S-1 Filing
Filing Information
| Form Type | S-1 |
| Accession Number | 0001398432-16-000786 |
| Period End Date | 20160930 |
| Filing Date | 20161205 |
| Fiscal Year | 2015 |
| Fiscal Period | N/A |
| XBRL Instance | cann-20151231.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
102 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Preferred stock, par value (in Dollars per share) |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Preferred stock, par value (in Dollars per share) |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Preferred stock, par value (in Dollars per share) |
PreferredStockParOrStatedValuePerShare
|
- | USD | Point-in-time |
| Preferred stock, share authorized |
PreferredStockSharesAuthorized
|
5.00M | shares | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$100.96K | USD | Point-in-time |
| Preferred stock, share authorized |
PreferredStockSharesAuthorized
|
5.00M | shares | Point-in-time |
| Preferred stock, share authorized |
PreferredStockSharesAuthorized
|
5.00M | shares | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$165.54K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$1.06M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$58.71K | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$124.55K | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$267.69K | USD | Point-in-time |
| Accounts receivable |
AccountsReceivableNetCurrent
|
$18.32K | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseCurrent
|
$46.73K | USD | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseCurrent
|
$22.40K | USD | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseCurrent
|
$59.05K | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Common Stock, par value (in Dollars per share) |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Inventory |
PublicUtilitiesInventory
|
$15.52K | USD | Point-in-time |
| Inventory |
PublicUtilitiesInventory
|
$70.34K | USD | Point-in-time |
| Common Stock, par value (in Dollars per share) |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common Stock, par value (in Dollars per share) |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Common Stock, shares authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$245.52K | USD | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.42M | USD | Point-in-time |
| Common Stock, shares authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Common Stock, shares authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$276.60K | USD | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
12.50M | shares | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
14.92M | shares | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$1.73M | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$1.70M | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$1.71M | USD | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
15.50M | shares | Point-in-time |
| Intangible assets, net |
IntangibleAssetsNetExcludingGoodwill
|
$1.27M | USD | Point-in-time |
| Intangible assets, net |
IntangibleAssetsNetExcludingGoodwill
|
$1.52M | USD | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
14.92M | shares | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
12.50M | shares | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
15.50M | shares | Point-in-time |
| Goodwill |
Goodwill
|
$187.00K | USD | Point-in-time |
| Goodwill |
Goodwill
|
$187.00K | USD | Point-in-time |
| Deferred financing costs |
OtherAssetsNoncurrent
|
$83.06K | USD | Point-in-time |
| Total Assets |
Assets
|
$4.57M | USD | Point-in-time |
| Total Assets |
Assets
|
$3.68M | USD | Point-in-time |
| Total Assets |
Assets
|
$2.07M | USD | Point-in-time |
| Accounts payable and accrued expenses |
DeferredCompensationShareBasedArrangementsLiabilityCurrent
|
$457.53K | USD | Point-in-time |
| Accounts payable and accrued expenses |
DeferredCompensationShareBasedArrangementsLiabilityCurrent
|
$83.19K | USD | Point-in-time |
| Accounts payable and accrued expenses |
DeferredCompensationShareBasedArrangementsLiabilityCurrent
|
$293.53K | USD | Point-in-time |
| Interest payable |
InterestPayableCurrent
|
$16.47K | USD | Point-in-time |
| Interest payable |
InterestPayableCurrent
|
$63.03K | USD | Point-in-time |
| Interest payable |
InterestPayableCurrent
|
$84.72K | USD | Point-in-time |
| Line of credit related party |
LinesOfCreditCurrent
|
$800.00K | USD | Point-in-time |
| Line of credit related party |
LinesOfCreditCurrent
|
$1.30M | USD | Point-in-time |
| Notes payable (net of discount), current portion |
NotesAndLoansPayableCurrent
|
$6.34K | USD | Point-in-time |
| Notes payable (net of discount), current portion |
NotesAndLoansPayableCurrent
|
$986.48K | USD | Point-in-time |
| Deferred rental revenue |
