2018 Q2 Form 10-Q Financial Statement
#000139047818000010 Filed on May 15, 2018
Income Statement
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
Revenue | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $4.909M | $3.880M | $2.287M |
YoY Change | 27.81% | 69.65% | -35.12% |
% of Gross Profit | |||
Research & Development | $1.592M | $1.804M | $2.184M |
YoY Change | -12.86% | -17.4% | -59.88% |
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | $26.00K | |
YoY Change | -100.0% | 333.33% | |
% of Gross Profit | |||
Operating Expenses | $6.501M | $5.684M | $4.471M |
YoY Change | 14.7% | 27.13% | -50.14% |
Operating Profit | -$5.088M | ||
YoY Change | -43.26% | ||
Interest Expense | -$120.0K | -$100.0K | -$130.0K |
YoY Change | -7.69% | -23.08% | -96.72% |
% of Operating Profit | |||
Other Income/Expense, Net | -$5.899M | -$2.220M | $0.00 |
YoY Change | 1.78% | -100.0% | |
Pretax Income | -$5.900M | -$8.000M | -$4.600M |
YoY Change | 1.72% | 73.91% | -64.89% |
Income Tax | $163.0K | ||
% Of Pretax Income | |||
Net Earnings | -$6.062M | -$7.995M | -$4.601M |
YoY Change | 2.52% | 73.77% | -72.1% |
Net Earnings / Revenue | |||
Basic Earnings Per Share | -$0.45 | ||
Diluted Earnings Per Share | -$43.29M | -$66.67M | -$153.3M |
COMMON SHARES | |||
Basic Shares Outstanding | 6.655M shares | 26.41M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.300M | $3.500M | $27.60M |
YoY Change | -92.82% | -87.32% | -20.46% |
Cash & Equivalents | $1.300M | $3.474M | $18.10M |
Short-Term Investments | |||
Other Short-Term Assets | $9.500M | $9.600M | $14.40M |
YoY Change | -33.1% | -33.33% | 336.36% |
Inventory | |||
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $10.93M | $13.07M | $42.05M |
YoY Change | -66.17% | -68.91% | 10.8% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $173.0K | ||
YoY Change | -42.14% | ||
Goodwill | $1.914M | $1.914M | $5.898M |
YoY Change | -67.55% | -67.55% | 0.0% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $1.500M | $900.0K | $100.0K |
YoY Change | 1400.0% | 800.0% | 0.0% |
Total Long-Term Assets | $21.05M | $20.41M | $28.29M |
YoY Change | -25.53% | -27.83% | -0.46% |
TOTAL ASSETS | |||
Total Short-Term Assets | $10.93M | $13.07M | $42.05M |
Total Long-Term Assets | $21.05M | $20.41M | $28.29M |
Total Assets | $31.97M | $33.49M | $70.33M |
YoY Change | -47.2% | -52.39% | 5.98% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $12.10M | $11.45M | $1.163M |
YoY Change | 3042.6% | 884.61% | 14.13% |
Accrued Expenses | $4.974M | $4.470M | $3.189M |
YoY Change | 88.84% | 40.17% | -21.1% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $7.779M | $8.526M | $12.60M |
YoY Change | -40.28% | -32.32% | 236.82% |
Total Short-Term Liabilities | $24.85M | $25.75M | $36.27M |
YoY Change | -28.05% | -29.01% | -14.1% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $1.150M | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $7.900M | $6.200M | $1.200M |
YoY Change | 558.33% | 416.67% | -80.95% |
Total Long-Term Liabilities | $0.00 | $1.150M | $1.200M |
YoY Change | -100.0% | -4.17% | -80.95% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $24.85M | $25.75M | $36.27M |
Total Long-Term Liabilities | $0.00 | $1.150M | $1.200M |
Total Liabilities | $34.46M | $34.80M | $43.14M |
YoY Change | -16.83% | -19.32% | -20.04% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$68.24M | -$62.18M | |
YoY Change | -78.88% | ||
Common Stock | $65.76M | $60.86M | $345.7M |
YoY Change | -81.0% | -82.39% | 10.75% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $3.849M | ||
YoY Change | 0.0% | ||
Treasury Stock Shares | 675.0K shares | ||
Shareholders Equity | -$2.483M | -$1.318M | $27.19M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $31.97M | $33.49M | $70.33M |
YoY Change | -47.2% | -52.39% | 5.98% |
Cashflow Statement
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$6.062M | -$7.995M | -$4.601M |
YoY Change | 2.52% | 73.77% | -72.1% |
Depreciation, Depletion And Amortization | $0.00 | $26.00K | |
YoY Change | -100.0% | 333.33% | |
Cash From Operating Activities | -$6.300M | -$5.403M | -$3.803M |
YoY Change | 106.56% | 42.07% | -71.22% |
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$18.00K | ||
YoY Change | -98.3% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $15.52M | ||
YoY Change | -23.11% | ||
Debt Paid & Issued, Net | $589.0K | $0.00 | |
YoY Change | -100.0% | ||
Cash From Financing Activities | 4.210M | $4.739M | $0.00 |
YoY Change | -25.62% | -100.0% | |
NET CHANGE | |||
Cash From Operating Activities | -6.300M | -$5.403M | -$3.803M |
Cash From Investing Activities | -$18.00K | ||
Cash From Financing Activities | 4.210M | $4.739M | $0.00 |
Net Change In Cash | -2.090M | -$664.0K | -$3.803M |
YoY Change | -180.08% | -82.54% | -176.38% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$6.300M | -$5.403M | -$3.803M |
Capital Expenditures | |||
Free Cash Flow | |||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2017Q4 | gale |
Classof Warrantor Right Term
ClassofWarrantorRightTerm
|
P5Y | |
CY2018Q1 | gale |
Closing Price Of Common Stock
ClosingPriceOfCommonStock
|
3.45 | |
CY2018Q1 | gale |
