10-K Filing

LogicMark, Inc. CIK: 1566826 FY 2016

Filing Information

Form Type	10-K
Accession Number	`0001213900-17-003750`
Period End Date	20161231
Filing Date	20170414
Fiscal Year	2016
Fiscal Period	FY
XBRL Instance	nxti-20161231.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 87 Income Statement 44 Cash Flow Statement 139 Stockholders Equity 32

Balance Sheet 87 line items

Line Item	Tag	Value	Unit	Period
Other intangible assets, net of amortization	`OtherIntangibleAssetsAmortization`	$318.84K	USD	Point-in-time
Other intangible assets, net of amortization	`OtherIntangibleAssetsAmortization`	-	USD	Point-in-time
Convertible notes payable, net of discount	`DebtInstrumentCarryingAmount`	$1.45M	USD	Point-in-time
Convertible notes payable, net of discount	`DebtInstrumentCarryingAmount`	$1.37M	USD	Point-in-time
Cash	`CashAndCashEquivalentsAtCarryingValue`	$418.99K	USD	Point-in-time
Cash	`CashAndCashEquivalentsAtCarryingValue`	$2.20M	USD	Point-in-time
Deferred debt issuance costs	`DeferredFinanceCostsCurrentNet`	$52.81K	USD	Point-in-time
Deferred debt issuance costs	`DeferredFinanceCostsCurrentNet`	$123.56K	USD	Point-in-time
Cash	`CashAndCashEquivalentsAtCarryingValue`	$3.30M	USD	Point-in-time
Debt issuance costs	`DeferredFinanceCostsNoncurrentNet`	$769.45K	USD	Point-in-time
Restricted cash	`RestrictedCashAndCashEquivalents`	$1.53M	USD	Point-in-time
Restricted cash	`RestrictedCashAndCashEquivalents`	$40.37K	USD	Point-in-time
Preferred stock, par value	`PreferredStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Accounts receivable	`AccountsReceivableNet`	-	USD	Point-in-time
Accounts receivable	`AccountsReceivableNet`	$1.22M	USD	Point-in-time
Preferred stock, par value	`PreferredStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Inventory, net	`InventoryNet`	$1.77M	USD	Point-in-time
Inventory, net	`InventoryNet`	$5.34M	USD	Point-in-time
Preferred stock, shares authorized	`PreferredStockSharesAuthorized`	10.00M	shares	Point-in-time
Preferred stock, shares authorized	`PreferredStockSharesAuthorized`	10.00M	shares	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$986.60K	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$1.35M	USD	Point-in-time
Total Current Assets	`AssetsCurrent`	$11.25M	USD	Point-in-time
Total Current Assets	`AssetsCurrent`	$4.71M	USD	Point-in-time
Common stock, par value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Equipment	`AccumulatedDepreciationEquipment`	$105.90K	USD	Point-in-time
Common stock, par value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Equipment	`AccumulatedDepreciationEquipment`	$175.54K	USD	Point-in-time
Common stock, shares authorized	`CommonStockSharesAuthorized`	10.00M	shares	Point-in-time
Furniture and fixtures	`AccumulatedDepreciationFurnitureAndFixtures`	$79.06K	USD	Point-in-time
Common stock, shares authorized	`CommonStockSharesAuthorized`	10.00M	shares	Point-in-time
Furniture and fixtures	`AccumulatedDepreciationFurnitureAndFixtures`	$72.71K	USD	Point-in-time
Tooling and molds	`AccumulatedDepreciationToolingAndMolds`	$581.88K	USD	Point-in-time
Common stock, shares issued	`CommonStockSharesIssued`	7.38M	shares	Point-in-time
Tooling and molds	`AccumulatedDepreciationToolingAndMolds`	$390.95K	USD	Point-in-time
Common stock, shares issued	`CommonStockSharesIssued`	4.44M	shares	Point-in-time
Depreciable assets, Total	`DepreciableAssetsTotal`	$836.48K	USD	Point-in-time
Depreciable assets, Total	`DepreciableAssetsTotal`	$569.57K	USD	Point-in-time
Common stock, shares outstanding	`CommonStockSharesOutstanding`	4.44M	shares	Point-in-time
Common stock, shares outstanding	`CommonStockSharesOutstanding`	7.38M	shares	Point-in-time
