S-1 Filing
Filing Information
| Form Type | S-1 |
| Accession Number | 0001213900-13-007144 |
| Period End Date | 20130930 |
| Filing Date | 20131211 |
| Fiscal Year | 2013 |
| Fiscal Period | Q3 |
| XBRL Instance | fil-20130930.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
146 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Allowance for doubtful accounts |
AllowanceForDoubtfulAccountsReceivableCurrent
|
$117.63K | USD | Point-in-time |
| Allowance for doubtful accounts |
AllowanceForDoubtfulAccountsReceivableCurrent
|
- | USD | Point-in-time |
| Allowance for doubtful accounts |
AllowanceForDoubtfulAccountsReceivableCurrent
|
- | USD | Point-in-time |
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Cash |
Cash
|
$185.60K | USD | Point-in-time |
| Cash |
Cash
|
$198.50K | USD | Point-in-time |
| Preferred stock, par value |
PreferredStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Cash |
Cash
|
$893.46K | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$143.56K | USD | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
25.00M | shares | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$1.01M | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$1.25M | USD | Point-in-time |
| Preferred stock, shares authorized |
PreferredStockSharesAuthorized
|
25.00M | shares | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
- | shares | Point-in-time |
| Accounts receivable - Related Party, net of allowance $117,632 and $0, respectively |
AccountsReceivableRelatedPartiesCurrent
|
- | USD | Point-in-time |
| Accounts receivable - Related Party, net of allowance $117,632 and $0, respectively |
AccountsReceivableRelatedPartiesCurrent
|
- | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
- | shares | Point-in-time |
| Accounts receivable - Related Party, net of allowance $117,632 and $0, respectively |
AccountsReceivableRelatedPartiesCurrent
|
- | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
- | shares | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$24.51K | USD | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$1.18M | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
- | shares | Point-in-time |
| Prepaid expenses |
PrepaidExpenseCurrent
|
$3.60K | USD | Point-in-time |
| Common Stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common Stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$70.02K | USD | Point-in-time |
| Common Stock, par value |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$688.00 | USD | Point-in-time |
| Other current assets |
OtherAssetsCurrent
|
$5.84K | USD | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$2.45M | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
500.00M | shares | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
500.00M | shares | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$2.14M | USD | Point-in-time |
| Common stock, shares authorized |
CommonStockSharesAuthorized
|
75.00M | shares | Point-in-time |
| Total Current Assets |
AssetsCurrent
|
$372.41K | USD | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
16.50M | shares | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
39.05M | shares | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$365.02K | USD | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$400.13K | USD | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
54.58M | shares | Point-in-time |
| Property and Equipment, net |
PropertyPlantAndEquipmentNet
|
$352.50K | USD | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
54.58M | shares | Point-in-time |
| Software, net |
Software
|
- | USD | Point-in-time |
| Software, net |
Software
|
$258.93K | USD | Point-in-time |
| Software, net |
Software
|
- | USD | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
39.05M | shares | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
16.50M | shares | Point-in-time |
| Other assets |
OtherAssetsNoncurrent
|
$8.87K | USD | Point-in-time |
| Other assets |
OtherAssetsNoncurrent
|
$8.87K | USD | Point-in-time |
| Other assets |
OtherAssetsNoncurrent
|
$8.87K | USD | Point-in-time |
| Finance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$2.80K | USD | Point-in-time |
| Finance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$2.23K | USD | Point-in-time |
| Finance costs, net |
DeferredFinanceCostsNoncurrentNet
|
$2.48K | USD | Point-in-time |
| Total Other Assets |
AssetsNoncurrent
|
$11.67K | USD | Point-in-time |
| Total Other Assets |
AssetsNoncurrent
|
$270.28K | USD | Point-in-time |
| Total Other Assets |
AssetsNoncurrent
|
$11.10K | USD | Point-in-time |
| Total Assets |
Assets
|
$736.58K | USD | Point-in-time |
| Total Assets |
Assets
|
$2.78M | USD | Point-in-time |
| Total Assets |
Assets
|
$2.86M | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$520.05K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$195.90K | USD | Point-in-time |
| Accounts payable |
AccountsPayableCurrent
|
$207.74K | USD | Point-in-time |
| Due to officers |
DueToRelatedPartiesCurrent
|
- | USD | Point-in-time |
| Due to officers |
DueToRelatedPartiesCurrent
|
$75.00K | USD | Point-in-time |
| Due to officers |
DueToRelatedPartiesCurrent
|
$115.00K | USD | Point-in-time |
| Accrued expenses |
AccruedProfessionalFeesCurrent
|
$64.08K | USD | Point-in-time |
| Accrued expenses |
AccruedProfessionalFeesCurrent
