2018 Q3 Form 10-Q Financial Statement
#000143774918020715 Filed on November 14, 2018
Income Statement
Concept | 2018 Q3 | 2017 Q3 |
---|---|---|
Revenue | $3.280M | $3.519M |
YoY Change | -6.77% | -8.39% |
Cost Of Revenue | $1.699M | $1.521M |
YoY Change | 11.68% | -0.02% |
Gross Profit | $1.582M | $1.998M |
YoY Change | -20.82% | -13.87% |
Gross Profit Margin | 48.22% | 56.78% |
Selling, General & Admin | $1.266M | $1.534M |
YoY Change | -17.47% | -12.22% |
% of Gross Profit | 80.01% | 76.77% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $117.7K | $140.0K |
YoY Change | -15.96% | 7.69% |
% of Gross Profit | 7.44% | 7.01% |
Operating Expenses | $1.266M | $1.534M |
YoY Change | -17.47% | -12.22% |
Operating Profit | $316.2K | $464.1K |
YoY Change | -31.87% | -18.91% |
Interest Expense | $6.220K | $4.959K |
YoY Change | 25.43% | -23.06% |
% of Operating Profit | 1.97% | 1.07% |
Other Income/Expense, Net | $354.00 | -$4.959K |
YoY Change | -107.14% | -23.06% |
Pretax Income | $316.6K | $459.2K |
YoY Change | -31.06% | -18.86% |
Income Tax | $102.5K | $227.1K |
% Of Pretax Income | 32.36% | 49.46% |
Net Earnings | $214.1K | $232.1K |
YoY Change | -7.74% | -17.23% |
Net Earnings / Revenue | 6.53% | 6.6% |
Basic Earnings Per Share | $0.21 | |
Diluted Earnings Per Share | $0.21 | $200.0K |
COMMON SHARES | ||
Basic Shares Outstanding | 1.007M | 33.40M |
Diluted Shares Outstanding | 1.017M | 34.49M |
Balance Sheet
Concept | 2018 Q3 | 2017 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $2.784M | $2.100M |
YoY Change | 32.56% | 0.96% |
Cash & Equivalents | $2.784M | $2.096M |
Short-Term Investments | ||
Other Short-Term Assets | $515.4K | $490.0K |
YoY Change | 5.19% | -19.67% |
Inventory | $221.8K | $162.5K |
Prepaid Expenses | ||
Receivables | $852.3K | $1.685M |
Other Receivables | $320.3K | $370.0K |
Total Short-Term Assets | $4.694M | $4.800M |
YoY Change | -2.21% | 3.66% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $442.0K | $761.8K |
YoY Change | -41.98% | -36.52% |
Goodwill | $750.0K | $750.0K |
YoY Change | 0.0% | |
Intangibles | $0.00 | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $460.9K | $380.0K |
YoY Change | 21.3% | 35.71% |
Total Long-Term Assets | $1.653M | $1.895M |
YoY Change | -12.76% | -15.41% |
TOTAL ASSETS | ||
Total Short-Term Assets | $4.694M | $4.800M |
Total Long-Term Assets | $1.653M | $1.895M |
Total Assets | $6.346M | $6.694M |
YoY Change | -5.2% | -2.56% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $383.8K | $581.0K |
YoY Change | -33.94% | -46.7% |
Accrued Expenses | $290.7K | $293.8K |
YoY Change | -1.05% | -9.82% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $0.00 | $350.0K |
YoY Change | -100.0% | 29.63% |
Total Short-Term Liabilities | $911.7K | $1.347M |
YoY Change | -32.3% | -25.69% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $208.1K | $180.0K |
YoY Change | 15.63% | -60.0% |
Other Long-Term Liabilities | $0.00 | |
YoY Change | ||
Total Long-Term Liabilities | $208.1K | $180.0K |
YoY Change | 15.63% | -60.0% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $911.7K | $1.347M |
Total Long-Term Liabilities | $208.1K | $180.0K |
Total Liabilities | $1.120M | $1.527M |
YoY Change | -26.65% | -32.45% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$14.55M | -$14.92M |
YoY Change | -2.48% | -3.38% |
Common Stock | $19.78M | $20.09M |
YoY Change | -1.55% | 0.17% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $5.227M | $5.168M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $6.346M | $6.694M |
YoY Change | -5.2% | -2.62% |
Cashflow Statement
Concept | 2018 Q3 | 2017 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $214.1K | $232.1K |
YoY Change | -7.74% | -17.23% |
Depreciation, Depletion And Amortization | $117.7K | $140.0K |
YoY Change | -15.96% | 7.69% |
Cash From Operating Activities | $243.9K | $710.0K |
YoY Change | -65.65% | -28.28% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $320.00 | -$70.00K |
YoY Change | -100.46% | 40.0% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$330.0K | $100.0K |
YoY Change | -430.0% | |
Cash From Investing Activities | $470.3K | $20.00K |
YoY Change | 2251.6% | -140.0% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -164.9K | -140.0K |
YoY Change | 17.79% | 133.33% |
NET CHANGE | ||
Cash From Operating Activities | 243.9K | 710.0K |
Cash From Investing Activities | 470.3K | 20.00K |
Cash From Financing Activities | -164.9K | -140.0K |
Net Change In Cash | 549.3K | 590.0K |
YoY Change | -6.9% | -32.95% |
FREE CASH FLOW | ||
Cash From Operating Activities | $243.9K | $710.0K |
Capital Expenditures | $320.00 | -$70.00K |
Free Cash Flow | $243.5K | $780.0K |
YoY Change | -68.78% | -25.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
skas |
Proceeds From Sale Of Charter Certificate
ProceedsFromSaleOfCharterCertificate
|
25000 | ||
CY2015 | skas |
Environmental Remediation Agreed Percentage Of Reduction In Tenant Operated Tourist Flights
EnvironmentalRemediationAgreedPercentageOfReductionInTenantOperatedTouristFlights
|
0.2 | |
CY2015 | skas |
Environmental Remediation Agreed Percentage Of Reduction In Tenant Operated Tourist Flights By Year One
EnvironmentalRemediationAgreedPercentageOfReductionInTenantOperatedTouristFlightsByYearOne
|
0.4 | |
CY2015 | skas |
Environmental Remediation Agreed Percentage Of Reduction In Tenant Operated Tourist Flights By Year Two
EnvironmentalRemediationAgreedPercentageOfReductionInTenantOperatedTouristFlightsByYearTwo
|
0.5 | |
skas |
Gain Loss On Sale Of Charter Certificate
GainLossOnSaleOfCharterCertificate
|
|||
skas |
Gain Loss On Sale Of Charter Certificate
GainLossOnSaleOfCharterCertificate