Common Stock Capital Shares Reserved For Future Issuance Of Employee Stock Purchase Plan
CommonStockCapitalSharesReservedForFutureIssuanceOfEmployeeStockPurchasePlan
|
115000 | shares |
CY2018Q1 | gale |
Common Stock Issued During The Period For Cancellation Of Warrants
CommonStockIssuedDuringThePeriodForCancellationOfWarrants
|
54613 | shares |
CY2018Q1 | gale |
Common Stock Shares Acquiredin Exchangefor Warrants
CommonStockSharesAcquiredinExchangeforWarrants
|
379333 | shares |
CY2018Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2018Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2018Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2018 | |
CY2018Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2018-03-31 | |
CY2018Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2018Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001390478 | |
CY2018Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
6655155 | shares |
CY2018Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2018Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
SELLAS Life Sciences Group, Inc. | |
CY2018Q1 | dei |
Trading Symbol
TradingSymbol
|
SLS | |
CY2017Q1 | gale |
Change In Fair Value Of Common Stock Warrants Issued In Connection With Various Equity Financings
ChangeInFairValueOfCommonStockWarrantsIssuedInConnectionWithVariousEquityFinancings
|
0 | USD |
CY2018Q1 | gale |
Change In Fair Value Of Common Stock Warrants Issued In Connection With Various Equity Financings
ChangeInFairValueOfCommonStockWarrantsIssuedInConnectionWithVariousEquityFinancings
|
1881000 | USD |
CY2017Q1 | gale |
Change In Fair Value Of Contingent Purchase Consideration
ChangeInFairValueOfContingentPurchaseConsideration
|
0 | USD |
CY2018Q1 | gale |
Change In Fair Value Of Contingent Purchase Consideration
ChangeInFairValueOfContingentPurchaseConsideration
|
-3411000 | USD |
CY2017Q1 | gale |
Change In Fair Value Of Contingent Purchase Price Consideration
ChangeInFairValueOfContingentPurchasePriceConsideration
|
0 | USD |
CY2018Q1 | gale |
Change In Fair Value Of Contingent Purchase Price Consideration
ChangeInFairValueOfContingentPurchasePriceConsideration
|
-3411000 | USD |
CY2018Q1 | gale |
Change In Fair Value Of Warrant Liabilities
ChangeInFairValueOfWarrantLiabilities
|
-1881000 | USD |
CY2018Q1 | gale |
Class Of Warrant Or Right Canceled
ClassOfWarrantOrRightCanceled
|
501000 | shares |
CY2018Q1 | gale |
Classof Warrantor Right Granted
ClassofWarrantorRightGranted
|
774000 | shares |
CY2018Q1 | gale |
Classof Warrantor Right Surrenderedand Canceledto Purchase Common Stock
ClassofWarrantorRightSurrenderedandCanceledtoPurchaseCommonStock
|
121667 | shares |
CY2018Q1 | gale |
Consideration Exchanged Fair Value
ConsiderationExchangedFairValue
|
1200000 | USD |
CY2017Q4 | gale |
Contingent Purchase Price Consideration Net Of Current Portion
ContingentPurchasePriceConsiderationNetOfCurrentPortion
|
1294000 | USD |
CY2018Q1 | gale |
Contingent Purchase Price Consideration Net Of Current Portion
ContingentPurchasePriceConsiderationNetOfCurrentPortion
|
4705000 | USD |
CY2017Q4 | gale |
Contract Research Payable
ContractResearchPayable
|
51000 | USD |
CY2018Q1 | gale |
Contract Research Payable
ContractResearchPayable
|
960000 | USD |
CY2017Q1 | gale |
Conversionwith Series A Convertible Preferred Stock
ConversionwithSeriesAConvertiblePreferredStock
|
0 | USD |
CY2018Q1 | gale |
Conversionwith Series A Convertible Preferred Stock
ConversionwithSeriesAConvertiblePreferredStock
|
1968000 | USD |
CY2018Q1 | gale |
Debt Instrument Redemption Principal Amount Redeemed Settled In Cash
DebtInstrumentRedemptionPrincipalAmountRedeemedSettledInCash
|
600000 | USD |
CY2018Q1 | gale |
Dividend On Conversion Of Series A Convertible Preferred Stock
DividendOnConversionOfSeriesAConvertiblePreferredStock
|
1968000 | USD |
CY2018Q1 | gale |
Convertible Preferred Stock Dividends
ConvertiblePreferredStockDividends
|
-72000 | USD |
CY2018Q1 | gale |
Debt Instrument Redemption Principal Amount Redeemed
DebtInstrumentRedemptionPrincipalAmountRedeemed
|
1600000 | USD |
CY2018Q1 | gale |
Employee Service Share Based Compensation Unrecognized Compensation Costs
EmployeeServiceShareBasedCompensationUnrecognizedCompensationCosts
|
1500000 | USD |
CY2018Q1 | gale |
Employee Service Share Based Compensation Unrecognized Compensation Costs Weighted Average Period Of Recognition
EmployeeServiceShareBasedCompensationUnrecognizedCompensationCostsWeightedAveragePeriodOfRecognition
|
P2Y11M12D | |
CY2018Q1 | gale |
Fair Value Of Warrants Canceled
FairValueOfWarrantsCanceled
|
487000 | USD |
CY2017Q4 | gale |
Fair Value Of Warrants Liabilities
FairValueOfWarrantsLiabilities
|
1309000 | USD |
CY2018Q1 | gale |
Fair Value Of Warrants Liabilities
FairValueOfWarrantsLiabilities
|
1528000 | USD |
CY2017Q4 | gale |
Fair Value Of Warrants Potentially Settleable In Cash
FairValueOfWarrantsPotentiallySettleableInCash
|
1309000 | USD |
CY2018Q1 | gale |
Fair Value Of Warrants Potentially Settleable In Cash
FairValueOfWarrantsPotentiallySettleableInCash
|
1528000 | USD |
CY2018Q1 | gale |
Fair Valueof Warrants Granted
FairValueofWarrantsGranted
|
2587000 | USD |
CY2017Q4 | gale |