DeferredRevenueAndCreditsCurrent
|
$33.15K | USD | Point-in-time |
| Deferred rental revenue |
DeferredRevenueAndCreditsCurrent
|
$66.14K | USD | Point-in-time |
| Accrued stock payable, current portion |
AccruedStockPayableCurrentPortion
|
$1.53M | USD | Point-in-time |
| Accrued stock payable, current portion |
AccruedStockPayableCurrentPortion
|
$385.92K | USD | Point-in-time |
| Accrued stock payable, current portion |
AccruedStockPayableCurrentPortion
|
$663.00K | USD | Point-in-time |
| Warrant derivative liability |
DerivativeLiabilitiesCurrent
|
$3.89M | USD | Point-in-time |
| Warrant derivative liability |
DerivativeLiabilitiesCurrent
|
$15.39M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$3.73M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$4.39M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$17.93M | USD | Point-in-time |
| Notes payable (net of discount), less current portion |
LongTermNotesAndLoans
|
$580.20K | USD | Point-in-time |
| Notes payable (net of discount), less current portion |
LongTermNotesAndLoans
|
$1.06M | USD | Point-in-time |
| Notes payable (net of discount), less current portion |
LongTermNotesAndLoans
|
$151.40K | USD | Point-in-time |
| Accrued stock payable, less current portion |
AccruedStockPayableNoncurrent
|
$138.12K | USD | Point-in-time |
| Tenant deposits |
SecurityDepositLiability
|
$8.85K | USD | Point-in-time |
| Tenant deposits |
SecurityDepositLiability
|
$8.85K | USD | Point-in-time |
| Tenant deposits |
SecurityDepositLiability
|
$9.20K | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$3.89M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$5.59M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$18.52M | USD | Point-in-time |
| Commitments and Contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and Contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Commitments and Contingencies |
CommitmentsAndContingencies
|
- | USD | Point-in-time |
| Preferred stock, no par value; 5,000,000 share authorized; no shares issued and outstanding at December 31, 2015 and 2014 |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock, no par value; 5,000,000 share authorized; no shares issued and outstanding at December 31, 2015 and 2014 |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock, no par value; 5,000,000 share authorized; no shares issued and outstanding at December 31, 2015 and 2014 |
PreferredStockValue
|
- | USD | Point-in-time |
| Common Stock, $0.001 par value; 100,000,000 shares authorized; 14,915,421 shares and 12,499,933 shares issued and outstanding on December 31, 2015 and 2014, respectively |
CommonStockValue
|
$14.91K | USD | Point-in-time |
| Common Stock, $0.001 par value; 100,000,000 shares authorized; 14,915,421 shares and 12,499,933 shares issued and outstanding on December 31, 2015 and 2014, respectively |
CommonStockValue
|
$15.49K | USD | Point-in-time |
| Common Stock, $0.001 par value; 100,000,000 shares authorized; 14,915,421 shares and 12,499,933 shares issued and outstanding on December 31, 2015 and 2014, respectively |
CommonStockValue
|
$12.50K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$16.20M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$19.44M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$4.11M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-33.40M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-7.64M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-16.43M | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-13.95M | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-208.18K | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$222.66K | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-3.52M | USD | Point-in-time |
| Total Liabilities & Stockholders Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$3.68M | USD | Point-in-time |
| Total Liabilities & Stockholders Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$4.57M | USD | Point-in-time |
| Total Liabilities & Stockholders Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$2.07M | USD | Point-in-time |
Income Statement
108 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Service |
SalesRevenueServicesGross
|
$1.99M | USD | 3 Qtrs |
| Service |
SalesRevenueServicesGross
|
$40.00K | USD | Annual |
| Service |
SalesRevenueServicesGross
|
$1.60M | USD | Annual |
| Service |
SalesRevenueServicesGross
|
$948.56K | USD | 3 Qtrs |
| Service |
SalesRevenueServicesGross
|
$554.46K | USD | 1 Quarter |
| Service |
SalesRevenueServicesGross
|
