2017 Q2 Form 10-Q Financial Statement
#000162828017005423 Filed on May 11, 2017
Income Statement
Concept | 2017 Q2 | 2017 Q1 | 2016 Q4 |
---|---|---|---|
Revenue | $1.000K | $265.0K | $0.00 |
YoY Change | -50.0% | -40.72% | -100.0% |
Cost Of Revenue | $42.00K | $209.0K | |
YoY Change | -17.65% | -54.66% | |
Gross Profit | -$41.00K | $56.00K | |
YoY Change | -16.33% | -500.0% | |
Gross Profit Margin | -4100.0% | 21.13% | |
Selling, General & Admin | $2.195M | $1.046M | $1.540M |
YoY Change | 38.22% | -57.77% | -30.32% |
% of Gross Profit | 1867.86% | ||
Research & Development | $773.0K | $327.0K | $290.0K |
YoY Change | 17.48% | -81.55% | -77.34% |
% of Gross Profit | 583.93% | ||
Depreciation & Amortization | $420.0K | $150.0K | $40.00K |
YoY Change | 950.0% | 650.0% | -33.33% |
% of Gross Profit | 267.86% | ||
Operating Expenses | $2.968M | $1.373M | $1.830M |
YoY Change | 32.15% | -67.69% | -47.56% |
Operating Profit | -$2.968M | -$1.373M | |
YoY Change | 29.32% | -67.79% | |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | -$88.00K | -$672.0K | $410.0K |
YoY Change | 22.22% | -162.57% | -37.88% |
Pretax Income | -$3.060M | -$2.050M | -$1.420M |
YoY Change | 94.9% | 4.06% | -50.0% |
Income Tax | $0.00 | ||
% Of Pretax Income | |||
Net Earnings | -$3.969M | -$2.887M | -$2.610M |
YoY Change | 12.98% | -9.47% | -8.1% |
Net Earnings / Revenue | -396900.0% | -1089.43% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$417.0K | -$567.8K | -$818.2K |
COMMON SHARES | |||
Basic Shares Outstanding | 47.59M shares | 47.48M shares | 15.76M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2017 Q2 | 2017 Q1 | 2016 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $7.550M | $10.54M | $2.730M |
YoY Change | 202.0% | 62.4% | -50.27% |
Cash & Equivalents | $7.547M | $10.54M | $2.726M |
Short-Term Investments | |||
Other Short-Term Assets | $2.610M | $300.0K | $290.0K |
YoY Change | 1205.0% | 15.38% | 38.1% |
Inventory | $164.0K | $855.0K | $0.00 |
Prepaid Expenses | |||
Receivables | $3.000K | $110.0K | $3.000K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $10.32M | $11.80M | $3.801M |
YoY Change | 174.71% | 55.61% | -40.64% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $53.00K | $93.00K | $42.02K |
YoY Change | -55.08% | -23.14% | -50.99% |
Goodwill | $718.0K | $718.0K | |
YoY Change | 0.0% | -21.68% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $126.0K | $126.0K | $125.5K |
YoY Change | 65.79% | 65.79% | -82.52% |
Total Long-Term Assets | $20.06M | $22.07M | $1.764M |
YoY Change | 1027.77% | 1121.08% | -1.86% |
TOTAL ASSETS | |||
Total Short-Term Assets | $10.32M | $11.80M | $3.801M |
Total Long-Term Assets | $20.06M | $22.07M | $1.764M |
Total Assets | $30.38M | $33.87M | $5.565M |
YoY Change | 448.89% | 260.65% | -32.15% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.029M | $935.0K | $410.5K |
YoY Change | 7.52% | -25.91% | -40.94% |
Accrued Expenses | $880.0K | $1.240M | $1.170M |
YoY Change | -6.38% | -6.06% | -28.22% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $2.122M | $2.172M | $1.707M |
YoY Change | 11.63% | -15.78% | -46.52% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $1.132M | $1.201M | $61.74K |
YoY Change | 466.0% | 500.5% | -43.57% |
Total Long-Term Liabilities | $1.132M | $1.201M | $61.74K |
YoY Change | 466.0% | 500.5% | -43.57% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.122M | $2.172M | $1.707M |
Total Long-Term Liabilities | $1.132M | $1.201M | $61.74K |
Total Liabilities | $3.693M | $3.721M | $2.130M |
YoY Change | 75.77% | 33.9% | -57.21% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$105.2M | -$101.2M | -$98.31M |
YoY Change | 13.15% | 13.15% | 13.99% |
Common Stock | $131.9M | $131.3M | $101.7M |
YoY Change | 37.98% | 37.86% | 13.72% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $26.69M | $30.14M | $3.435M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $30.38M | $33.87M | $5.565M |
YoY Change | 448.89% | 260.65% | -32.15% |
Cashflow Statement
Concept | 2017 Q2 | 2017 Q1 | 2016 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$3.969M | -$2.887M | -$2.610M |
YoY Change | 12.98% | -9.47% | -8.1% |
Depreciation, Depletion And Amortization | $420.0K | $150.0K | $40.00K |
YoY Change | 950.0% | 650.0% | -33.33% |
Cash From Operating Activities | -$3.000M | -$2.183M | -$2.690M |
YoY Change | -25.74% | -45.21% | -20.41% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $4.000K | $0.00 |
YoY Change | -100.0% | -78.95% | -100.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Cash From Investing Activities | $0.00 | -$4.000K | $0.00 |
YoY Change | -100.0% | -78.95% | -100.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $10.00M | ||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 0.000 | 10.00M | 0.000 |
YoY Change | -100.0% | 100.0% | -100.0% |
NET CHANGE | |||
Cash From Operating Activities | -3.000M | -2.183M | -2.690M |
Cash From Investing Activities | 0.000 | -4.000K | 0.000 |