Accumulated depreciation	`AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment`	$196.35K	USD	Point-in-time
Accumulated depreciation	`AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment`	$456.75K	USD	Point-in-time
Property and equipment, net	`PropertyPlantAndEquipmentNet`	$379.73K	USD	Point-in-time
Property and equipment, net	`PropertyPlantAndEquipmentNet`	$373.21K	USD	Point-in-time
Goodwill	`Goodwill`	-	USD	Point-in-time
Goodwill	`Goodwill`	$15.48M	USD	Point-in-time
Other intangible assets, net of amortization of $318,842 and $0, respectively	`OtherIntangibleAssetsNet`	-	USD	Point-in-time
Other intangible assets, net of amortization of $318,842 and $0, respectively	`OtherIntangibleAssetsNet`	$8.29M	USD	Point-in-time
Total Assets	`Assets`	$35.39M	USD	Point-in-time
Total Assets	`Assets`	$5.08M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$2.07M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$1.33M	USD	Point-in-time
Accrued expenses	`AccruedLiabilitiesCurrent`	$2.90M	USD	Point-in-time
Accrued expenses	`AccruedLiabilitiesCurrent`	$641.44K	USD	Point-in-time
Customer deposits	`CustomerDepositsCurrent`	$6.07M	USD	Point-in-time
Customer deposits	`CustomerDepositsCurrent`	$8.73K	USD	Point-in-time
Short-term debt	`ShortTermBorrowings`	$773.97K	USD	Point-in-time
Short-term debt	`ShortTermBorrowings`	-	USD	Point-in-time
Convertible notes payable, net of discount of $1,366,667 and $1,445,342, respectively, and net of deferred debt issuance costs of $123,563 and $52,810, respectively	`ConvertibleNotesPayableCurrent`	$9.77K	USD	Point-in-time
Convertible notes payable, net of discount of $1,366,667 and $1,445,342, respectively, and net of deferred debt issuance costs of $123,563 and $52,810, respectively	`ConvertibleNotesPayableCurrent`	$1.80M	USD	Point-in-time
Derivative liability conversion feature	`EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability`	$420.36K	USD	Point-in-time
Derivative liability conversion feature	`EmbeddedDerivativeFairValueOfEmbeddedDerivativeLiability`	-	USD	Point-in-time
Other current liabilities - contingent consideration	`OtherLiabilitiesCurrent`	-	USD	Point-in-time
Other current liabilities - contingent consideration	`OtherLiabilitiesCurrent`	$1.50M	USD	Point-in-time
Total Current Liabilities	`LiabilitiesCurrent`	$13.32M	USD	Point-in-time
Total Current Liabilities	`LiabilitiesCurrent`	$4.20M	USD	Point-in-time
Other long-term liabilities - contingent consideration	`OtherLiabilities`	-	USD	Point-in-time
Other long-term liabilities - contingent consideration	`OtherLiabilities`	$4.83M	USD	Point-in-time
Revolving loan facility, net of deferred debt issuance costs of $769,453	`RevolvingLoanFacility`	-	USD	Point-in-time
Revolving loan facility, net of deferred debt issuance costs of $769,453	`RevolvingLoanFacility`	$14.23M	USD	Point-in-time
Deferred tax liability	`DeferredTaxLiabilitiesNoncurrent`	$190.29K	USD	Point-in-time
Deferred tax liability	`DeferredTaxLiabilitiesNoncurrent`	-	USD	Point-in-time
Total Liabilities	`Liabilities`	$32.57M	USD	Point-in-time
Total Liabilities	`Liabilities`	$4.20M	USD	Point-in-time
Commitments and Contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and Contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Common stock, $0.0001 par value: 10,000,000 shares authorized; 7,379,924 and 4,442,528 issued and outstanding, respectively	`CommonStockValue`	$738.00	USD	Point-in-time
Common stock, $0.0001 par value: 10,000,000 shares authorized; 7,379,924 and 4,442,528 issued and outstanding, respectively	`CommonStockValue`	$444.00	USD	Point-in-time