|
$23.27K | USD | Point-in-time |
| Accrued expenses |
AccruedProfessionalFeesCurrent
|
$103.14K | USD | Point-in-time |
| Accrued payroll |
AccruedLiabilitiesCurrent
|
$412.19K | USD | Point-in-time |
| Accrued payroll |
AccruedLiabilitiesCurrent
|
$693.83K | USD | Point-in-time |
| Accrued payroll |
AccruedLiabilitiesCurrent
|
$73.69K | USD | Point-in-time |
| Loan payable to factor |
OtherLoansPayableCurrent
|
$443.65K | USD | Point-in-time |
| Loan payable to factor |
OtherLoansPayableCurrent
|
- | USD | Point-in-time |
| Loan payable to factor |
OtherLoansPayableCurrent
|
$827.08K | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
$4.52K | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
- | USD | Point-in-time |
| Accrued interest |
InterestPayableCurrent
|
- | USD | Point-in-time |
| Line of credit, current portion |
LinesOfCreditCurrent
|
$46.17K | USD | Point-in-time |
| Line of credit, current portion |
LinesOfCreditCurrent
|
$25.00K | USD | Point-in-time |
| Line of credit, current portion |
LinesOfCreditCurrent
|
$98.50K | USD | Point-in-time |
| Capital Leases, current portion |
CapitalLeaseObligationsCurrent
|
- | USD | Point-in-time |
| Capital Leases, current portion |
CapitalLeaseObligationsCurrent
|
$32.77K | USD | Point-in-time |
| Capital Leases, current portion |
CapitalLeaseObligationsCurrent
|
$16.92K | USD | Point-in-time |
| Notes payable, current portion, net of discount |
NotesPayableCurrent
|
$372.16K | USD | Point-in-time |
| Notes payable, current portion, net of discount |
NotesPayableCurrent
|
- | USD | Point-in-time |
| Notes payable, current portion, net of discount |
NotesPayableCurrent
|
$202.56K | USD | Point-in-time |
| Long term debt, current portion |
LongTermDebtCurrent
|
$37.51K | USD | Point-in-time |
| Long term debt, current portion |
LongTermDebtCurrent
|
$43.96K | USD | Point-in-time |
| Long term debt, current portion |
LongTermDebtCurrent
|
$283.64K | USD | Point-in-time |
| Advances on convertible promissory notes |
AdvancesOnConvertiblePromissoryNotes
|
$300.00K | USD | Point-in-time |
| Advances on convertible promissory notes |
AdvancesOnConvertiblePromissoryNotes
|
- | USD | Point-in-time |
| Advances on convertible promissory notes |
AdvancesOnConvertiblePromissoryNotes
|
- | USD | Point-in-time |
| Advances on convertible promissory notes |
AdvancesOnConvertiblePromissoryNotes
|
$170.00K | USD | Point-in-time |
| Settlement Payable |
SettlementPayable
|
$115.28K | USD | Point-in-time |
| Settlement Payable |
SettlementPayable
|
$23.06K | USD | Point-in-time |
| Settlement Payable |
SettlementPayable
|
- | USD | Point-in-time |
| Settlement Payable |
SettlementPayable
|
- | USD | Point-in-time |
| Unearned revenue |
DeferredRevenueCurrent
|
- | USD | Point-in-time |
| Unearned revenue |
DeferredRevenueCurrent
|
$32.99K | USD | Point-in-time |
| Unearned revenue |
DeferredRevenueCurrent
|
- | USD | Point-in-time |
| Other current liabilities |
OtherLiabilitiesCurrent
|
$51.26K | USD | Point-in-time |
| Other current liabilities |
OtherLiabilitiesCurrent
|
- | USD | Point-in-time |
| Other current liabilities |
OtherLiabilitiesCurrent
|
- | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$877.98K | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$1.99M | USD | Point-in-time |
| Total Current Liabilities |
LiabilitiesCurrent
|
$2.42M | USD | Point-in-time |
| Capital Leases (net of current portion) |
CapitalLeaseObligationsNoncurrent
|
$23.97K | USD | Point-in-time |
| Capital Leases (net of current portion) |
CapitalLeaseObligationsNoncurrent
|
$34.30K | USD | Point-in-time |
| Capital Leases (net of current portion) |
CapitalLeaseObligationsNoncurrent
|
- | USD | Point-in-time |
| Line of credit (net of current portion) |
LongTermLineOfCredit
|
- | USD | Point-in-time |
| Line of credit (net of current portion) |
LongTermLineOfCredit
|
$125.00K | USD | Point-in-time |
| Line of credit (net of current portion) |
LongTermLineOfCredit
|
- | USD | Point-in-time |
| Notes payable (net of current portion), net of discount |
LongTermNotesPayable
|
$124.05K | USD | Point-in-time |
| Notes payable (net of current portion), net of discount |
LongTermNotesPayable
|
- | USD | Point-in-time |
| Notes payable (net of current portion), net of discount |
LongTermNotesPayable
|
$273.75K | USD | Point-in-time |
| Long term debt (net of current portion) |
LongTermDebtNoncurrent
|
$286.55K | USD | Point-in-time |
| Long term debt (net of current portion) |
LongTermDebtNoncurrent
|
$218.42K | USD | Point-in-time |
| Long term debt (net of current portion) |
LongTermDebtNoncurrent
|
$181.46K | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.59M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$2.87M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$1.10M | USD | Point-in-time |
| Commitments and Contingencies (see Note 8) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and Contingencies (see Note 8) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and Contingencies (see Note 8) |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Preferred stock ($0.001 par value, 25,000,000 shares authorized, none issued or outstanding) |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock ($0.001 par value, 25,000,000 shares authorized, none issued or outstanding) |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock ($0.001 par value, 25,000,000 shares authorized, none issued or outstanding) |