Fair Valueof Warrants Grantedper Share
FairValueofWarrantsGrantedperShare
|
5.60 | |
CY2017Q4 | gale |
In Process Research Development
InProcessResearchDevelopment
|
17600000 | USD |
CY2018Q1 | gale |
In Process Research Development
InProcessResearchDevelopment
|
17600000 | USD |
CY2017Q1 | gale |
Longterm Debt Issued In Connection With Warrant Exchanges
LongtermDebtIssuedInConnectionWithWarrantExchanges
|
0 | USD |
CY2018Q1 | gale |
Longterm Debt Issued In Connection With Warrant Exchanges
LongtermDebtIssuedInConnectionWithWarrantExchanges
|
888000 | USD |
CY2017Q1 | gale |
Loss On Settlement Of Liability Classified Warrants
LossOnSettlementOfLiabilityClassifiedWarrants
|
0 | USD |
CY2018Q1 | gale |
Loss On Settlement Of Liability Classified Warrants
LossOnSettlementOfLiabilityClassifiedWarrants
|
-685000 | USD |
CY2017Q1 | gale |
Loss On Settlement Of Warrants Liability
LossOnSettlementOfWarrantsLiability
|
0 | USD |
CY2018Q1 | gale |
Loss On Settlement Of Warrants Liability
LossOnSettlementOfWarrantsLiability
|
685000 | USD |
CY2018Q1 | gale |
Loss On Settlement Of Warrants Liability
LossOnSettlementOfWarrantsLiability
|
700000 | USD |
CY2018Q1 | gale |
Options Reserved For Future Issuance Under Companies Incentive Plan
OptionsReservedForFutureIssuanceUnderCompaniesIncentivePlan
|
401000 | shares |
CY2017Q4 | gale |
Patient Assistance Program Current
PatientAssistanceProgramCurrent
|
223000 | USD |
CY2018Q1 | gale |
Patient Assistance Program Current
PatientAssistanceProgramCurrent
|
416000 | USD |
CY2017Q1 | gale |
Reclassification Of Warrant Liabilities Upon Exchange For Shares Of Common Stock
ReclassificationOfWarrantLiabilitiesUponExchangeForSharesOfCommonStock
|
0 | USD |
CY2018Q1 | gale |
Reclassification Of Warrant Liabilities Upon Exchange For Shares Of Common Stock
ReclassificationOfWarrantLiabilitiesUponExchangeForSharesOfCommonStock
|
285000 | USD |
CY2018Q1 | gale |
Restricted Stock Shares Reservedfor Future Issuance
RestrictedStockSharesReservedforFutureIssuance
|
13000 | shares |
CY2018Q1 | gale |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Grant Date Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGrantDateAggregateIntrinsicValue
|
0 | USD |
CY2018Q1 | gale |
Warrant Exchange Agreements Amount
WarrantExchangeAgreementsAmount
|
285000 | USD |
CY2018Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
|
17200000 | USD |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
11691000 | USD |
CY2018Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
11451000 | USD |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3201000 | USD |
CY2018Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
4470000 | USD |
CY2017Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
1744000 | USD |
CY2018Q1 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
1898000 | USD |
CY2017Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
56254000 | USD |
CY2018Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
60861000 | USD |
CY2018Q1 | us-gaap |
Adjustments To Additional Paid In Capital Convertible Debt With Conversion Feature
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature
|
-1968000 | USD |
CY2018Q1 | us-gaap |
Adjustments To Additional Paid In Capital Tax Effect From Share Based Compensation
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation
|
22000 | USD |
CY2018Q1 | us-gaap |
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
|
2587000 | USD |
CY2017Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
937000 | USD |
CY2018Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
22000 | USD |
CY2017Q4 | us-gaap |
Assets
Assets
|
33526000 | USD |
CY2018Q1 | us-gaap |
Assets
Assets
|
33485000 | USD |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
13087000 | USD |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
13072000 | USD |
CY2017Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
-1.87 | |
CY2017Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
-1.87 | |
CY2017Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-6753000 | USD |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2319000 | USD |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3474000 | USD |
CY2016Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
5962000 | USD |
CY2017Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2159000 | USD |
CY2017Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
12750000 | USD |
CY2018Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
12086000 | USD |
CY2017Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-3803000 | USD |
CY2018Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-664000 | USD |
CY2017Q4 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
7.42 | |
CY2017Q4 | us-gaap |
Class Of Warrant Or Right Number Of Securities Called By Warrants Or Rights
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights
|
316163 | shares |
CY2017Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
963000 | shares |
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
1236000 | shares |
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2018Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2018Q1 | us-gaap |