Additional paid-in capital	`AdditionalPaidInCapital`	$33.20M	USD	Point-in-time
Additional paid-in capital	`AdditionalPaidInCapital`	$22.79M	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-34.66M	USD	Point-in-time
Accumulated deficit	`RetainedEarningsAccumulatedDeficit`	$-21.91M	USD	Point-in-time
Total Stockholders' Equity	`StockholdersEquity`	$2.82M	USD	Point-in-time
Total Stockholders' Equity	`StockholdersEquity`	$2.74M	USD	Point-in-time
Total Stockholders' Equity	`StockholdersEquity`	$881.33K	USD	Point-in-time
Total Liabilities and Stockholders' Equity	`LiabilitiesAndStockholdersEquity`	$5.08M	USD	Point-in-time
Total Liabilities and Stockholders' Equity	`LiabilitiesAndStockholdersEquity`	$35.39M	USD	Point-in-time

Income Statement 44 line items

Line Item	Tag	Value	Unit	Period
Revenues	`Revenues`	$616.85K	USD	Annual
Revenues	`Revenues`	$7.74M	USD	Annual
Costs of goods sold	`CostOfRevenue`	$1.82M	USD	Annual
Costs of goods sold	`CostOfRevenue`	$4.43M	USD	Annual
Gross Profit (Loss)	`GrossProfit`	$-1.21M	USD	Annual
Gross Profit (Loss)	`GrossProfit`	$3.30M	USD	Annual
General and administrative	`GeneralAndAdministrativeExpense`	$3.57M	USD	Annual
General and administrative	`GeneralAndAdministrativeExpense`	$6.24M	USD	Annual
Selling and marketing	`SellingAndMarketingExpense`	$3.42M	USD	Annual
Selling and marketing	`SellingAndMarketingExpense`	$2.88M	USD	Annual
Research and development	`ResearchAndDevelopmentExpense`	$2.73M	USD	Annual
Research and development	`ResearchAndDevelopmentExpense`	$888.19K	USD	Annual
Total Operating Expenses	`OperatingExpenses`	$9.72M	USD	Annual
Total Operating Expenses	`OperatingExpenses`	$10.01M	USD	Annual
Operating Loss	`OperatingIncomeLoss`	$-10.92M	USD	Annual
Operating Loss	`OperatingIncomeLoss`	$-6.71M	USD	Annual
Interest income	`InterestIncomeOther`	$727.00	USD	Annual
Interest income	`InterestIncomeOther`	$23.00	USD	Annual
Interest expense	`InterestExpense`	$3.28M	USD	Annual
Interest expense	`InterestExpense`	$1.25M	USD	Annual
Inducement expense	`InducementExpense`	-	USD	Annual
Inducement expense	`InducementExpense`	$755.00K	USD	Annual
Loss on extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	$-635.99K	USD	Annual
Loss on extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	$-272.75K	USD	Annual
Realized gain on change in fair value of derivative liabilities	`GainLossOnSaleOfDerivatives`	-	USD	Annual
Realized gain on change in fair value of derivative liabilities	`GainLossOnSaleOfDerivatives`	$47.24K	USD	Annual
Change in fair value of derivative liabilities	`UnrealizedGainLossOnDerivatives`	$444.73K	USD	Annual
Change in fair value of derivative liabilities	`UnrealizedGainLossOnDerivatives`	$-2.30M	USD	Annual
Total Other Expense, Net	`OtherNonoperatingIncomeExpense`	$-5.85M	USD	Annual
Total Other Expense, Net	`OtherNonoperatingIncomeExpense`	$-2.15M	USD	Annual
Loss before Income Taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$-13.07M	USD	Annual
Loss before Income Taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest`	$-12.56M	USD	Annual
Provision for Income Taxes	`IncomeTaxExpenseBenefit`	$196.03K	USD	Annual
Provision for Income Taxes	`IncomeTaxExpenseBenefit`	$4.31K	USD	Annual
Net Loss	`NetIncomeLoss`	$-13.08M	USD	Annual
Net Loss	`NetIncomeLoss`	$-12.75M	USD	Annual
Preferred stock dividend	`PreferredStockDividendsIncomeStatementImpact`	$1.08M	USD	Annual
Preferred stock dividend	`PreferredStockDividendsIncomeStatementImpact`	-	USD	Annual
Net Loss applicable to Common Stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$-13.83M	USD	Annual
Net Loss applicable to Common Stockholders	`NetIncomeLossAvailableToCommonStockholdersBasic`	$-13.08M	USD	Annual