PreferredStockValue
|
- | USD | Point-in-time |
| Common stock ($0.001 par value, 500,000,000 shares authorized, 54,577,294 shares and 39,054,867 issued and outstanding at September 30, 2013 and December 31, 2012, respectively) |
CommonStockValue
|
$54.58K | USD | Point-in-time |
| Common stock ($0.001 par value, 500,000,000 shares authorized, 54,577,294 shares and 39,054,867 issued and outstanding at September 30, 2013 and December 31, 2012, respectively) |
CommonStockValue
|
$39.05K | USD | Point-in-time |
| Common stock ($0.001 par value, 500,000,000 shares authorized, 54,577,294 shares and 39,054,867 issued and outstanding at September 30, 2013 and December 31, 2012, respectively) |
CommonStockValue
|
$16.50K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$751.01K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$2.74M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$6.62M | USD | Point-in-time |
| Subscription receivable |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
- | USD | Point-in-time |
| Subscription receivable |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
- | USD | Point-in-time |
| Subscription receivable |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
|
$5.00K | USD | Point-in-time |
| Accumulated deficit |
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
$2.58M | USD | Point-in-time |
| Accumulated deficit |
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
$1.13M | USD | Point-in-time |
| Accumulated deficit |
DevelopmentStageEnterpriseDeficitAccumulatedDuringDevelopmentStage
|
$6.68M | USD | Point-in-time |
| Total Stockholders' Equity (Deficit) |
StockholdersEquity
|
$131.00K | USD | Point-in-time |
| Total Stockholders' Equity (Deficit) |
StockholdersEquity
|
$-359.82K | USD | Point-in-time |
| Total Stockholders' Equity (Deficit) |
StockholdersEquity
|
$187.80K | USD | Point-in-time |
| Total Stockholders' Equity (Deficit) |
StockholdersEquity
|
$-6.79K | USD | Point-in-time |
| Total Liabilities and Stockholders' Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$2.86M | USD | Point-in-time |
| Total Liabilities and Stockholders' Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$736.58K | USD | Point-in-time |
| Total Liabilities and Stockholders' Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$2.78M | USD | Point-in-time |
Income Statement
114 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Revenue |
SalesRevenueNet
|
$3.62M | USD | 3 Qtrs |
| Revenue |
SalesRevenueNet
|
$1.79M | USD | 1 Quarter |
| Stock compensation included in Selling and administrative expenses |
ShareBasedCompensation
|
$818.60K | USD | Annual |
| Revenue |
SalesRevenueNet
|
$1.99M | USD | 1 Quarter |
| Revenue |
SalesRevenueNet
|
$5.79M | USD | 3 Qtrs |
| Stock compensation included in Selling and administrative expenses |
ShareBasedCompensation
|
- | USD | Annual |
| Stock compensation included in Selling and administrative expenses |
ShareBasedCompensation
|
$290.16K | USD | 3 Qtrs |
| Stock compensation included in Selling and administrative expenses |
ShareBasedCompensation
|
- | USD | 3 Qtrs |
| Stock compensation included in Selling and administrative expenses |
ShareBasedCompensation
|
$563.00K | USD | 1 Quarter |
| Revenue - Related Party |
RevenueFromRelatedParties
|
- | USD | 3 Qtrs |
| Revenue - Related Party |
RevenueFromRelatedParties
|
$60.55K | USD | 1 Quarter |
| Revenue - Related Party |
RevenueFromRelatedParties
|
- | USD | 1 Quarter |
| Revenue - Related Party |
RevenueFromRelatedParties
|
$287.63K | USD | 3 Qtrs |
| Total Revenue |
Revenues
|
$1.43M | USD | Annual |
| Total Revenue |
Revenues
|
$5.81M | USD | Annual |
| Total Revenue |
Revenues
|
$6.08M | USD | 3 Qtrs |
| Total Revenue |
Revenues
|
$1.85M | USD | 1 Quarter |
| Total Revenue |
Revenues
|
$3.62M | USD | 3 Qtrs |
| Total Revenue |
Revenues
|
$1.99M | USD | 1 Quarter |
| Cost of Revenues |
CostOfRevenue
|
$1.09M | USD | 1 Quarter |
| Cost of Revenues |
CostOfRevenue
|
$3.05M | USD | 3 Qtrs |
| Cost of Revenues |
CostOfRevenue
|
$2.83M | USD | Annual |
| Cost of Revenues |
CostOfRevenue
|
$1.64M | USD | 3 Qtrs |
| Cost of Revenues |
CostOfRevenue
|
$473.72K | USD | Annual |
| Cost of Revenues |
CostOfRevenue
|
$758.27K | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$1.98M | USD | 3 Qtrs |
| Gross Profit |
GrossProfit
|
$959.05K | USD | Annual |
| Gross Profit |
GrossProfit
|
$1.23M | USD | 1 Quarter |
| Gross Profit |
GrossProfit
|
$2.98M | USD | Annual |
| Gross Profit |
GrossProfit
|
$3.03M | USD | 3 Qtrs |
| Gross Profit |
GrossProfit
|
$762.93K | USD | 1 Quarter |
| Selling and administrative expenses (includes stock compensation of $290,162; $0; $0 and $818,595 as of September 30, 2013, 2012 and December 31, 2012, 2011, respectively) |
SellingGeneralAndAdministrativeExpense
|
$1.07M | USD | 1 Quarter |
| Selling and administrative expenses (includes stock compensation of $290,162; $0; $0 and $818,595 as of September 30, 2013, 2012 and December 31, 2012, 2011, respectively) |
SellingGeneralAndAdministrativeExpense
|
$3.85M | USD | Annual |
| Selling and administrative expenses (includes stock compensation of $290,162; $0; $0 and $818,595 as of September 30, 2013, 2012 and December 31, 2012, 2011, respectively) |