Cash From Financing Activities | 0.000 | 10.00M | 0.000 |
Net Change In Cash | -3.000M | 7.813M | -2.690M |
YoY Change | -24.81% | 683.65% | -444.87% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$3.000M | -$2.183M | -$2.690M |
Capital Expenditures | $0.00 | $4.000K | $0.00 |
Free Cash Flow | -$3.000M | -$2.187M | -$2.690M |
YoY Change | -25.37% | -45.37% | -23.58% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q1 | capn |
Additional Operating Lease Office Space
AdditionalOperatingLeaseOfficeSpace
|
5265 | sqft |
CY2016Q1 | capn |
Change In Fair Value Of Common Stock Warrants
ChangeInFairValueOfCommonStockWarrants
|
-1170000 | USD |
CY2017Q1 | capn |
Change In Fair Value Of Common Stock Warrants
ChangeInFairValueOfCommonStockWarrants
|
69000 | USD |
CY2017Q1 | capn |
Classof Warrant Or Right Liquidated Damages Amount Percentof Volume Weighted Average Price
ClassofWarrantOrRightLiquidatedDamagesAmountPercentofVolumeWeightedAveragePrice
|
0.01 | |
CY2015Q1 | capn |
Lessee Leasing Arrangements Operating Leases Increasesto Monthly Payments Term
LesseeLeasingArrangementsOperatingLeasesIncreasestoMonthlyPaymentsTerm
|
P2Y | |
CY2015Q3 | capn |
Lessee Leasing Arrangements Operating Leases Increasesto Monthly Payments Term
LesseeLeasingArrangementsOperatingLeasesIncreasestoMonthlyPaymentsTerm
|
P3Y | |
CY2017Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
935000 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
133000 | USD |
CY2017Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
110000 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
1169000 | USD |
CY2017Q1 | us-gaap |
Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
|
1237000 | USD |
CY2016Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
101730000 | USD |
CY2017Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
131296000 | USD |
CY2016Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
136000 | USD |
CY2017Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
185000 | USD |
CY2016Q1 | capn |
Noncash Expense On Shares Issued
NoncashExpenseOnSharesIssued
|
0 | USD |
CY2017Q1 | capn |
Noncash Expense On Shares Issued
NoncashExpenseOnSharesIssued
|
602000 | USD |
CY2016Q1 | capn |
Noncashor Part Noncash Acquisition Contingent Consideration
NoncashorPartNoncashAcquisitionContingentConsideration
|
0 | USD |
CY2017Q1 | capn |
Noncashor Part Noncash Acquisition Contingent Consideration
NoncashorPartNoncashAcquisitionContingentConsideration
|
1090000 | USD |
CY2016Q1 | capn |
Noncashor Part Noncash Acquisition Valueof Assets Acquired But Not Yet Paid
NoncashorPartNoncashAcquisitionValueofAssetsAcquiredButNotYetPaid
|
0 | USD |
CY2017Q1 | capn |
Noncashor Part Noncash Acquisition Valueof Assets Acquired But Not Yet Paid
NoncashorPartNoncashAcquisitionValueofAssetsAcquiredButNotYetPaid
|
572000 | USD |
CY2017Q1 | capn |
Numberof Products Derivedfrom Proprietary Technologies
NumberofProductsDerivedfromProprietaryTechnologies
|
2 | product |
CY2017Q1 | capn |
Sharebased Compensation Arrangementby Sharebased Payment Award Plan Amendment Numberof Additional Shares Authorized
SharebasedCompensationArrangementbySharebasedPaymentAwardPlanAmendmentNumberofAdditionalSharesAuthorized
|
8929188 | shares |
CY2017Q1 | capn |
Stock Issued During Period Shares Debt Issuances
StockIssuedDuringPeriodSharesDebtIssuances
|
8333333 | shares |
CY2017Q1 | capn |
Working Capital
WorkingCapital
|
9600000 | USD |
CY2017Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2017Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2017Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2017Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | |
CY2017Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-03-31 | |
CY2017Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2017Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001484565 | |
CY2017Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
47587647 | shares |
CY2017Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2017Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Capnia, Inc. | |
CY2017Q1 | dei |
Trading Symbol
TradingSymbol
|
CAPN | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
538000 | USD |
CY2015Q3 | us-gaap |
Area Of Real Estate Property
AreaOfRealEstateProperty
|
8171 | sqft |
CY2016Q4 | us-gaap |
Assets
Assets
|
5565000 | USD |
CY2017Q1 | us-gaap |
Assets
Assets
|
33865000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3801000 | USD |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
11800000 | USD |
CY2016Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
19000 | USD |
CY2017Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
5000 | USD |
CY2017Q1 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
1100000 | USD |
CY2017Q1 | us-gaap |
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
|