Net Loss Per Share - Basic and Diluted	`EarningsPerShareBasicAndDiluted`	$-2.24	USD	Annual
Net Loss Per Share - Basic and Diluted	`EarningsPerShareBasicAndDiluted`	$-4.82	USD	Annual
Weighted Average Number of Common Shares Outstanding - Basic and Diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	6.17M	shares	Annual
Weighted Average Number of Common Shares Outstanding - Basic and Diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	2.71M	shares	Annual

Cash Flow Statement 139 line items

Line Item	Tag	Value	Unit	Period
Cash acquired	`CashAcquiredFromAcquisition`	$109.71K	USD	Annual
Net loss	`NetIncomeLoss`	$-13.08M	USD	Annual
Net loss	`NetIncomeLoss`	$-12.75M	USD	Annual
Depreciation	`Depreciation`	$260.40K	USD	Annual
Depreciation	`Depreciation`	$183.20K	USD	Annual
Stock based compensation	`ShareBasedCompensation`	$1.11M	USD	Annual
Stock based compensation	`ShareBasedCompensation`	$1.51M	USD	Annual
Amortization of debt discount	`AmortizationOfDebtDiscountPremium`	$1.09M	USD	Annual
Amortization of debt discount	`AmortizationOfDebtDiscountPremium`	$648.37K	USD	Annual
Amortization of intangible assets	`AmortizationOfIntangibleAssets`	$318.84K	USD	Annual
Amortization of intangible assets	`AmortizationOfIntangibleAssets`	-	USD	Annual
Amortization of discount on contingent consideration	`AmortizationOfDiscountOnContingentConsideration`	-	USD	Annual
Amortization of discount on contingent consideration	`AmortizationOfDiscountOnContingentConsideration`	$91.68K	USD	Annual
Loss on extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	$-635.99K	USD	Annual
Loss on extinguishment of debt	`GainsLossesOnExtinguishmentOfDebt`	$-272.75K	USD	Annual
Inducement fees	`InducementExpense`	-	USD	Annual
Inducement fees	`InducementExpense`	$755.00K	USD	Annual
Non - cash inventory charges	`NoncashOrPartNoncashAcquisitionInventoryAcquired1`	$999.12K	USD	Annual
Non - cash inventory charges	`NoncashOrPartNoncashAcquisitionInventoryAcquired1`	$48.41K	USD	Annual
Amortization of deferred debt issuance costs	`AmortizationOfFinancingCostsAndDiscounts`	$631.99K	USD	Annual
Amortization of deferred debt issuance costs	`AmortizationOfFinancingCostsAndDiscounts`	$35.68K	USD	Annual
Unrealized (loss) gain on change in fair value of derivative liabilities	`UnrealizedGainLossOnDerivatives`	$444.73K	USD	Annual
Unrealized (loss) gain on change in fair value of derivative liabilities	`UnrealizedGainLossOnDerivatives`	$-2.30M	USD	Annual
Realized gain on change in fair value of derivative liabilities	`GainLossOnSaleOfDerivatives`	-	USD	Annual
Realized gain on change in fair value of derivative liabilities	`GainLossOnSaleOfDerivatives`	$47.24K	USD	Annual
Stock issued related to waiver of installment provisions	`StockIssuedRelatedToWaiverOfInstallmentProvisions`	-	USD	Annual
Stock issued related to waiver of installment provisions	`StockIssuedRelatedToWaiverOfInstallmentProvisions`	$139.92K	USD	Annual
Deferred taxes	`IncreaseDecreaseInDeferredIncomeTaxes`	$-190.29K	USD	Annual
Deferred taxes	`IncreaseDecreaseInDeferredIncomeTaxes`	-	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-44.63K	USD	Annual
Other	`OtherNoncashIncomeExpense`	$-69.85K	USD	Annual
Accounts receivable	`IncreaseDecreaseInAccountsReceivable`	-	USD	Annual
Accounts receivable	`IncreaseDecreaseInAccountsReceivable`	$721.23K	USD	Annual
Inventory	`IncreaseDecreaseInInventories`	$2.41M	USD	Annual
Inventory	`IncreaseDecreaseInInventories`	$1.06M	USD	Annual
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidExpense`	$362.40K	USD	Annual