|
-10000 | ||
skas |
Proceeds From Sale Of Charter Certificate
ProceedsFromSaleOfCharterCertificate
|
|||
skas |
Sharebased Compensation Stock Options Unamortized Fair Value
SharebasedCompensationStockOptionsUnamortizedFairValue
|
8500 | ||
CY2018Q3 | skas |
Working Capital
WorkingCapital
|
3781883 | |
CY2018Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
383823 | |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
292341 | |
CY2018Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3566318 | |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
495194 | |
CY2018Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
852331 | |
CY2017Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1838664 | |
CY2018Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
290745 | |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3158664 | |
CY2018Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
19748349 | |
CY2017Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
19896744 | |
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
553652 | ||
us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
-296256 | ||
CY2018Q3 | us-gaap |
Assets
Assets
|
6346488 | |
CY2017Q4 | us-gaap |
Assets
Assets
|
6548662 | |
CY2018Q3 | us-gaap |
Assets Current
AssetsCurrent
|
4693572 | |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
4627988 | |
CY2018Q3 | us-gaap |
Cash
Cash
|
2783773 | |
CY2017Q4 | us-gaap |
Cash
Cash
|
1724504 | |
CY2018Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2783773 | |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1724504 | |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2318629 | |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2095728 | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
1059269 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-222901 | ||
CY2018Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2018Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | |
CY2018Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
30195034 | |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
32117554 | |
CY2018Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
30195034 | |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
32117554 | |
CY2018Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
30195 | |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
32117 | |
CY2018Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1698504 | |
CY2017Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1520900 | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4590808 | ||
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4074958 | ||
CY2018Q3 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
126843 | |
CY2017Q4 | us-gaap |
Customer Deposits Current
CustomerDepositsCurrent
|
126843 | |
CY2018Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
454000 | |
CY2017Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
454000 | |
CY2018Q3 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
6933 | |
CY2017Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
46717 | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
407654 | ||
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
395017 | ||
CY2018Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | |
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.01 | ||
us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
750264 | ||
us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
|||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1230000 | ||
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1780000 | ||
CY2018Q3 | us-gaap |
Goodwill
Goodwill
|
750000 | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
750000 | |
CY2018Q3 | us-gaap |
Gross Profit
GrossProfit
|
1581941 | |
CY2017Q3 | us-gaap |
Gross Profit
GrossProfit
|
1997812 | |
us-gaap |
Gross Profit
GrossProfit
|
3645545 | ||
us-gaap |
Gross Profit
GrossProfit
|
4668955 | ||
CY2018Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
316565 | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
459164 | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
302653 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
722472 | ||
CY2018Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
102454 | |
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
227100 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
102454 | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
414241 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
311324 | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
648826 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-111371 | ||
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-261395 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-236069 | ||
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
210821 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-1596 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-67600 | ||
us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
-39784 | ||
us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
-37543 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
58622 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
49378 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-16238 | ||
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
175118 | ||
CY2018Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
327586 | |
CY2017Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
1096997 | |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
327586 | ||
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
1096997 | ||
CY2018Q3 | us-gaap |
Interest Expense