SellingGeneralAndAdministrativeExpense
|
$2.73M | USD | 3 Qtrs |
| Selling and administrative expenses (includes stock compensation of $290,162; $0; $0 and $818,595 as of September 30, 2013, 2012 and December 31, 2012, 2011, respectively) |
SellingGeneralAndAdministrativeExpense
|
$1.98M | USD | Annual |
| Selling and administrative expenses (includes stock compensation of $290,162; $0; $0 and $818,595 as of September 30, 2013, 2012 and December 31, 2012, 2011, respectively) |
SellingGeneralAndAdministrativeExpense
|
$5.28M | USD | 3 Qtrs |
| Selling and administrative expenses (includes stock compensation of $290,162; $0; $0 and $818,595 as of September 30, 2013, 2012 and December 31, 2012, 2011, respectively) |
SellingGeneralAndAdministrativeExpense
|
$1.90M | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
- | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
$93.49K | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
$926.00 | USD | 1 Quarter |
| Research and development |
ResearchAndDevelopmentExpense
|
$54.06K | USD | 3 Qtrs |
| Research and development |
ResearchAndDevelopmentExpense
|
$64.39K | USD | Annual |
| Research and development |
ResearchAndDevelopmentExpense
|
$289.00 | USD | 3 Qtrs |
| Asset Impairment |
AssetImpairmentCharges
|
- | USD | 1 Quarter |
| Asset Impairment |
AssetImpairmentCharges
|
$946.93K | USD | 3 Qtrs |
| Asset Impairment |
AssetImpairmentCharges
|
- | USD | 3 Qtrs |
| Asset Impairment |
AssetImpairmentCharges
|
$946.93K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$36.76K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$31.36K | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$50.77K | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$64.21K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$19.62K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$14.01K | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$2.87M | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$6.30M | USD | 3 Qtrs |
| Total Operating Expenses |
OperatingExpenses
|
$2.82M | USD | 3 Qtrs |
| Total Operating Expenses |
OperatingExpenses
|
$1.08M | USD | 1 Quarter |
| Total Operating Expenses |
OperatingExpenses
|
$3.97M | USD | Annual |
| Total Operating Expenses |
OperatingExpenses
|
$2.10M | USD | Annual |
| Operating Income (Loss) |
OperatingIncomeLoss
|
$-2.10M | USD | 1 Quarter |
| Operating Income (Loss) |
OperatingIncomeLoss
|
$-840.30K | USD | 3 Qtrs |
| Operating Income (Loss) |
OperatingIncomeLoss
|
$-992.13K | USD | Annual |
| Operating Income (Loss) |
OperatingIncomeLoss
|
$-1.14M | USD | Annual |
| Operating Income (Loss) |
OperatingIncomeLoss
|
$-3.27M | USD | 3 Qtrs |
| Operating Income (Loss) |
OperatingIncomeLoss
|
$142.45K | USD | 1 Quarter |
| Other income |
InterestAndOtherIncome
|
$10.44K | USD | 1 Quarter |
| Other income |
InterestAndOtherIncome
|
$9.45K | USD | 3 Qtrs |
| Other income |
InterestAndOtherIncome
|
$10.00 | USD | Annual |
| Other income |
InterestAndOtherIncome
|
$10.79K | USD | 3 Qtrs |
| Other income |
InterestAndOtherIncome
|
$5.36K | USD | 1 Quarter |
| Other income |
InterestAndOtherIncome
|
- | USD | Annual |
| Interest expense |
InterestExpense
|
$377.95K | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$465.35K | USD | Annual |
| Interest expense |
InterestExpense
|
$392.89K | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$721.83K | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$29.47K | USD | Annual |
| Interest expense |
InterestExpense
|
$357.13K | USD | 1 Quarter |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | Annual |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | 3 Qtrs |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | 1 Quarter |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-112.58K | USD | 3 Qtrs |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-112.58K | USD | 1 Quarter |
| Total Other Income (Expense), net |
NonoperatingIncomeExpense
|
$-383.44K | USD | 3 Qtrs |
| Total Other Income (Expense), net |
NonoperatingIncomeExpense
|
$-823.62K | USD | 3 Qtrs |
| Total Other Income (Expense), net |
NonoperatingIncomeExpense
|
$-465.34K | USD | Annual |
| Total Other Income (Expense), net |
NonoperatingIncomeExpense
|
$-29.47K | USD | Annual |
| Total Other Income (Expense), net |
NonoperatingIncomeExpense
|
$-372.60K | USD | 1 Quarter |
| Total Other Income (Expense), net |
NonoperatingIncomeExpense
|
$-459.27K | USD | 1 Quarter |
| Income (Loss) before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-230.15K | USD | 1 Quarter |
| Income (Loss) before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-2.56M | USD | 1 Quarter |
| Income (Loss) before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-1.17M | USD | Annual |
| Income (Loss) before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-1.46M | USD | Annual |
| Income (Loss) before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-1.22M | USD | 3 Qtrs |
| Income (Loss) before provision for income taxes |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
$-4.09M | USD | 3 Qtrs |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Provision for income taxes |
IncomeTaxExpenseBenefit
|
- | USD | Annual |
| Net Income (Loss) |
NetIncomeLoss
|
$-230.15K | USD | 1 Quarter |
| Net Income (Loss) |