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidExpense`	$-400.50K	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$120.01K	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$1.35M	USD	Annual
Accrued expenses	`IncreaseDecreaseInAccruedLiabilities`	$306.45K	USD	Annual
Accrued expenses	`IncreaseDecreaseInAccruedLiabilities`	$1.84M	USD	Annual
Customer deposits	`IncreaseDecreaseInCustomerDeposits`	$6.06M	USD	Annual
Customer deposits	`IncreaseDecreaseInCustomerDeposits`	$-129.87K	USD	Annual
Total Adjustments	`AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities`	$4.46M	USD	Annual
Total Adjustments	`AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities`	$11.87M	USD	Annual
Net Cash Used in Operating Activities	`NetCashProvidedByUsedInOperatingActivities`	$-950.05K	USD	Annual
Net Cash Used in Operating Activities	`NetCashProvidedByUsedInOperatingActivities`	$-8.62M	USD	Annual
Restricted cash	`IncreaseDecreaseInRestrictedCash`	$-1.49M	USD	Annual
Restricted cash	`IncreaseDecreaseInRestrictedCash`	$1.51M	USD	Annual
Acquisition, net of cash acquired	`PaymentsToAcquireBusinessesNetOfCashAcquired`	$17.39M	USD	Annual
Acquisition, net of cash acquired	`PaymentsToAcquireBusinessesNetOfCashAcquired`	-	USD	Annual
Purchase of equipment	`PurchaseOfEquipment`	$381.77K	USD	Annual
Purchase of equipment	`PurchaseOfEquipment`	$39.07K	USD	Annual
Net Cash Used in Investing Activities	`NetCashProvidedByUsedInInvestingActivities`	$-1.89M	USD	Annual
Net Cash Used in Investing Activities	`NetCashProvidedByUsedInInvestingActivities`	$-15.93M	USD	Annual
Proceeds received from issuance of Series A preferred stock, net	`ProceedsFromIssuanceOfPreferredStockAndPreferenceStock`	$1.87M	USD	Annual
Proceeds received from issuance of Series A preferred stock, net	`ProceedsFromIssuanceOfPreferredStockAndPreferenceStock`	-	USD	Annual
Proceeds received from issuance of Series B preferred stock, net	`ProceedsFromIssuanceOfSeriesBPreferredStock`	$4.09M	USD	Annual
Proceeds received from issuance of Series B preferred stock, net	`ProceedsFromIssuanceOfSeriesBPreferredStock`	-	USD	Annual
Proceeds received from short-term promissory note	`ProceedsFromOtherShortTermDebt`	-	USD	Annual
Proceeds received from short-term promissory note	`ProceedsFromOtherShortTermDebt`	$400.00K	USD	Annual
Pay down of short-term debt	`RepaymentsOfShortTermDebt`	$1.73M	USD	Annual
Pay down of short-term debt	`RepaymentsOfShortTermDebt`	-	USD	Annual
Proceeds received in connection with issuance of common stock and warrants, net	`ProceedsFromIssuanceOfCommonStock`	-	USD	Annual
Proceeds received in connection with issuance of common stock and warrants, net	`ProceedsFromIssuanceOfCommonStock`	$5.11M	USD	Annual
Proceeds received from issuance of convertible exchange notes, net	`ProceedsFromIssuanceOfConvertibleExchangeNotes`	$1.40M	USD	Annual
Proceeds received from issuance of convertible exchange notes, net	`ProceedsFromIssuanceOfConvertibleExchangeNotes`	-	USD	Annual
Revolver borrowings, net	`ProceedsFromDebtNetOfIssuanceCosts`	$13.91M	USD	Annual
Revolver borrowings, net	`ProceedsFromDebtNetOfIssuanceCosts`	-	USD	Annual
Payment of Series A preferred stock dividends	`PaymentsOfDividendsPreferredStockAndPreferenceStock`	$123.46K	USD	Annual
Payment of Series A preferred stock dividends	`PaymentsOfDividendsPreferredStockAndPreferenceStock`	-	USD	Annual
Proceeds from convertible notes payable	`ProceedsFromConvertibleDebt`	-	USD	Annual
Proceeds from convertible notes payable	`ProceedsFromConvertibleDebt`	$2.96M	USD	Annual
Proceeds received in connection with exercise of warrants	`ProceedsFromWarrantExercises`	-	USD	Annual
Proceeds received in connection with exercise of warrants	`ProceedsFromWarrantExercises`	$650.00K	USD	Annual