Common Stock Capital Shares Reserved For Future Issuance
CommonStockCapitalSharesReservedForFutureIssuance
|
3225000 | shares |
CY2017Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
350000000 | shares |
CY2018Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
350000000 | shares |
CY2017Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
5766891 | shares |
CY2018Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6154377 | shares |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5766891 | shares |
CY2018Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
6154377 | shares |
CY2017Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
5766891 | shares |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1000 | USD |
CY2018Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1000 | USD |
CY2017Q1 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
0 | USD |
CY2018Q1 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
1631000 | USD |
CY2018Q1 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
314228 | shares |
CY2018Q1 | us-gaap |
Convertible Preferred Stock Shares Reserved For Future Issuance
ConvertiblePreferredStockSharesReservedForFutureIssuance
|
1045000 | shares |
CY2017Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
4471000 | USD |
CY2018Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
5684000 | USD |
CY2017Q1 | us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
5800000 | USD |
CY2017Q4 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
10200000 | USD |
CY2018Q1 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
8000000 | USD |
CY2017Q4 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
10988000 | USD |
CY2018Q1 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
9676000 | USD |
CY2018Q1 | us-gaap |
Decrease In Restricted Cash
DecreaseInRestrictedCash
|
1900000 | USD |
CY2017Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
1673000 | USD |
CY2018Q1 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
1673000 | USD |
CY2017Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
925000 | USD |
CY2018Q1 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
899000 | USD |
CY2017Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-3.63 | |
CY2018Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.67 | |
CY2018Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
505000 | USD |
CY2017Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
566000 | USD |
CY2017Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | USD |
CY2018Q1 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-1881000 | USD |
CY2017Q4 | us-gaap |
Fair Value Assumptions Expected Dividend Rate
FairValueAssumptionsExpectedDividendRate
|
0 | |
CY2018Q1 | us-gaap |
Fair Value Assumptions Expected Dividend Rate
FairValueAssumptionsExpectedDividendRate
|
0 | |
CY2017Q4 | us-gaap |
Fair Value Assumptions Expected Term
FairValueAssumptionsExpectedTerm
|
P5Y | |
CY2017Q4 | us-gaap |
Fair Value Assumptions Expected Volatility Rate
FairValueAssumptionsExpectedVolatilityRate
|
0.9010 | |
CY2017Q4 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0.0220 | |
CY2018Q1 | us-gaap |
Fair Value Assumptions Risk Free Interest Rate
FairValueAssumptionsRiskFreeInterestRate
|
0 | |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
1914000 | USD |
CY2018Q1 | us-gaap |
Goodwill
Goodwill
|
1914000 | USD |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-4601000 | USD |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-7995000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
3585000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-240000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-3838000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
1197000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-114000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
622000 | USD |
CY2017Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-130000 | USD |
CY2018Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-96000 | USD |
CY2017Q1 | us-gaap |
Interest Paid
InterestPaid
|
0 | USD |
CY2018Q1 | us-gaap |
Interest Paid
InterestPaid
|
110000 | USD |
CY2017Q4 | us-gaap |
Liabilities
Liabilities
|
31456000 | USD |
CY2018Q1 | us-gaap |
Liabilities
Liabilities
|
34803000 | USD |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
33526000 | USD |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
33485000 | USD |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
24569000 | USD |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
25747000 | USD |
CY2017Q4 | us-gaap |
Litigation Reserve Current
LitigationReserveCurrent
|
1300000 | USD |
CY2018Q1 | us-gaap |
Litigation Reserve Current
LitigationReserveCurrent
|
1300000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
9700000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
8377000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
8526000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2611000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1150000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
0 | USD |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