1100000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5495000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6492000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2726000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10539000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
997000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
7813000 | USD |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2017Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
100000000 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
16786952 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
47479879 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
16786952 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
47479879 | shares |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
17000 | USD |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
47000 | USD |
CY2016Q1 | us-gaap |
Conversion Of Stock Amount Issued1
ConversionOfStockAmountIssued1
|
1665000 | USD |
CY2017Q1 | us-gaap |
Conversion Of Stock Amount Issued1
ConversionOfStockAmountIssued1
|
0 | USD |
CY2016Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
461000 | USD |
CY2017Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
209000 | USD |
CY2016Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
20000 | USD |
CY2017Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
151000 | USD |
CY2016Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-220.00 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-110.00 | |
CY2017Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
|
1400000 | USD |
CY2016Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-1170000 | USD |
CY2017Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
69000 | USD |
CY2016Q1 | us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
0 | USD |
CY2017Q1 | us-gaap |
Fair Value Of Assets Acquired
FairValueOfAssetsAcquired
|
0 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Contract Termination
GainLossOnContractTermination
|
-94000 | USD |
CY2017Q1 | us-gaap |
Gain Loss On Contract Termination
GainLossOnContractTermination
|
-7000 | USD |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1939000 | USD |
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1158000 | USD |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
718000 | USD |
CY2017Q1 | us-gaap |
Goodwill
Goodwill
|
718000 | USD |
CY2017Q1 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | USD |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
-14000 | USD |
CY2017Q1 | us-gaap |
Gross Profit
GrossProfit
|
56000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
627000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-175000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
31000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-23000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-317000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
46000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
102000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
195000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
72000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
|
-37000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
49000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
15000 | USD |
CY2016Q1 | us-gaap |
Interest Income Other
InterestIncomeOther
|
0 | USD |
CY2017Q1 | us-gaap |
Interest Income Other
InterestIncomeOther
|
1000 | USD |
CY2016Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
177000 | USD |
CY2017Q1 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
261000 | USD |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
660000 | USD |
CY2017Q1 | us-gaap |
Inventory Net
InventoryNet
|
855000 | USD |
CY2016Q4 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
382000 | USD |
CY2017Q1 | us-gaap |
Inventory Raw Materials Net Of Reserves
InventoryRawMaterialsNetOfReserves
|
454000 | USD |
CY2016Q4 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
101000 | USD |
CY2017Q1 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
140000 | USD |
CY2017Q1 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
19000 | USD |
CY2015Q3 | us-gaap |
Lessee Leasing Arrangements Operating Leases Term Of Contract
LesseeLeasingArrangementsOperatingLeasesTermOfContract
|
P4Y | |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
2130000 | USD |
CY2017Q1 | us-gaap |
Liabilities
Liabilities
|
3721000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
5565000 | USD |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
33865000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1707000 | USD |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2172000 | USD |
CY2016Q4 | us-gaap |
Money Market Funds At Carrying Value
MoneyMarketFundsAtCarryingValue
|
2600000 | USD |
CY2017Q1 | us-gaap |
Money Market Funds At Carrying Value
MoneyMarketFundsAtCarryingValue
|
10300000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
5000000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