Fees paid in connection with equity offerings	`PaymentConnectionWithEquityOfferings`	-	USD	Annual
Fees paid in connection with equity offerings	`PaymentConnectionWithEquityOfferings`	$51.02K	USD	Annual
Net Cash Provided by Financing Activities	`NetCashProvidedByUsedInFinancingActivities`	$19.77M	USD	Annual
Net Cash Provided by Financing Activities	`NetCashProvidedByUsedInFinancingActivities`	$8.73M	USD	Annual
Net Increase (Decrease) in Cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$2.88M	USD	Annual
Net Increase (Decrease) in Cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$-1.78M	USD	Annual
Cash - Beginning of Year	`CashAndCashEquivalentsAtCarryingValue`	$418.99K	USD	Point-in-time
Cash - Beginning of Year	`CashAndCashEquivalentsAtCarryingValue`	$2.20M	USD	Point-in-time
Cash - Beginning of Year	`CashAndCashEquivalentsAtCarryingValue`	$3.30M	USD	Point-in-time
Cash - End of Year	`CashAndCashEquivalentsAtCarryingValue`	$418.99K	USD	Point-in-time
Cash - End of Year	`CashAndCashEquivalentsAtCarryingValue`	$2.20M	USD	Point-in-time
Cash - End of Year	`CashAndCashEquivalentsAtCarryingValue`	$3.30M	USD	Point-in-time
Interest	`InterestPaid`	-	USD	Annual
Interest	`InterestPaid`	$930.22K	USD	Annual
Taxes	`IncomeTaxesPaid`	$1.00K	USD	Annual
Taxes	`IncomeTaxesPaid`	$8.76K	USD	Annual
Equipment purchases on payment terms	`EquipmentPurchasesOnPaymentTerms`	-	USD	Annual
Equipment purchases on payment terms	`EquipmentPurchasesOnPaymentTerms`	$18.42K	USD	Annual
Fees incurred in connection with equity offerings	`EquityIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction`	-	USD	Annual
Fees incurred in connection with equity offerings	`EquityIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction`	$222.45K	USD	Annual
Issuance of common stock in connection with accelerated installments of note payable	`IssuanceOfCommonStockInConnectionWithAcceleratedInstallmentsOfNotesPayable`	$3.29M	USD	Annual
Issuance of common stock in connection with accelerated installments of note payable	`IssuanceOfCommonStockInConnectionWithAcceleratedInstallmentsOfNotesPayable`	$350.00K	USD	Annual
Reclassification of conversion feature liability in connection with note modification	`ReclassificationOfConversionFeatureLiabilityInConnectionWithNoteConversion`	-	USD	Annual
Reclassification of conversion feature liability in connection with note modification	`ReclassificationOfConversionFeatureLiabilityInConnectionWithNoteConversion`	$1.70M	USD	Annual
Commitment shares issued in connection with December 8, 2015 notes	`StockIssued1`	$333.00K	USD	Annual
Commitment shares issued in connection with December 8, 2015 notes	`StockIssued1`	-	USD	Annual
Additional convertible notes issued in connection with exchange of April 24, 2015 notes for December 8, 2015 notes	`NotesIssued1`	-	USD	Annual
Additional convertible notes issued in connection with exchange of April 24, 2015 notes for December 8, 2015 notes	`NotesIssued1`	$500.00K	USD	Annual
Fees incurred in connection with revolving credit facility	`FeesIncurredInConnectionWithRevolvingCreditFacility`	-	USD	Annual
Fees incurred in connection with revolving credit facility	`FeesIncurredInConnectionWithRevolvingCreditFacility`	$256.25K	USD	Annual
Issuance of common stock in connection with conversion of interest on convertible notes	`IssuanceOfCommonStockInConnectionWithConversionOfInterestOnConvertibleNotes`	$291.59K	USD	Annual
Issuance of common stock in connection with conversion of interest on convertible notes	`IssuanceOfCommonStockInConnectionWithConversionOfInterestOnConvertibleNotes`	-	USD	Annual