NetIncomeLoss
|
$-1.22M | USD | 3 Qtrs |
| Net Income (Loss) |
NetIncomeLoss
|
$-2.56M | USD | 1 Quarter |
| Net Income (Loss) |
NetIncomeLoss
|
$-1.46M | USD | Annual |
| Net Income (Loss) |
NetIncomeLoss
|
$-4.09M | USD | 3 Qtrs |
| Net Income (Loss) |
NetIncomeLoss
|
$-1.17M | USD | Annual |
| basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.01 | USD | 1 Quarter |
| basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.04 | USD | 3 Qtrs |
| basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.05 | USD | 1 Quarter |
| basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.09 | USD | 3 Qtrs |
| basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.04 | USD | Annual |
| basic and diluted |
EarningsPerShareBasicAndDiluted
|
$-0.08 | USD | Annual |
| basic and diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
31.47M | shares | 3 Qtrs |
| basic and diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
46.24M | shares | 3 Qtrs |
| basic and diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
49.44M | shares | 1 Quarter |
| basic and diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
32.84M | shares | 1 Quarter |
| basic and diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
14.45M | shares | Annual |
| basic and diluted |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
32.73M | shares | Annual |
Cash Flow Statement
175 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Notes conversion |
AmountOfDebtConversion
|
$300.00K | USD | 3 Qtrs |
| Notes conversion |
AmountOfDebtConversion
|
$300.00K | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-230.15K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-1.22M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-2.56M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-1.46M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-4.09M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-1.17M | USD | Annual |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$36.76K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$31.36K | USD | Annual |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$128.35K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationDepletionAndAmortization
|
$50.77K | USD | Annual |
| Stock issued for compensation |
ShareBasedCompensation
|
$818.60K | USD | Annual |
| Stock issued for compensation |
ShareBasedCompensation
|
- | USD | Annual |
| Stock issued for compensation |
ShareBasedCompensation
|
$290.16K | USD | 3 Qtrs |
| Stock issued for compensation |
ShareBasedCompensation
|
- | USD | 3 Qtrs |
| Stock issued for compensation |
ShareBasedCompensation
|
$563.00K | USD | 1 Quarter |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$300.00K | USD | 3 Qtrs |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
- | USD | Annual |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$322.48K | USD | 3 Qtrs |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$304.81K | USD | Annual |
| Asset Impairment |
AssetImpairmentCharges
|
- | USD | 1 Quarter |
| Asset Impairment |
AssetImpairmentCharges
|
$946.93K | USD | 3 Qtrs |
| Asset Impairment |
AssetImpairmentCharges
|
- | USD | 3 Qtrs |
| Asset Impairment |
AssetImpairmentCharges
|
$946.93K | USD | 1 Quarter |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | Annual |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | 3 Qtrs |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
- | USD | 1 Quarter |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-112.58K | USD | 3 Qtrs |
| Loss on early extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-112.58K | USD | 1 Quarter |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
- | USD | Annual |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
$124.08K | USD | 3 Qtrs |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
- | USD | 3 Qtrs |
| Bad debt expense |
ProvisionForDoubtfulAccounts
|
- | USD | Annual |
| Accounts receivable, net |
IncreaseDecreaseInAccountsReceivable
|
$332.60K | USD | 3 Qtrs |
| Accounts receivable, net |
IncreaseDecreaseInAccountsReceivable
|
$-110.80K | USD | 3 Qtrs |
| Accounts receivable, net |
IncreaseDecreaseInAccountsReceivable
|
$-50.69K | USD | Annual |
| Accounts receivable, net |
IncreaseDecreaseInAccountsReceivable
|
$1.10M | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$-51.44K | USD | 3 Qtrs |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$24.51K | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$-20.91K | USD | Annual |
| Prepaid expenses |
IncreaseDecreaseInPrepaidExpense
|
$-18.00K | USD | 3 Qtrs |
| Other assets |
IncreaseDecreaseInOtherOperatingAssets
|
$-5.15K | USD | Annual |
| Other assets |
IncreaseDecreaseInOtherOperatingAssets
|
$7.39K | USD | Annual |
| Other assets |
IncreaseDecreaseInOtherOperatingAssets
|
$69.33K | USD | 3 Qtrs |
| Other assets |
IncreaseDecreaseInOtherOperatingAssets
|
$3.21K | USD | 3 Qtrs |
| Accounts Payable Related Party |
IncreaseDecreaseInAccountsPayableRelatedParties
|
- | USD | Annual |
| Accounts Payable Related Party |
IncreaseDecreaseInAccountsPayableRelatedParties
|
$75.00K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$40.15K | USD | 3 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$204.62K | USD | Annual |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$312.31K | USD | 3 Qtrs |
