2017 Q1 Form 10-Q Financial Statement
#000143774917009083 Filed on May 15, 2017
Income Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
Revenue | $0.00 | $0.00 |
YoY Change | -100.0% | |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | $0.00 | $0.00 |
YoY Change | -100.0% | |
Gross Profit Margin | ||
Selling, General & Admin | $41.40K | $36.69K |
YoY Change | 12.84% | 58.82% |
% of Gross Profit | ||
Research & Development | $9.005K | $55.08K |
YoY Change | -83.65% | |
% of Gross Profit | ||
Depreciation & Amortization | ||
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $50.41K | $91.76K |
YoY Change | -45.07% | 297.23% |
Operating Profit | -$50.41K | -$91.76K |
YoY Change | -45.07% | 409.06% |
Interest Expense | $0.00 | $0.00 |
YoY Change | -100.0% | |
% of Operating Profit | ||
Other Income/Expense, Net | $0.00 | |
YoY Change | -100.0% | |
Pretax Income | -$50.00K | -$90.00K |
YoY Change | -44.44% | 200.0% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$50.41K | -$91.76K |
YoY Change | -45.07% | 264.12% |
Net Earnings / Revenue | ||
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$1.097K | -$1.975K |
COMMON SHARES | ||
Basic Shares Outstanding | 45.57M | 45.57M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $10.00K | $90.00K |
YoY Change | -88.89% | |
Cash & Equivalents | $5.500K | $93.41K |
Short-Term Investments | ||
Other Short-Term Assets | $60.00K | $10.00K |
YoY Change | 500.0% | 0.0% |
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $67.69K | $101.0K |
YoY Change | -33.01% | 910.37% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | ||
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $0.00 | $0.00 |
YoY Change | ||
Total Long-Term Assets | $0.00 | $0.00 |
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | $67.69K | $101.0K |
Total Long-Term Assets | $0.00 | $0.00 |
Total Assets | $67.69K | $101.0K |
YoY Change | -33.01% | 910.37% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $110.0K | $40.00K |
YoY Change | 175.0% | -50.0% |
Accrued Expenses | ||
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | -100.0% | |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $439.6K | $61.12K |
YoY Change | 619.36% | -94.99% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $439.6K | $61.12K |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $440.0K | $60.00K |
YoY Change | 633.33% | -95.08% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$40.83M | -$40.42M |
YoY Change | 1.02% | |
Common Stock | $40.46M | $40.46M |
YoY Change | 0.0% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$372.0K | $39.92K |
YoY Change | ||
Total Liabilities & Shareholders Equity | $67.69K | $101.0K |
YoY Change | -33.01% | 910.37% |
Cashflow Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$50.41K | -$91.76K |
YoY Change | -45.07% | 264.12% |
Depreciation, Depletion And Amortization | ||
YoY Change | ||
Cash From Operating Activities | -$925.00 | -$90.00K |
YoY Change | -98.97% | |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | ||
YoY Change | ||
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | ||
YoY Change | ||
NET CHANGE | ||
Cash From Operating Activities | -925.0 | -90.00K |
Cash From Investing Activities | ||
Cash From Financing Activities | ||
Net Change In Cash | -925.0 | -90.00K |
YoY Change | -98.97% | |
FREE CASH FLOW | ||
Cash From Operating Activities | -$925.00 | -$90.00K |
Capital Expenditures | ||
Free Cash Flow | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2017Q1 | ovtz |
Working Capital Deficit
WorkingCapitalDeficit
|
-371961 | |
CY2017Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
110517 | |
CY2016Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
120467 | |
CY2017Q1 | us-gaap |
Assets
Assets
|
67685 | |
CY2016Q4 | us-gaap |
Assets
Assets
|
68576 | |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
67685 | |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
68576 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5500 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6425 | |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
187097 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
93410 | |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-925 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-93687 | |
CY2017Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
||
CY2017Q1 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0 | |
CY2016Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0 | |
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
|
45572568 | |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
45572568 | |
CY2017Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
45572568 | |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
45572568 | |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
40458297 | |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
40458297 | |
CY2017Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
||
CY2016Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
||
CY2017Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
50405 | |
CY2016Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
91763 | |
CY2017Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
||
CY2016Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
||
CY2017Q1 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
10473000 | |
CY2016Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
10466000 | |
CY2017Q1 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
329129 | |
CY2016Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
269665 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0 | |
CY2016Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-9950 | |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
20930 | |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
||
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
||
CY2017Q1 | us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
59464 | |
CY2016Q1 | us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
-21565 | |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
34 | |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1289 | |
CY2017Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
||
CY2016Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
||
CY2017Q1 | us-gaap |
Interest Paid
InterestPaid
|
||
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
||
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
67685 | |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
68576 | |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
439646 | |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
390132 | |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-925 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-93687 | |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-50405 | |
CY2016 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-453240 | |
CY2015 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-386584 | |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-91763 | |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-50405 | |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-91763 | |
CY2017Q1 | us-gaap |
Preferred Stock No Par Value
PreferredStockNoParValue
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock No Par Value
PreferredStockNoParValue
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
250000000 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
250000000 | |
CY2017Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2017Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
62185 | |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
62151 | |
CY2017Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
9005 | |
CY2016Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
55075 | |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-40830258 | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-40779853 | |
CY2017Q1 | us-gaap |
Revenues
Revenues
|
||
CY2016Q1 | us-gaap |
Revenues
Revenues
|
||
CY2017Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
41400 | |
CY2016Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
36688 | |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-371961 | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-321556 | |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
45572568 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
45572568 |