Issuance of common stock in connection with conversion of Series A preferred stock	`IssuanceOfCommonStockInConnectionWithConversionOfSeriesPreferredStock`	-	USD	Annual
Issuance of common stock in connection with conversion of Series A preferred stock	`IssuanceOfCommonStockInConnectionWithConversionOfSeriesPreferredStock`	$2.19M	USD	Annual
Accrued Series A preferred dividends	`AccruedSeriesPreferredDividends`	$92.44K	USD	Annual
Accrued Series A preferred dividends	`AccruedSeriesPreferredDividends`	-	USD	Annual
Accrued Series B preferred dividends	`AccruedSeriesBPreferredDividends`	-	USD	Annual
Accrued Series B preferred dividends	`AccruedSeriesBPreferredDividends`	$490.62K	USD	Annual
Exchange of short-term promissory note for Series A preferred stock	`ExchangeOfShortTermPromissoryNoteForSeriesPreferredStock`	$400.00K	USD	Annual
Exchange of short-term promissory note for Series A preferred stock	`ExchangeOfShortTermPromissoryNoteForSeriesPreferredStock`	-	USD	Annual
Issuance of common stock in connection with conversion of dividends on Series A preferred stock	`IssuanceOfCommonStockInConnectionWithConversionOfDividendsOnSeriesPreferredStock`	$374.22K	USD	Annual
Issuance of common stock in connection with conversion of dividends on Series A preferred stock	`IssuanceOfCommonStockInConnectionWithConversionOfDividendsOnSeriesPreferredStock`	-	USD	Annual
Current assets, including cash acquired of $109,710	`NoncashOrPartNoncashAcquisitionValueOfCurrentAssetsIncludingCashAcquired`	$3.54M	USD	Annual
Current assets, including cash acquired of $109,710	`NoncashOrPartNoncashAcquisitionValueOfCurrentAssetsIncludingCashAcquired`	-	USD	Annual
Property and equipment	`NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1`	-	USD	Annual
Property and equipment	`NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1`	$227.84K	USD	Annual
Goodwill and other intangible assets	`NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1`	-	USD	Annual
Goodwill and other intangible assets	`NoncashOrPartNoncashAcquisitionIntangibleAssetsAcquired1`	$24.08M	USD	Annual
Accounts payable and accrued liabilities	`NoncashOrPartNoncashAcquisitionPayablesAssumed1`	-	USD	Annual
Accounts payable and accrued liabilities	`NoncashOrPartNoncashAcquisitionPayablesAssumed1`	$-716.60K	USD	Annual
Net Assets Acquired	`NoncashOrPartNoncashAcquisitionNetNonmonetaryAssetsAcquiredLiabilitiesAssumed1`	$27.14M	USD	Annual
Net Assets Acquired	`NoncashOrPartNoncashAcquisitionNetNonmonetaryAssetsAcquiredLiabilitiesAssumed1`	-	USD	Annual
Less: cash paid to acquire LogicMark	`CashPaidToAcquireBusiness`	-	USD	Annual
Less: cash paid to acquire LogicMark	`CashPaidToAcquireBusiness`	$-17.50M	USD	Annual
Non cash consideration	`OtherSignificantNoncashTransactionValueOfConsiderationReceived1`	$9.64M	USD	Annual
Non cash consideration	`OtherSignificantNoncashTransactionValueOfConsiderationReceived1`	-	USD	Annual
Note payable issued to sellers	`NotePayableIssuedToSellers`	$2.50M	USD	Annual
Note payable issued to sellers	`NotePayableIssuedToSellers`	-	USD	Annual
Common stock and warrants issued to sellers	`CommonStockAndWarrantsIssuedToSellers`	-	USD	Annual
Common stock and warrants issued to sellers	`CommonStockAndWarrantsIssuedToSellers`	$900.00K	USD	Annual
Earn-out provision	`EarnOutProvision`	$6.24M	USD	Annual
Earn-out provision	`EarnOutProvision`	-	USD	Annual
Non-cash consideration	`NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived1`	$9.64M	USD	Annual
Non-cash consideration	`NoncashOrPartNoncashDivestitureAmountOfConsiderationReceived1`	-	USD	Annual

Stockholders Equity 32 line items

Line Item	Tag	Value	Unit	Period
