2020 Form 10-K Financial Statement
#000106299320003916 Filed on August 13, 2020
Income Statement
Concept | 2020 | 2019 Q1 | 2019 |
---|---|---|---|
Revenue | $41.14M | $7.990M | $32.20M |
YoY Change | 27.76% | 33.84% | 62.54% |
Cost Of Revenue | $24.30M | $4.950M | $19.25M |
YoY Change | 26.23% | 27.25% | 64.67% |
Gross Profit | $16.84M | $3.040M | $12.95M |
YoY Change | 30.04% | 46.15% | 59.29% |
Gross Profit Margin | 40.93% | 38.05% | 40.22% |
Selling, General & Admin | $30.21M | $5.490M | $20.43M |
YoY Change | 47.87% | 83.61% | 49.78% |
% of Gross Profit | 179.39% | 180.59% | 157.76% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $1.010M | $250.0K | $580.0K |
YoY Change | 74.14% | 92.31% | 38.1% |
% of Gross Profit | 6.0% | 8.22% | 4.48% |
Operating Expenses | $31.22M | $5.730M | $21.01M |
YoY Change | 48.6% | 83.65% | 49.54% |
Operating Profit | -$14.38M | -$2.690M | -$8.060M |
YoY Change | 78.41% | 158.65% | 36.15% |
Interest Expense | -$450.0K | -$140.0K | -$550.0K |
YoY Change | -18.18% | 27.27% | -27.63% |
% of Operating Profit | |||
Other Income/Expense, Net | -$448.8K | -$554.2K | |
YoY Change | -19.03% | ||
Pretax Income | -$14.83M | -$2.840M | -$8.620M |
YoY Change | 72.04% | 146.96% | 28.85% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$14.83M | -$2.840M | -$8.620M |
YoY Change | 72.04% | 146.96% | 28.85% |
Net Earnings / Revenue | -36.05% | -35.54% | -26.77% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$344.7K | -$80.16K | -$270.0K |
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2020 | 2019 Q1 | 2019 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $4.560M | $11.03M | $11.03M |
YoY Change | -58.66% | 1014.14% | 1014.14% |
Cash & Equivalents | $4.560M | $11.03M | $11.03M |
Short-Term Investments | |||
Other Short-Term Assets | $1.790M | $380.0K | $380.0K |
YoY Change | 371.05% | 26.67% | 26.67% |
Inventory | $2.920M | $2.058M | $2.060M |
Prepaid Expenses | |||
Receivables | $4.920M | $3.068M | $3.070M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $14.18M | $16.54M | $16.54M |
YoY Change | -14.27% | 238.19% | 238.24% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.420M | $1.950M | $1.950M |
YoY Change | -27.18% | 66.67% | 66.67% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $1.430M | $1.945M | $1.940M |
YoY Change | -26.29% | 66.26% | 65.81% |
TOTAL ASSETS | |||
Total Short-Term Assets | $14.18M | $16.54M | $16.54M |
Total Long-Term Assets | $1.430M | $1.945M | $1.940M |
Total Assets | $15.61M | $18.48M | $18.48M |
YoY Change | -15.53% | 204.99% | 204.95% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $5.410M | $2.899M | $2.900M |
YoY Change | 86.55% | 41.41% | 41.46% |
Accrued Expenses | $1.290M | $1.095M | $1.100M |
YoY Change | 17.27% | 33.59% | 34.15% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $7.290M | $3.130M | $3.130M |
YoY Change | 132.91% | 15.07% | 15.07% |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $13.98M | $7.126M | $7.130M |
YoY Change | 96.07% | 27.24% | 27.32% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $13.98M | $7.126M | $7.130M |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $13.98M | $7.126M | $7.130M |
YoY Change | 96.07% | 27.24% | 27.32% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$38.69M | ||
YoY Change | |||
Common Stock | $39.57K | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $1.620M | $11.36M | $11.36M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $15.61M | $18.48M | $18.48M |
YoY Change | -15.53% | 204.99% | 204.95% |
Cashflow Statement
Concept | 2020 | 2019 Q1 | 2019 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$14.83M | -$2.840M | -$8.620M |
YoY Change | 72.04% | 146.96% | 28.85% |
Depreciation, Depletion And Amortization | $1.010M | $250.0K | $580.0K |
YoY Change | 74.14% | 92.31% | 38.1% |
Cash From Operating Activities | -$13.64M | -$3.270M | -$8.130M |
YoY Change | 67.77% | 138.69% | 209.13% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$490.0K | -$190.0K | -$1.360M |
YoY Change | -63.97% | 216.67% | 325.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$490.0K | -$190.0K | -$1.360M |
YoY Change | -63.97% | 216.67% | 325.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 7.660M | 11.40M | 19.53M |
YoY Change | -60.78% | 475.76% | 486.49% |
NET CHANGE | |||
Cash From Operating Activities | -13.64M | -3.270M | -8.130M |
Cash From Investing Activities | -490.0K | -190.0K | -1.360M |
Cash From Financing Activities | 7.660M | 11.40M | 19.53M |
Net Change In Cash | -6.470M | 7.940M | 10.04M |
YoY Change | -164.44% | 1343.64% | 2542.11% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$13.64M | -$3.270M | -$8.130M |
Capital Expenditures | -$490.0K | -$190.0K | -$1.360M |
Free Cash Flow | -$13.15M | -$3.080M | -$6.770M |
YoY Change | 94.24% | 135.11% | 193.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020 | dei |
Security12b Title
Security12bTitle
|
Common stock, par value $0.001 per share | |
CY2020 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2020 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2020 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2019Q3 | dei |