$704.49K | USD | 1 Quarter |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$93.95K | USD | 3 Qtrs |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$115.06K | USD | Annual |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$93.40K | USD | 3 Qtrs |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$25.57K | USD | 1 Quarter |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$29.36K | USD | 1 Quarter |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$100.78K | USD | Annual |
| Product sales |
SalesRevenueGoodsGross
|
$34.86K | USD | 3 Qtrs |
| Product sales |
SalesRevenueGoodsGross
|
$85.15K | USD | Annual |
| Product sales |
SalesRevenueGoodsGross
|
$9.49K | USD | 1 Quarter |
| Product sales |
SalesRevenueGoodsGross
|
$122.45K | USD | 3 Qtrs |
| Product sales |
SalesRevenueGoodsGross
|
$57.56K | USD | Annual |
| Product sales |
SalesRevenueGoodsGross
|
$80.33K | USD | 1 Quarter |
| Total revenues |
Revenues
|
$1.76M | USD | Annual |
| Total revenues |
Revenues
|
$1.08M | USD | 3 Qtrs |
| Total revenues |
Revenues
|
$2.20M | USD | 3 Qtrs |
| Total revenues |
Revenues
|
$593.32K | USD | 1 Quarter |
| Total revenues |
Revenues
|
$810.38K | USD | 1 Quarter |
| Total revenues |
Revenues
|
$240.21K | USD | Annual |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$477.29K | USD | 1 Quarter |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$673.93K | USD | 3 Qtrs |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$1.31M | USD | Annual |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$416.84K | USD | 1 Quarter |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$1.39M | USD | 3 Qtrs |
| Cost of goods sold |
CostOfGoodsSold
|
$68.54K | USD | Annual |
| Cost of goods sold |
CostOfGoodsSold
|
$115.21K | USD | Annual |
| Cost of goods sold |
CostOfGoodsSold
|
$28.14K | USD | 1 Quarter |
| Cost of goods sold |
CostOfGoodsSold
|
$112.65K | USD | 3 Qtrs |
| Cost of goods sold |
CostOfGoodsSold
|
$77.25K | USD | 1 Quarter |
| Cost of goods sold |
CostOfGoodsSold
|
$67.79K | USD | 3 Qtrs |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$1.43M | USD | Annual |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$787.33K | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$5.42M | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$1.97M | USD | 3 Qtrs |
| Share-based compensation |
ShareBasedCompensation
|
$872.22K | USD | 1 Quarter |
| Share-based compensation |
ShareBasedCompensation
|
$863.71K | USD | 1 Quarter |
| Share-based compensation |
ShareBasedCompensation
|
$4.97M | USD | 3 Qtrs |
| Share-based compensation |
ShareBasedCompensation
|
$1.30M | USD | Annual |
| Professional fees |
ProfessionalFees
|
$276.71K | USD | 3 Qtrs |
| Professional fees |
ProfessionalFees
|
$448.50K | USD | Annual |
| Professional fees |
ProfessionalFees
|
$555.44K | USD | Annual |
| Professional fees |
ProfessionalFees
|
$321.09K | USD | 3 Qtrs |
| Professional fees |
ProfessionalFees
|
$70.59K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$95.52K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$292.33K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$66.26K | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$97.99K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$130.04K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$54.16K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$282.83K | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$2.11M | USD | 1 Quarter |
| Total costs and expenses |
CostsAndExpenses
|
$2.78M | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$9.01M | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$7.19M | USD | 3 Qtrs |
| Total costs and expenses |
CostsAndExpenses
|
$1.84M | USD | 1 Quarter |
| Total costs and expenses |
CostsAndExpenses
|
$5.35M | USD | 3 Qtrs |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-6.11M | USD | 3 Qtrs |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-1.30M | USD | 1 Quarter |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-1.25M | USD | 1 Quarter |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-7.24M | USD | Annual |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-3.14M | USD | 3 Qtrs |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-2.54M | USD | Annual |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$327.45K | USD | 3 Qtrs |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$111.84K | USD | 1 Quarter |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$755.73K | USD | Annual |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$285.09K | USD | 1 Quarter |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$661.91K | USD | 3 Qtrs |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$1.45M | USD | Annual |
| Interest expense |
InterestExpense
|
$5.28M | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$5.38M | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$166.31K | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$300.67K | USD | Annual |