Beginning balance	`StockholdersEquity`	$2.82M	USD	Point-in-time
Beginning balance	`StockholdersEquity`	$2.74M	USD	Point-in-time
Beginning balance	`StockholdersEquity`	$881.33K	USD	Point-in-time
Exercise of common stock purchase warrants, net of fees	`ExerciseOfCommonStockPurchaseWarrants`	$650.00K	USD	Annual
Issuance of common stock and warrants for cash, net of fees	`IssuanceOfCommonStockAndWarrantsForCashNetOfFees`	$2.92M	USD	Annual
Stock issued related to waiver of installment provisions	`StockIssuedDuringPeriodValueInWaiverInstallmentProvision`	$139.92K	USD	Annual
Issuance of common stock for services	`StockIssuedDuringPeriodValueIssuedForServices`	$619.25K	USD	Annual
Issuance of common stock for services	`StockIssuedDuringPeriodValueIssuedForServices`	$2.38M	USD	Annual
Issuance of common stock for services, Shares	`StockIssuedDuringPeriodSharesIssuedForServices`	157,480.00	shares	Point-in-time
Issuance of restricted stock to employees	`IssuanceOfRestrictedStockToEmployeesValue`	$373.83K	USD	Annual
Release of escrowed common stock to officers	`TreasuryStockValueAcquiredCostMethod`	-	USD	Annual
Issuance of common stock and warrants in connection with the World Ventures Holding Transaction	`StockIssuedDuringPeriodValueIssuanceOfWarrants`	$1.97M	USD	Annual
Shares issued in connection with the issuance of convertible notes on December 8, 2015	`StockIssuedDuringPeriodValueInConnectionWithIssuanceOfConvertibleNotes`	$333.00K	USD	Annual
Conversion of convertible notes and interest to common stock	`StockIssuedDuringPeriodValueConversionOfConvertibleSecurities`	$183.79K	USD	Annual
Conversion of convertible notes and interest to common stock	`StockIssuedDuringPeriodValueConversionOfConvertibleSecurities`	$3.94M	USD	Annual
Warrants issued in connection with the issuance of convertible notes on April 23, 2015, net of deferred financing costs	`ValuationOfWarrantsIssued`	$1.51M	USD	Annual
Inducement fees	`InducementFeesValue`	$755.00K	USD	Annual
Reclassification of remaining conversion feature liability	`ReclassificationOfConversionFeatureLiability`	$1.70M	USD	Annual
Issuance of common stock and warrants in connection with the acquisition of Logicmark	`StockIssuedDuringPeriodValueAcquisitions`	$900.00K	USD	Annual
Issuance of common stock and warrants in connection with the acquisition of Logicmark, Shares	`StockIssuedDuringPeriodSharesAcquisitions`	78,740.00	shares	Point-in-time
Exercise of common stock purchase warrants in connection with the acquisition of Logicmark	`ExerciseOfCommonStockPurchaseWarrantsForAcquisition`	-	USD	Annual
Conversion of Series A preferred stock and dividends to common stock	`StockIssuedDuringPeriodValueConversionOfPreferredStock`	$374.22K	USD	Annual
Shares issued in connection with the management incentive plan for 2015	`StockIssuedDuringPeriodValueInConnectionWithManagementIncentivePlan`	$372.00K	USD	Annual
Issuance of Series A preferred stock, net	`IssuanceOfSeriesPreferredStock`	$2.27M	USD	Annual
Issuance of Series B preferred stock, net	`IssuanceOfSeriesBPreferredStock`	$4.09M	USD	Annual
Note discount recorded in connection with the issuance of Convertible Exchange notes on November 29, 2016	`IssuanceOfConvertibleExchangeNotes`	$1.50M	USD	Annual
Net loss	`NetIncomeLoss`	$-13.08M	USD	Annual
Net loss	`NetIncomeLoss`	$-12.75M	USD	Annual
Preferred stock dividend	`DividendsPreferredStockCash`	$-1.08M	USD	Annual
Ending balance	`StockholdersEquity`	$2.82M	USD	Point-in-time
Ending balance	`StockholdersEquity`	$2.74M	USD	Point-in-time
Ending balance	`StockholdersEquity`	$881.33K	USD	Point-in-time

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.