10000000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-19000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3984000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2183000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3189000 | USD |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2887000 | USD |
CY2016Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
4249000 | USD |
CY2017Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
2266000 | USD |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4263000 | USD |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2210000 | USD |
CY2015Q1 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
22000 | USD |
CY2015Q3 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
23300 | USD |
CY2016Q1 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
184000 | USD |
CY2017Q1 | us-gaap |
Operating Leases Rent Expense Net
OperatingLeasesRentExpenseNet
|
135000 | USD |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
126000 | USD |
CY2017Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
126000 | USD |
CY2016Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
817000 | USD |
CY2017Q1 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
21128000 | USD |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
143000 | USD |
CY2017Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1201000 | USD |
CY2016Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
0 | USD |
CY2017Q1 | us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
45000 | USD |
CY2016Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1074000 | USD |
CY2017Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-677000 | USD |
CY2016Q1 | us-gaap |
Other Nonrecurring Expense
OtherNonrecurringExpense
|
2000 | USD |
CY2017Q1 | us-gaap |
Other Nonrecurring Expense
OtherNonrecurringExpense
|
602000 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
19000 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4000 | USD |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2017Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2017Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
247000 | USD |
CY2017Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
261000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
10000000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
10000000 | USD |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
103000 | USD |
CY2017Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
93000 | USD |
CY2016Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1772000 | USD |
CY2017Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
994000 | USD |
CY2016Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
35000 | USD |
CY2017Q1 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
35000 | USD |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-98312000 | USD |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-101199000 | USD |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-101200000 | USD |
CY2017Q1 | us-gaap |
Sale Of Stock Price Per Share
SaleOfStockPricePerShare
|
0.96 | |
CY2016Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
447000 | USD |
CY2017Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
265000 | USD |
CY2016Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
538000 | USD |
CY2017Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
114000 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.38 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.81 | |
CY2017Q1 | us-gaap |
Share Price
SharePrice
|
0.77 | |
CY2016Q1 | us-gaap |
Stock Issued1
StockIssued1
|
0 | USD |
CY2017Q1 | us-gaap |
Stock Issued1
StockIssued1
|
18786000 | USD |
CY2017Q1 | us-gaap |
Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
|
18916940 | shares |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3435000 | USD |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
30144000 | USD |
CY2016Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
14796119000 | shares |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
26853433000 | shares |
CY2017Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-style:italic;font-weight:bold;">Use of Estimates</font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-align:left;text-indent:36px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates</font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and</font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">reported amounts of expenses in the financial statements and accompanying notes. Actual results could differ from those</font></div><div style="line-height:120%;text-align:left;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">estimates. Key estimates included in the financial statements include the valuation of: deferred income tax assets, liability and equity instruments, stock-based compensation, acquired intangibles, contingent earn-out consideration, and allowances for accounts receivable and inventory.</font></div></div> |