4739000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3803000 | USD |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-5403000 | USD |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4601000 | USD |
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-7995000 | USD |
CY2017Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-4601000 | USD |
CY2018Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-9963000 | USD |
CY2017Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
191000 | USD |
CY2018Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
265000 | USD |
CY2017Q1 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-130000 | USD |
CY2018Q1 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-2311000 | USD |
CY2017Q1 | us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
0 | USD |
CY2018Q1 | us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
20000 | USD |
CY2017Q1 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
0 | USD |
CY2018Q1 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
1968000 | USD |
CY2017Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2018Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2018Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2018Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
5987 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2018Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
5987 | shares |
CY2017Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2018Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2017Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
337000 | USD |
CY2018Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
986000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Interest Received
ProceedsFromInterestReceived
|
0 | USD |
CY2018Q1 | us-gaap |
Proceeds From Interest Received
ProceedsFromInterestReceived
|
34000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Preferred Stock Preference Stock And Warrants
ProceedsFromIssuanceOfPreferredStockPreferenceStockAndWarrants
|
0 | USD |
CY2018Q1 | us-gaap |
Proceeds From Issuance Of Preferred Stock Preference Stock And Warrants
ProceedsFromIssuanceOfPreferredStockPreferenceStockAndWarrants
|
5328000 | USD |
CY2017Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
0 | USD |
CY2018Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
589000 | USD |
CY2017Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2184000 | USD |
CY2018Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
1804000 | USD |
CY2017Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
10431000 | USD |
CY2018Q1 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
8612000 | USD |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-54185000 | USD |
CY2018Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-62180000 | USD |
CY2017Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2287000 | USD |
CY2018Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3880000 | USD |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
937000 | USD |
CY2018Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
22000 | USD |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.8005 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0271 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
10000 | shares |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
1240.55 | |
CY2017Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
0 | shares |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
405000 | shares |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
3.70 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
0 | USD |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
0 | USD |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
10000 | shares |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
415000 | shares |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1240.55 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
35.03 | |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue
|
0 | USD |
CY2018Q1 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
5.22 | |
CY2018Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P6Y2M16D | |
CY2018Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P9M | |
CY2018Q1 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P9Y8M12D | |
CY2018Q1 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Remaining Contractual Term2
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageRemainingContractualTerm2
|
P10Y | |
CY2018Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
1631000 | USD |
CY2018Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
5328000 | USD |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2070000 | USD |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1318000 | USD |
CY2017Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2070000 | USD |
CY2018Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-1318000 | USD |
CY2017Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
426000 | USD |
CY2018Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
426000 | USD |
CY2017Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
1268489 | shares |
CY2018Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
5952193 | shares |