| Accounts payable |
IncreaseDecreaseInAccountsPayable
|
$53.78K | USD | Annual |
| Unearned revenue |
IncreaseDecreaseInDeferredRevenue
|
$-32.99K | USD | 3 Qtrs |
| Unearned revenue |
IncreaseDecreaseInDeferredRevenue
|
- | USD | 3 Qtrs |
| Unearned revenue |
IncreaseDecreaseInDeferredRevenue
|
$-32.99K | USD | Annual |
| Unearned revenue |
IncreaseDecreaseInDeferredRevenue
|
$32.99K | USD | Annual |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$383.83K | USD | Annual |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$325.48K | USD | 3 Qtrs |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
$309.87K | USD | 3 Qtrs |
| Accrued liabilities |
IncreaseDecreaseInAccruedLiabilities
|
- | USD | Annual |
| Net Cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-65.57K | USD | Annual |
| Net Cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-1.45M | USD | 3 Qtrs |
| Net Cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-1.70M | USD | Annual |
| Net Cash used in operating activities |
NetCashProvidedByUsedInOperatingActivities
|
$-872.16K | USD | 3 Qtrs |
| Capitalization of internally developed software |
CapitalizationOfInternallyDevelopedSoftware
|
$752.13K | USD | 3 Qtrs |
| Capitalization of internally developed software |
CapitalizationOfInternallyDevelopedSoftware
|
$258.93K | USD | Annual |
| Capitalization of internally developed software |
CapitalizationOfInternallyDevelopedSoftware
|
- | USD | Annual |
| Capitalization of internally developed software |
CapitalizationOfInternallyDevelopedSoftware
|
$92.73K | USD | 3 Qtrs |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$47.02K | USD | Annual |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$20.98K | USD | Annual |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$8.98K | USD | 3 Qtrs |
| Purchases of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$9.64K | USD | 3 Qtrs |
| Net Cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-761.11K | USD | 3 Qtrs |
| Net Cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-47.02K | USD | Annual |
| Net Cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-279.92K | USD | Annual |
| Net Cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-102.37K | USD | 3 Qtrs |
| Shareholder Loan |
ProceedsFromShareholderLoan
|
$40.00K | USD | 3 Qtrs |
| Shareholder Loan |
ProceedsFromShareholderLoan
|
- | USD | 3 Qtrs |
| Borrowings (Repayments) on line of credit,net |
ProceedsFromIssuanceOfLongTermDebt
|
$51.50K | USD | 3 Qtrs |
| Borrowings (Repayments) on line of credit,net |
ProceedsFromIssuanceOfLongTermDebt
|
$262.50K | USD | Annual |
| Borrowings (Repayments) on line of credit,net |
ProceedsFromIssuanceOfLongTermDebt
|
$-24.61K | USD | 3 Qtrs |
| Borrowings (Repayments) on line of credit,net |
ProceedsFromIssuanceOfLongTermDebt
|
$51.50K | USD | Annual |
| Payment for repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
- | USD | 3 Qtrs |
| Payment for repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
$94.17K | USD | Annual |
| Payment for repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
- | USD | Annual |
| Payment for repurchase of common stock |
PaymentsForRepurchaseOfCommonStock
|
$25.00K | USD | 3 Qtrs |
| Settlement payments |
RepaymentsOfShortTermDebt
|
- | USD | 3 Qtrs |
| Settlement payments |
RepaymentsOfShortTermDebt
|
$115.28K | USD | 3 Qtrs |
| Loan proceeds |
ProceedsFromIssuanceOfDebt
|
$1.19M | USD | Annual |
| Loan proceeds |
ProceedsFromIssuanceOfDebt
|
- | USD | Annual |
| Loan proceeds |
ProceedsFromIssuanceOfDebt
|
$443.91K | USD | 3 Qtrs |
| Loan proceeds |
ProceedsFromIssuanceOfDebt
|
$1.22M | USD | 3 Qtrs |
| Loan proceeds from factor, net |
ProceedsFromIssuanceOfOtherLongTermDebt
|
$-383.43K | USD | 3 Qtrs |
| Loan proceeds from factor, net |
ProceedsFromIssuanceOfOtherLongTermDebt
|
- | USD | 3 Qtrs |
| Loan proceeds from factor, net |
ProceedsFromIssuanceOfOtherLongTermDebt
|
$827.08K | USD | Annual |
| Loan proceeds from factor, net |
ProceedsFromIssuanceOfOtherLongTermDebt
|
- | USD | Annual |
| Repayments of debt obligations |
RepaymentsOfDebt
|
$33.09K | USD | Annual |
| Repayments of debt obligations |
RepaymentsOfDebt
|
$38.72K | USD | Annual |
| Repayments of debt obligations |
RepaymentsOfDebt
|
$31.79K | USD | 3 Qtrs |
| Repayments of debt obligations |
RepaymentsOfDebt
|
$472.75K | USD | 3 Qtrs |
| Proceeds from convertible promissory notes |
ProceedsFromConvertibleDebt
|
- | USD | Annual |
| Proceeds from convertible promissory notes |
ProceedsFromConvertibleDebt
|
$170.00K | USD | Annual |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$350.00K | USD | Point-in-time |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$13.00K | USD | Point-in-time |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$394.58K | USD | 3 Qtrs |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$730.18K | USD | Annual |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$349.00K | USD | Point-in-time |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$1.24M | USD | 3 Qtrs |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$50.00K | USD | Point-in-time |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$300.00K | USD | Point-in-time |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
- | USD | Annual |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$22.00K | USD | Point-in-time |
