Change | 511.61% | -14.37% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$3.416M | -$1.615M |
Capital Expenditures | $49.00K | |
Free Cash Flow | -$3.416M | -$1.664M |
YoY Change | 105.29% | 8.9% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q1 | cats |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
||
CY2017Q1 | cats |
Gain Loss On Conversion Of Debt
GainLossOnConversionOfDebt
|
-926000 | |
CY2018Q1 | cats |
Revenue Percentage
RevenuePercentage
|
1 | |
CY2018Q1 | cats |
Warrant Issued
WarrantIssued
|
85000 | |
CY2017Q1 | cats |
Warrant Issued
WarrantIssued
|
||
CY2018Q1 | cats |
Warrant Liabilities Noncurrent
WarrantLiabilitiesNoncurrent
|
40000 | |
CY2017Q4 | cats |
Warrant Liabilities Noncurrent
WarrantLiabilitiesNoncurrent
|
30000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1104000 | |
CY2018Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
734000 | |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
980000 | |
CY2018Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1627000 | |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1542000 | |
CY2018Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
294746000 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
294220000 | |
CY2018Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
328000 | |
CY2018Q1 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
86000 | |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
476000 | |
CY2018Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
||
CY2017Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
2622000 | |
CY2018Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3920531 | |
CY2017Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1928431 | |
CY2018Q1 | us-gaap |
Assets
Assets
|
3782000 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
6604000 | |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
2919000 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
5656000 | |
CY2018Q1 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
71000 | |
CY2018Q1 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
||
CY2017Q4 | us-gaap |
Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
|
2000 | |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4779000 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
851000 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1354000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
291000 | |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-3425000 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-560000 | |
CY2018Q1 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
1200000 | |
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
2035528 | |
CY2017Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
1684578 | |
CY2018Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | |
CY2018Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
15913171 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
15889171 | |
CY2018Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
15913171 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
15889171 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
||
CY2018Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1037000 | |
CY2018Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1689000 | |
CY2018Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
2287000 | |
CY2017Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1365000 | |
CY2018Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
2000 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2000 | |
CY2017Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
2914000 | |
CY2017Q4 | us-gaap |
Cumulative Effect Of New Accounting Principle In Period Of Adoption
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption
|
1877000 | |
CY2018Q1 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
||
CY2017Q4 | us-gaap |
Deferred Rent Credit Noncurrent
DeferredRentCreditNoncurrent
|
25000 | |
CY2018Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
85000 | |
CY2017Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
39000 | |
CY2018Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
85000 | |
CY2017Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
39000 | |
CY2018Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.27 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-2.35 | |
CY2018Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1036000 | |
CY2017Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1177000 | |
CY2018Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
10000 | |
CY2017Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
5181000 | |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-21767000 | |
CY2018Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-49000 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3416000 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1615000 | |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | |
CY2018Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1200000 | |
CY2017Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
578000 | |
CY2018Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3786000 | |
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2629000 | |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-4218000 | |
CY2018Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
||
CY2017Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
39000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
239000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
534000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
700000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
360000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
652000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
418000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
-22000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
-20000 | |
CY2018Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-12000 | |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
176000 | |
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
1000 | |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
2867000 | |
CY2018Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
112000 | |
CY2017Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
117000 | |
CY2018Q1 | us-gaap |
Liabilities
Liabilities
|
4699000 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
5706000 | |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
3782000 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6604000 | |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4659000 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5649000 | |
CY2018Q1 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
40000 | |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-9000 | |
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4218000 | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-21768000 | |
CY2018Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
6158000 | |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
4033000 | |
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4247000 | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2211000 | |
CY2018Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
336000 | |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
336000 | |
CY2018Q1 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
40000 | |
CY2017Q1 | us-gaap |
Other Nonoperating Income
OtherNonoperatingIncome
|
14000 | |
CY2018Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
||
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
49000 | |
CY2018Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | |
CY2018Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
354000 | |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
366000 | |
CY2018Q1 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
||
CY2017Q1 | us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
1115000 | |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
527000 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
612000 | |
CY2018Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
||
CY2017Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
149000 | |
CY2018Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
1211000 | |
CY2017Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
511000 | |
CY2018Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
9000 | |
CY2017Q1 | us-gaap |
Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
|
11000 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-293324000 | |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-291447000 | |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-295665000 | |
CY2018Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
1911000 | |
CY2017Q1 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
1822000 | |
CY2018Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
328000 | |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
127000 | |
CY2018Q1 | us-gaap |
Stock Issued1
StockIssued1
|
112000 | |
CY2017Q1 | us-gaap |
Stock Issued1
StockIssued1
|
117000 | |
CY2018Q1 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
24000 | |
CY2017Q1 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
14492 | |
CY2018Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
112000 | |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-917000 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
898000 | |
CY2017Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest Adjusted Balance1
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterestAdjustedBalance1
|
2775000 | |
CY2018Q1 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
||
CY2017Q1 | us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-10596000 | |
CY2018Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15898000 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
9246000 |