Entity Public Float
EntityPublicFloat
|
63626402.49 | USD |
CY2020Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
64325115 | shares |
CY2020Q1 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
4561682 | USD |
CY2019Q1 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
11032451 | USD |
CY2020Q1 | us-gaap |
Property Plant And Equipment Other Net
PropertyPlantAndEquipmentOtherNet
|
1422581 | USD |
CY2019Q1 | us-gaap |
Property Plant And Equipment Other Net
PropertyPlantAndEquipmentOtherNet
|
1945265 | USD |
CY2019Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2020Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2019 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
29000 | shares |
CY2019Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2020Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2013Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
100000000 | shares |
CY2020Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
3400 | USD |
CY2019Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
5300 | USD |
CY2019Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2020Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2019Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
2.50 | |
CY2019Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2020Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2020Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
45585592 | shares |
CY2019Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
39573512 | shares |
CY2020Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
45585592 | shares |
CY2019Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
39573512 | shares |
CY2020Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
45585 | USD |
CY2019Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
39573 | USD |
CY2020Q1 | wter |
Stock Payable
StockPayable
|
1000000 | USD |
CY2018Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
460241 | USD |
CY2019 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
288 | USD |
CY2020 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-448758 | USD |
CY2019 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-554194 | USD |
CY2019Q1 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
4600000 | shares |
CY2019 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
17238429 | USD |
CY2019 | wter |
Stock Issued During Period Warrant Exercises
StockIssuedDuringPeriodWarrantExercises
|
1882348 | USD |
CY2019 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
393460 | USD |
CY2020 | us-gaap |
Amortization Of Leased Asset
AmortizationOfLeasedAsset
|
11996 | USD |
CY2020 | wter |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
185510 | USD |
CY2019 | wter |
Proceeds From Revolving Financing
ProceedsFromRevolvingFinancing
|
539264 | USD |
CY2019 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
131583 | USD |
CY2020 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-6470769 | USD |
CY2019 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
10043546 | USD |
CY2020 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD |
CY2019 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD |
CY2020 | wter |
Increase Decrease In Operating Lease Right Of Use Asset
IncreaseDecreaseInOperatingLeaseRightOfUseAsset
|
165699 | USD |
CY2019 | us-gaap |
Advertising Expense
AdvertisingExpense
|
374500 | USD |
CY2020 | us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<div><p style="text-align:justify"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif"><span><span><span style="text-decoration:underline">Reclassification</span></span></span></span></span></p><p style="margin-top:0pt;margin-bottom:0pt;font-size:10pt;font-family:Times New Roman, Times, serif"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif"><span><span>Certain accounts in the prior period were reclassified to conform to the current period financial statements presentation.</span></span></span></span></p></div> | |
CY2020 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
5899998 | USD |
CY2020 | wter |
Expected Warrant Exercises
ExpectedWarrantExercises
|
258899 | USD |
CY2020 | us-gaap |
Line Of Credit Facility Interest Rate Description
LineOfCreditFacilityInterestRateDescription
|
The principal amount of the Revolving Facility outstanding bears interest at a rate per annum equal to (i) a fluctuating interest rate per annum equal at all times to the rate of interest announced, from time to time, within Wells Fargo Bank at its principal office in San Francisco as its "prime rate," plus (ii) 3.25%, payable monthly in arrears.  The interest rate as of March 31, 2020 was 7.0% | |
CY2020Q1 | wter |
Temporary Over Advance
TemporaryOverAdvance
|
400000 | USD |
CY2019Q1 | us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
10450900 | USD |
CY2020Q1 | wter |
Accrued Amount Under Agreement
AccruedAmountUnderAgreement
|
81117 | USD |
CY2019Q1 | wter |
Accrued Amount Under Agreement
AccruedAmountUnderAgreement
|
84583 | USD |