| Issuance of stock for cash net of offering cost |
ProceedsFromIssuanceOfCommonStock
|
$335.60K | USD | 1 Quarter |
| Payments on Capital Leases |
ProceedsFromLongTermCapitalLeaseObligations
|
- | USD | Annual |
| Payments on Capital Leases |
ProceedsFromLongTermCapitalLeaseObligations
|
$-1.07K | USD | Annual |
| Payments of stockholder distributions |
PaymentsOfStockIssuanceCosts
|
- | USD | Annual |
| Payments of stockholder distributions |
PaymentsOfStockIssuanceCosts
|
$137.50K | USD | Annual |
| Net Cash provided by (used in) financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$833.21K | USD | 3 Qtrs |
| Net Cash provided by (used in) financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$2.67M | USD | Annual |
| Net Cash provided by (used in) financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$256.29K | USD | Annual |
| Net Cash provided by (used in) financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.51M | USD | 3 Qtrs |
| Net Increase (decrease) in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-141.32K | USD | 3 Qtrs |
| Net Increase (decrease) in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$694.96K | USD | Annual |
| Net Increase (decrease) in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-707.86K | USD | 3 Qtrs |
| Net Increase (decrease) in cash |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$143.71K | USD | Annual |
| Cash at beginning of year |
CashEquivalentsAtCarryingValue
|
$198.50K | USD | Point-in-time |
| Cash at beginning of year |
CashEquivalentsAtCarryingValue
|
$57.18K | USD | Point-in-time |
| Cash at beginning of year |
CashEquivalentsAtCarryingValue
|
$138.74K | USD | Point-in-time |
| Cash at beginning of year |
CashEquivalentsAtCarryingValue
|
$893.46K | USD | Point-in-time |
| Cash at beginning of year |
CashEquivalentsAtCarryingValue
|
$185.60K | USD | Point-in-time |
| Cash at beginning of year |
CashEquivalentsAtCarryingValue
|
$54.79K | USD | Point-in-time |
| Cash at end of year |
CashEquivalentsAtCarryingValue
|
$198.50K | USD | Point-in-time |
| Cash at end of year |
CashEquivalentsAtCarryingValue
|
$57.18K | USD | Point-in-time |
| Cash at end of year |
CashEquivalentsAtCarryingValue
|
$138.74K | USD | Point-in-time |
| Cash at end of year |
CashEquivalentsAtCarryingValue
|
$893.46K | USD | Point-in-time |
| Cash at end of year |
CashEquivalentsAtCarryingValue
|
$185.60K | USD | Point-in-time |
| Cash at end of year |
CashEquivalentsAtCarryingValue
|
$54.79K | USD | Point-in-time |
| Interest |
InterestPaid
|
$25.83K | USD | 3 Qtrs |
| Interest |
InterestPaid
|
$376.54K | USD | 3 Qtrs |
| Interest |
InterestPaid
|
$36.16K | USD | Annual |
| Interest |
InterestPaid
|
$24.41K | USD | Annual |
| Income Taxes |
IncomeTaxesPaid
|
- | USD | 3 Qtrs |
| Income Taxes |
IncomeTaxesPaid
|
- | USD | Annual |
| Income Taxes |
IncomeTaxesPaid
|
- | USD | Annual |
| Income Taxes |
IncomeTaxesPaid
|
- | USD | 3 Qtrs |
| Issuance of stock to repay debt |
StockIssued1
|
- | USD | Annual |
| Issuance of stock to repay debt |
StockIssued1
|
$514.67K | USD | 3 Qtrs |
| Issuance of stock to repay debt |
StockIssued1
|
$563.91K | USD | 3 Qtrs |
| Issuance of stock to repay debt |
StockIssued1
|
$563.91K | USD | Annual |
| Capital lease obligation incurred for use of equipment |
CapitalLeaseObligationsIncurred
|
- | USD | Annual |
| Capital lease obligation incurred for use of equipment |
CapitalLeaseObligationsIncurred
|
$38.70K | USD | 3 Qtrs |
| Capital lease obligation incurred for use of equipment |
CapitalLeaseObligationsIncurred
|
$90.10K | USD | 3 Qtrs |
| Capital lease obligation incurred for use of equipment |
CapitalLeaseObligationsIncurred
|
$38.70K | USD | Annual |
| Beneficial conversion feature on convertible debt charged to additional paid in capital |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
$300.00K | USD | 3 Qtrs |
| Beneficial conversion feature on convertible debt charged to additional paid in capital |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
- | USD | Annual |
| Beneficial conversion feature on convertible debt charged to additional paid in capital |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
$300.00K | USD | Annual |
| Beneficial conversion feature on convertible debt charged to additional paid in capital |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
|
- | USD | 3 Qtrs |
| Conversion of $300,000 notes to common stock |
DebtConversionConvertedInstrumentAmount1
|
- | USD | 3 Qtrs |
| Conversion of $300,000 notes to common stock |
DebtConversionConvertedInstrumentAmount1
|
$300.00K | USD | 3 Qtrs |
| Conversion of $300,000 notes to common stock |
DebtConversionConvertedInstrumentAmount1
|
$402.08K | USD | Point-in-time |
| Conversion of $300,000 notes to common stock |
DebtConversionConvertedInstrumentAmount1
|
$300.00K | USD | Annual |
| Conversion of $300,000 notes to common stock |
DebtConversionConvertedInstrumentAmount1
|
- | USD | Annual |
| Shares issued as loan fee |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfDebt
|
- | USD | Annual |
| Shares issued as loan fee |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfDebt
|
$679.35K | USD | 3 Qtrs |
| Shares issued as loan fee |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfDebt
|
$343.50K | USD | Annual |