| Interest expense |
InterestExpense
|
$314.01K | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$244.77K | USD | Annual |
| Net (gain) loss on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$210.63K | USD | Annual |
| Net (gain) loss on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$-3.39M | USD | Annual |
| Net (gain) loss on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$-6.03M | USD | 3 Qtrs |
| Net (gain) loss on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$-6.03M | USD | 1 Quarter |
| Net (gain) loss on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$210.63K | USD | 3 Qtrs |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-451.40K | USD | 1 Quarter |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-4.39M | USD | Annual |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-765.29K | USD | 3 Qtrs |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-1.54M | USD | Annual |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-13.83M | USD | 3 Qtrs |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-13.15M | USD | 1 Quarter |
| NET LOSS |
NetIncomeLoss
|
$-6.93M | USD | Annual |
| NET LOSS |
NetIncomeLoss
|
$-1.70M | USD | 1 Quarter |
| NET LOSS |
NetIncomeLoss
|
$-6.88M | USD | 3 Qtrs |
| NET LOSS |
NetIncomeLoss
|
$-14.45M | USD | 1 Quarter |
| NET LOSS |
NetIncomeLoss
|
$-16.97M | USD | 3 Qtrs |
| NET LOSS |
NetIncomeLoss
|
$-8.79M | USD | Annual |
| Net loss per share (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-0.63 | USD | Annual |
| Net loss per share (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-0.93 | USD | 1 Quarter |
| Net loss per share (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-0.12 | USD | 1 Quarter |
| Net loss per share (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-0.51 | USD | Annual |
| Net loss per share (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-0.50 | USD | 3 Qtrs |
| Net loss per share (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-1.11 | USD | 3 Qtrs |
| Weighted average number of common shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15.50M | shares | 1 Quarter |
| Weighted average number of common shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
13.46M | shares | Annual |
| Weighted average number of common shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
14.02M | shares | Annual |
| Weighted average number of common shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
13.85M | shares | 3 Qtrs |
| Weighted average number of common shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
14.40M | shares | 1 Quarter |
| Weighted average number of common shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15.27M | shares | 3 Qtrs |
Cash Flow Statement
99 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$-6.93M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-1.70M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-6.88M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-14.45M | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-16.97M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-8.79M | USD | Annual |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$755.73K | USD | Annual |
| Amortization of debt discount |
AmortizationOfDebtDiscountPremium
|
$1.37M | USD | Annual |
| Amortization of deferred financing costs |
DebtorReorganizationItemsWriteOffOfDeferredFinancingCostsAndDebtDiscounts
|
$663.75K | USD | 3 Qtrs |
| Amortization of deferred financing costs |
DebtorReorganizationItemsWriteOffOfDeferredFinancingCostsAndDebtDiscounts
|
$83.06K | USD | Annual |
| Amortization of deferred financing costs |
DebtorReorganizationItemsWriteOffOfDeferredFinancingCostsAndDebtDiscounts
|
$31.94K | USD | Annual |
| Amortization of deferred financing costs |
DebtorReorganizationItemsWriteOffOfDeferredFinancingCostsAndDebtDiscounts
|
$327.45K | USD | 3 Qtrs |
| (Gain) loss on derivative liability, net |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
$-210.63K | USD | 3 Qtrs |
| (Gain) loss on derivative liability, net |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
$6.03M | USD | 3 Qtrs |
| (Gain) loss on derivative liability, net |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
$3.39M | USD | Annual |
| (Gain) loss on derivative liability, net |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
$-210.63K | USD | Annual |
| Depreciation and amortization expense |
OtherDepreciationAndAmortization
|
$130.04K | USD | 3 Qtrs |
| Depreciation and amortization expense |
OtherDepreciationAndAmortization
|
$66.26K | USD | Annual |
| Depreciation and amortization expense |
OtherDepreciationAndAmortization
|
$292.33K | USD | 3 Qtrs |
| Depreciation and amortization expense |
OtherDepreciationAndAmortization
|