CY2020 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
247167 | shares |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
0 | shares |
CY2019 | wter |
Class Of Warrant Or Right Exercised
ClassOfWarrantOrRightExercised
|
2092052 | shares |
CY2020 | wter |
Class Of Warrant Or Right Exercised
ClassOfWarrantOrRightExercised
|
3974000 | shares |
CY2018 | wter |
Proceeds From Warrants Exercised
ProceedsFromWarrantsExercised
|
1950000 | USD |
CY2018Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
4030059 | shares |
CY2019Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
6188222 | shares |
CY2020Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
2086489 | shares |
CY2018Q1 | wter |
Class Of Warrant Or Right Outstanding Weighted Average Exercise Price
ClassOfWarrantOrRightOutstandingWeightedAverageExercisePrice
|
0.79 | |
CY2019Q1 | wter |
Class Of Warrant Or Right Outstanding Weighted Average Exercise Price
ClassOfWarrantOrRightOutstandingWeightedAverageExercisePrice
|
1.16 | |
CY2020Q1 | wter |
Class Of Warrant Or Right Outstanding Weighted Average Exercise Price
ClassOfWarrantOrRightOutstandingWeightedAverageExercisePrice
|
1.80 | |
CY2019 | wter |
Class Of Warrant Or Right Grants In Period
ClassOfWarrantOrRightGrantsInPeriod
|
4252541 | shares |
CY2020 | wter |
Class Of Warrant Or Right Grants In Period
ClassOfWarrantOrRightGrantsInPeriod
|
0 | shares |
CY2019 | wter |
Class Of Warrant Or Right Grants In Period Weighted Average Exercise Price
ClassOfWarrantOrRightGrantsInPeriodWeightedAverageExercisePrice
|
1.40 | |
CY2020 | wter |
Class Of Warrant Or Right Grants In Period Weighted Average Exercise Price
ClassOfWarrantOrRightGrantsInPeriodWeightedAverageExercisePrice
|
0 | |
CY2019 | wter |
Class Of Warrant Or Right Exercises In Period Weighted Average Exercise Price
ClassOfWarrantOrRightExercisesInPeriodWeightedAverageExercisePrice
|
0.90 | |
CY2020 | wter |
Class Of Warrant Or Right Exercises In Period Weighted Average Exercise Price
ClassOfWarrantOrRightExercisesInPeriodWeightedAverageExercisePrice
|
0.63 | |
CY2019 | wter |
Class Of Warrant Or Right Forfeitures And Expirations In Period
ClassOfWarrantOrRightForfeituresAndExpirationsInPeriod
|
2326 | shares |
CY2020 | wter |
Class Of Warrant Or Right Forfeitures And Expirations In Period
ClassOfWarrantOrRightForfeituresAndExpirationsInPeriod
|
127733 | shares |
CY2019 | wter |
Class Of Warrant Or Right Forfeitures And Expirations In Period Weighted Average Exercise Price
ClassOfWarrantOrRightForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
27.50 | |
CY2020 | wter |
Class Of Warrant Or Right Forfeitures And Expirations In Period Weighted Average Exercise Price
ClassOfWarrantOrRightForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
5.78 | |
CY2020 | wter |
Class Of Warrant Or Right Exercisable Number
ClassOfWarrantOrRightExercisableNumber
|
2086489 | shares |
CY2020Q1 | wter |
Class Of Warrant Or Right Exercisable Weighted Average Exercise Price
ClassOfWarrantOrRightExercisableWeightedAverageExercisePrice
|
1.80 | |
CY2020Q1 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
8680000 | USD |
CY2019Q1 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
5410000 | USD |
CY2020Q1 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
8680000 | USD |
CY2019Q1 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
5410000 | USD |
CY2020Q1 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
0 | USD |
CY2019Q1 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
0 | USD |
CY2020Q1 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
34800000 | USD |
CY2020 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure |
CY2019 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure |
CY2020 | wter |
Limitation Of Tax Deduction For Interest Expense
LimitationOfTaxDeductionForInterestExpense
|
0.30 | pure |
CY2020 | wter |
Percentage Of Limitation Of Tax Deduction For Net Operating Losses
PercentageOfLimitationOfTaxDeductionForNetOperatingLosses
|
0.80 | pure |
CY2019 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
3270000 | USD |
CY2020 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0 | pure |
CY2019 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0 | pure |
CY2020 | us-gaap |
Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-0.2100 | pure |
CY2019 | us-gaap |
Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-0.2100 | pure |
CY2020 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0 | pure |
CY2019 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0 | pure |
CY2020 | wter |
Increased Lease And Rent Expense Per Month
IncreasedLeaseAndRentExpensePerMonth
|
7891 | USD |
CY2020 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
3938 | USD |
CY2020 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
93717 | USD |
CY2020Q1 | wter |
Operating Lease Right Of Use Asset Noncurrent
OperatingLeaseRightOfUseAssetNoncurrent
|
0 | USD |
CY2020Q1 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P0Y9M29D | |
CY2020Q1 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.070 | pure |