| Shares issued as loan fee |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfDebt
|
- | USD | 3 Qtrs |
| Financed Equipment purchases |
FinancedEquipmentPurchases
|
- | USD | 3 Qtrs |
| Insurance premium finance contract recorded as prepaid asset |
InsruancePremiumFinanceContractRecordedAsPrepaidAsset
|
- | USD | 3 Qtrs |
| Insurance premium finance contract recorded as prepaid asset |
InsruancePremiumFinanceContractRecordedAsPrepaidAsset
|
$57.57K | USD | 3 Qtrs |
| Prepaid common stock issued for services |
PrepaidComonStockIssuedForServices
|
- | USD | 3 Qtrs |
| Prepaid common stock issued for services |
PrepaidComonStockIssuedForServices
|
$1.28M | USD | 3 Qtrs |
| Transfer of accounts payable to notes payable |
TransferOfAccountsPayableToNotesPayable
|
- | USD | Annual |
| Transfer of accounts payable to notes payable |
TransferOfAccountsPayableToNotesPayable
|
$65.00K | USD | Annual |
| Reclassification line of credit to note payable |
ReclassificationLineOfCreditToNotePayable
|
- | USD | 3 Qtrs |
| Reclassification line of credit to note payable |
ReclassificationLineOfCreditToNotePayable
|
$133.33K | USD | 3 Qtrs |
Stockholders Equity
41 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Beginning Balance |
StockholdersEquity
|
$131.00K | USD | Point-in-time |
| Beginning Balance |
StockholdersEquity
|
$-359.82K | USD | Point-in-time |
| Beginning Balance |
StockholdersEquity
|
$187.80K | USD | Point-in-time |
| Beginning Balance |
StockholdersEquity
|
$-6.79K | USD | Point-in-time |
| Issuance of stock for services to officer |
StockIssuedDuringPeriodValueIssuedForServices
|
$818.60K | USD | Annual |
| Issuance of stock for services to officer |
StockIssuedDuringPeriodValueIssuedForServices
|
$15.00K | USD | Point-in-time |
| Issuance of stock for services to officer |
StockIssuedDuringPeriodValueIssuedForServices
|
$21.94K | USD | Point-in-time |
| Issuance of stock for services to officer, shares |
StockIssuedDuringPeriodSharesIssuedForServices
|
50,000.00 | shares | Point-in-time |
| Issuance of stock for services to officer, shares |
StockIssuedDuringPeriodSharesIssuedForServices
|
54,847.00 | shares | Point-in-time |
| S-corp distributions |
CorporationDistributions
|
$-137.50K | USD | Annual |
| Recapitalization |
StockRedeemedOrCalledDuringPeriodValue
|
- | USD | Annual |
| 2011 bridge note converted in 2012 related to reverse merger |
StockIssuedDuringPeriodValueAgainstConversionOfBridgeLoanRelatedToReverseMerger
|
$250.00K | USD | Annual |
| Issuance of common stock for cash |
StockIssuedDuringPeriodValueNewIssues
|
$80.50K | USD | Point-in-time |
| Issuance of common stock for cash |
StockIssuedDuringPeriodValueNewIssues
|
$1.06M | USD | Annual |
| Issuance of common stock for cash |
StockIssuedDuringPeriodValueNewIssues
|
$51.00K | USD | Point-in-time |
| Issuance of common stock for cash |
StockIssuedDuringPeriodValueNewIssues
|
$100.00K | USD | Point-in-time |
| Issuance of common stock for cash, shares |
StockIssuedDuringPeriodSharesNewIssues
|
230,000.00 | shares | Point-in-time |
| Issuance of common stock for cash, shares |
StockIssuedDuringPeriodSharesNewIssues
|
400,000.00 | shares | Point-in-time |
| Issuance of common stock for cash, shares |
StockIssuedDuringPeriodSharesNewIssues
|
100,000.00 | shares | Point-in-time |
| Repayment of advances with shares |
StockIssuedDuringPeriodValueOther
|
$313.91K | USD | Annual |
| Value of beneficial conversion feature in convertible debt |
ValueOfBeneficialConversionFeatureInConvertibleDebt
|
$300.00K | USD | Annual |
| Repurchase of shares pursuant to settlement agreement |
StockRepurchasedDuringPeriodValue
|
$-232.50K | USD | Annual |
| Conversion of convertible debt |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
$300.00K | USD | Annual |
| Conversion of convertible debt, shares |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities
|
1.61M | shares | Point-in-time |
| Conversion of convertible debt, shares |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities
|
1.27M | shares | Point-in-time |
| Shares issued to lender as fees |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfDebt
|
- | USD | Annual |
| Shares issued to lender as fees |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfDebt
|
$679.35K | USD | 3 Qtrs |
| Shares issued to lender as fees |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfDebt
|
$343.50K | USD | Annual |
| Shares issued to lender as fees |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfDebt
|
- | USD | 3 Qtrs |
| Offering costs paid |
PaymentOfFinancingAndStockIssuanceCosts
|
$-325.91K | USD | Annual |
| Subscription receivable |
SubscriptionReceivable
|
- | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-230.15K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-1.22M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-2.56M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-1.46M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-4.09M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-1.17M | USD | Annual |
| Balance |
StockholdersEquity
|
$131.00K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-359.82K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$187.80K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-6.79K | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.