$282.83K | USD | Annual |
| Equity-based payments |
EmployeeBenefitsAndShareBasedCompensation
|
$1.97M | USD | 3 Qtrs |
| Equity-based payments |
EmployeeBenefitsAndShareBasedCompensation
|
$4.96M | USD | 3 Qtrs |
| Equity-based payments |
EmployeeBenefitsAndShareBasedCompensation
|
$1.30M | USD | Annual |
| Equity-based payments |
EmployeeBenefitsAndShareBasedCompensation
|
$5.42M | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-18.32K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-72.26K | USD | 3 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-143.14K | USD | 3 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-106.23K | USD | Annual |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-24.33K | USD | Annual |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-20.16K | USD | Annual |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-12.32K | USD | 3 Qtrs |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-89.41K | USD | 3 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$40.01K | USD | 3 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$-70.34K | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$67.07K | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$-11.63K | USD | 3 Qtrs |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$335.15K | USD | 3 Qtrs |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$67.72K | USD | Annual |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$174.95K | USD | 3 Qtrs |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$322.22K | USD | Annual |
| Net cash used in operating activities: |
NetCashProvidedByUsedInOperatingActivities
|
$-1.58M | USD | Annual |
| Net cash used in operating activities: |
NetCashProvidedByUsedInOperatingActivities
|
$-1.43M | USD | Annual |
| Net cash used in operating activities: |
NetCashProvidedByUsedInOperatingActivities
|
$-1.06M | USD | 3 Qtrs |
| Net cash used in operating activities: |
NetCashProvidedByUsedInOperatingActivities
|
$-1.12M | USD | 3 Qtrs |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$56.21K | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$573.05K | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$54.96K | USD | 3 Qtrs |
| Purchase of property and equipment |
PaymentsToAcquirePropertyPlantAndEquipment
|
$11.62K | USD | 3 Qtrs |
| Chiefton acquisition cash paid for inventory |
ChieftonAcquisitionCashPaidForInventory
|
$-12.25K | USD | Annual |
| Purchase of intangible assets |
PaymentsToAcquireProductiveAssets
|
$38.20K | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-611.25K | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-54.96K | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-11.62K | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-68.46K | USD | Annual |
| Proceeds from issuance of notes payable, net of cash expenses |
ProceedsFromNotesPayable
|
$2.50M | USD | 3 Qtrs |
| Proceeds from issuance of notes payable, net of cash expenses |
ProceedsFromNotesPayable
|
$1.39M | USD | Annual |
| Proceeds from issuance of notes payable, net of cash expenses |
ProceedsFromNotesPayable
|
$350.00K | USD | Annual |
| Proceeds from issuance of notes payable, net of cash expenses |
ProceedsFromNotesPayable
|
$659.00K | USD | 3 Qtrs |
| Increase in line of credit -- related party |
LineOfCreditFacilityIncreaseDecreaseForPeriodNet
|
$-365.00K | USD | 3 Qtrs |
| Increase in line of credit -- related party |
LineOfCreditFacilityIncreaseDecreaseForPeriodNet
|
$-497.50K | USD | 3 Qtrs |
| Increase in line of credit -- related party |
LineOfCreditFacilityIncreaseDecreaseForPeriodNet
|
$-1.10M | USD | Annual |
| Payments on notes payable |
RepaymentsOfNotesPayable
|
$6.34K | USD | Annual |
| Payments on notes payable |
RepaymentsOfNotesPayable
|
$5.36K | USD | Annual |
| Payments on notes payable |
RepaymentsOfNotesPayable
|
$4.70K | USD | 3 Qtrs |
| Payments on notes payable |
RepaymentsOfNotesPayable
|
$917.31K | USD | 3 Qtrs |
| Proceeds from sale of warrants, net |
ProceedsFromWarrantExercises
|
$400.00K | USD | Annual |
| Proceeds from sale of warrants, net |
ProceedsFromWarrantExercises
|
$86.17K | USD | 3 Qtrs |
| Proceeds from exercise of warrants for shares of common stock, net |
ProceedsFromStockOptionsExercised
|
$100.00K | USD | Annual |
| Deferred financing costs |
PaymentsOfFinancingCosts
|
$15.00K | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$2.08M | USD | 3 Qtrs |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.54M | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.77M | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.11M | USD | 3 Qtrs |
| NET (DECREASE) INCREASE IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$1.01M | USD | 3 Qtrs |
| NET (DECREASE) INCREASE IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-64.58K | USD | 3 Qtrs |