InterestExpense
|
6220 | |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
4959 | |
us-gaap |
Interest Expense
InterestExpense
|
13386 | ||
us-gaap |
Interest Expense
InterestExpense
|
17091 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
13386 | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
17091 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
749563 | ||
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
283336 | ||
CY2018Q3 | us-gaap |
Inventory Net
InventoryNet
|
221751 | |
CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
163129 | |
CY2018Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
6574 | |
CY2017Q3 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
32703 | ||
us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
|||
CY2018Q3 | us-gaap |
Liabilities
Liabilities
|
1119822 | |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
1371878 | |
CY2018Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6346488 | |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6548662 | |
CY2018Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
911689 | |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1259378 | |
CY2018Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
208133 | |
CY2017Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
112500 | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-314902 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-277500 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
620320 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
42624 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
753851 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
11975 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
200199 | ||
us-gaap |
Net Income Loss
NetIncomeLoss
|
308231 | ||
CY2018Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
214111 | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
232064 | |
CY2018Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
354 | |
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-4959 | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
19317 | ||
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-27091 | ||
CY2018Q3 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
320264 | |
CY2017Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
370000 | |
CY2018Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
110278 | |
CY2017Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
345000 | |
CY2018Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
316211 | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
464123 | |
CY2018Q3 | us-gaap |
Other Assets
OtherAssets
|
1210933 | |
CY2017Q4 | us-gaap |
Other Assets
OtherAssets
|
1250717 | |
CY2018Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
||
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
|||
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-10000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
175813 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
|||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
179680 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
82376 | ||
CY2018Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
9999154 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
9999154 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | |
CY2018Q3 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | |
CY2018Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
||
CY2018Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
515453 | |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
531691 | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
135000 | ||
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
|||
us-gaap |
Proceeds From Sale Of Loans Receivable
ProceedsFromSaleOfLoansReceivable
|
800000 | ||
us-gaap |
Proceeds From Sale Of Loans Receivable
ProceedsFromSaleOfLoansReceivable
|
100000 | ||
CY2018Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
441983 | |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
669957 | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
274089 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
277500 | ||
CY2018Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14551878 | |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-14752077 | |
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
8236353 | ||
CY2018Q3 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
3280445 | |
CY2017Q3 | us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
3518712 | |
us-gaap |
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
|
8743913 | ||
CY2018Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1265730 | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3362209 | ||
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3919392 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
25496 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
25496 | ||
CY2017Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1533689 | |
CY2018Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5226666 | |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5176784 | |
CY2018Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
30522620 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
34493889 | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
31424188 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
34415005 | ||
CY2018Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
30195034 | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33396892 | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
31096602 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
33318008 |