| NET (DECREASE) INCREASE IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-261.90K | USD | Annual |
| NET (DECREASE) INCREASE IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-106.83K | USD | Annual |
| CASH, BEGINNING OF PERIOD |
Cash
|
$165.54K | USD | Point-in-time |
| CASH, BEGINNING OF PERIOD |
Cash
|
$427.44K | USD | Point-in-time |
| CASH, BEGINNING OF PERIOD |
Cash
|
$58.71K | USD | Point-in-time |
| CASH, END OF PERIOD |
Cash
|
$165.54K | USD | Point-in-time |
| CASH, END OF PERIOD |
Cash
|
$427.44K | USD | Point-in-time |
| CASH, END OF PERIOD |
Cash
|
$58.71K | USD | Point-in-time |
| Cash paid for interest |
InterestPaidNet
|
$231.30K | USD | Annual |
| Cash paid for interest |
InterestPaidNet
|
$225.50K | USD | Annual |
| Cash paid for interest |
InterestPaidNet
|
$213.81K | USD | 3 Qtrs |
| Cash paid for interest |
InterestPaidNet
|
$173.63K | USD | 3 Qtrs |
| Acquisition of IPG with common stock payable and warrants |
AcquisitionOfIPGWithCommonStockPayableAndWarrants
|
$1.89M | USD | Annual |
| Acquisition of Chiefton with common stock payable |
AcquisitionOfChieftonWithCommonStockPayable
|
$69.40K | USD | Annual |
| Purchase of property with note payable |
PurchaseOfPropertyWithNotePayable
|
$600.00K | USD | Annual |
| Convertible notes settled in common stock |
ConvertibleNotesSettledInCommonStock
|
$1.65M | USD | Annual |
| Convertible notes settled in common stock |
ConvertibleNotesSettledInCommonStock
|
$485.00K | USD | Annual |
| Line of credit related party converted into 10% Note |
LineOfCreditRelatedPartyConvertedInto10Note
|
$309.00K | USD | Annual |
| Warrants issued in connection with debt recorded as debt discount |
WarrantsIssuedInConnectionWithDebtRecordedAsDebtDiscount
|
$92.60K | USD | Annual |
| Warrants issued in connection with debt recorded as debt discount |
WarrantsIssuedInConnectionWithDebtRecordedAsDebtDiscount
|
$298.53K | USD | Annual |
| Non-cash financing costs |
AmortizationOfFinancingCosts
|
$100.00K | USD | Annual |
| Issuance of common stock upon cashless conversion of warrants by Full Circle |
IssuanceOfCommonStockUponCashlessConversionOfWarrantsByFullCircle
|
$3.68M | USD | Annual |
| Issuance of common stock from accrued stock payable |
IssuanceOfCommonStockFromAccruedStockPayable
|
$988.49K | USD | Annual |
| Accrued stock payable and warrants for architectural services |
AccruedStockPayableAndWarrantsForArchitecturalServices
|
$109.67K | USD | Annual |
Stockholders Equity
24 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Interest on Notes Payable |
DebtInstrumentInterestRateDuringPeriod
|
0.10 | pure | Annual |
| Balance |
StockholdersEquity
|
$-13.95M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-208.18K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$222.66K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-3.52M | USD | Point-in-time |
| Re-acquired common stock (in Shares) |
TreasuryStockSharesAcquired
|
1.75M | shares | Point-in-time |
| Discount on convertible notes issued |
NotesIssued1
|
$1.81M | USD | Annual |
| Issuance of common stock under Feinsod Agreement |
StockIssuedDuringPeriodValueEmployeeStockOwnershipPlan
|
$3.63M | USD | Annual |
| Issuance of common stock under Feinsod Agreement |
StockIssuedDuringPeriodValueEmployeeStockOwnershipPlan
|
$884.00K | USD | Annual |
| Full Circle non-cash exercise of warrants |
FullCircleNoncashExerciseOfWarrantsinShares
|
$3.68M | USD | Annual |
| Full Circle exercise of warrants for cash |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$100.00K | USD | Annual |
| Stock issued for architectural services |
StockIssuedDuringPeriodValueNewIssues
|
$114.69K | USD | Annual |
| Conversion of Notes payable and interest |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
$488.67K | USD | Annual |
| Conversion of Notes payable and interest |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
$1.65M | USD | Annual |
| Warrants issued with 10% Notes Payable |
WarrantsIssuedWithNotesPayable
|
$298.53K | USD | Annual |
| Common stock and warrants issued for IPG acquisition |
StockIssuedDuringPeriodValueIssuedForServices
|
$1.04M | USD | Annual |
| Warrants issued for services |
ShareBasedGoodsAndNonemployeeServicesTransactionStockholdersEquity
|
$77.92K | USD | Annual |
| Employee stock options |
StockOptionPlanExpense
|
$1.50M | USD | Annual |
| Net loss |
ProfitLoss
|
$-8.79M | USD | Annual |
| Net loss |
ProfitLoss
|
$-6.93M | USD | Annual |
| Balance |
StockholdersEquity
|
$-13.95M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-208.18K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$222.66K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-3.52M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.