S-1 Filing
Filing Information
| Form Type | S-1 |
| Accession Number | 0001398432-17-000185 |
| Period End Date | 20170930 |
| Filing Date | 20171226 |
| Fiscal Year | 2017 |
| Fiscal Period | Q3 |
| XBRL Instance | cann-20170930.xml |
Filing Contents
This filing contains the following financial statements:
Balance Sheet
100 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 |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$58.71K | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$773.79K | USD | Point-in-time |
| Preferred stock, share authorized |
PreferredStockSharesAuthorized
|
5.00M | shares | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$1.06M | USD | Point-in-time |
| Cash and cash equivalents |
CashAndCashEquivalentsAtCarryingValue
|
$252.54K | 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 |
| Accounts receivable, net |
AccountsReceivableNetCurrent
|
$124.55K | USD | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Preferred stock, shares issued |
PreferredStockSharesIssued
|
0.00 | shares | Point-in-time |
| Accounts receivable, net |
AccountsReceivableNetCurrent
|
$182.21K | USD | Point-in-time |
| Accounts receivable, net |
AccountsReceivableNetCurrent
|
$283.41K | USD | Point-in-time |
| Preferred stock, shares outstanding |
PreferredStockSharesOutstanding
|
0.00 | shares | Point-in-time |
| Note receivable related party |
DueFromRelatedPartiesCurrent
|
$77.20K | 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 |
| 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, par value (in Dollars per share) |
CommonStockParOrStatedValuePerShare
|
$0.00 | USD | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseCurrent
|
$76.49K | USD | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseCurrent
|
$173.91K | USD | Point-in-time |
| Prepaid expenses and other current assets |
PrepaidExpenseCurrent
|
$46.73K | USD | Point-in-time |
| Common Stock, shares authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Inventory |
PublicUtilitiesInventory
|
$15.52K | USD | Point-in-time |
| Common Stock, shares authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Inventory |
PublicUtilitiesInventory
|
$7.98K | USD | Point-in-time |
| Common Stock, shares authorized |
CommonStockSharesAuthorized
|
100.00M | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$740.29K | USD | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
14.92M | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$245.52K | USD | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
20.88M | shares | Point-in-time |
| Common Stock, shares issued |
CommonStockSharesIssued
|
17.13M | shares | Point-in-time |
| Total current assets |
AssetsCurrent
|
$1.12M | USD | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
17.13M | shares | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
20.88M | shares | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$1.71M | USD | Point-in-time |
| Common Stock, shares outstanding |
CommonStockSharesOutstanding
|
14.92M | shares | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$1.71M | USD | Point-in-time |
| Property and equipment, net |
PropertyPlantAndEquipmentNet
|
$1.73M | USD | Point-in-time |
| Intangible assets, net |
IntangibleAssetsNetExcludingGoodwill
|
$1.52M | USD | Point-in-time |
| Intangible assets, net |
IntangibleAssetsNetExcludingGoodwill
|
$25.38K | USD | Point-in-time |
| Intangible assets, net |
IntangibleAssetsNetExcludingGoodwill
|
$139.29K | USD | Point-in-time |
| Goodwill |
Goodwill
|
$187.00K | USD | Point-in-time |
| Total Assets |
Assets
|
$2.86M | USD | Point-in-time |
| Total Assets |
Assets
|
$2.81M | USD | Point-in-time |
| Total Assets |
Assets
|
$3.68M | USD | Point-in-time |
| Accounts payable and accrued expenses |
DeferredCompensationShareBasedArrangementsLiabilityCurrent
|
$293.53K | USD | Point-in-time |
| Accounts payable and accrued expenses |
DeferredCompensationShareBasedArrangementsLiabilityCurrent
|
$363.62K | USD | Point-in-time |
| Accounts payable and accrued expenses |
DeferredCompensationShareBasedArrangementsLiabilityCurrent
|
$330.00K | USD | Point-in-time |
| Interest payable |
InterestPayableCurrent
|
$84.72K | USD | Point-in-time |
| Interest payable |
InterestPayableCurrent
|
$9.81K | USD | Point-in-time |
| Interest payable |
InterestPayableCurrent
|
$115.24K | USD | Point-in-time |
| Infinity Note related party |
LinesOfCreditCurrent
|
$1.37M | USD | Point-in-time |
| Infinity Note related party |
LinesOfCreditCurrent
|
$800.00K | USD | Point-in-time |
| Notes payable (net of discount), current portion |
NotesAndLoansPayableCurrent
|
$1.28M | USD | Point-in-time |
| Notes payable (net of discount), current portion |
NotesAndLoansPayableCurrent
|
$986.48K | USD | Point-in-time |
| Deferred rental revenue and customer deposits |
DeferredRevenueAndCreditsCurrent
|
$75.50K | USD | Point-in-time |
| Deferred rental revenue and customer deposits |
DeferredRevenueAndCreditsCurrent
|
$46.16K | USD | Point-in-time |
| Deferred rental revenue and customer deposits |
DeferredRevenueAndCreditsCurrent
|
$33.15K | USD | Point-in-time |
| Accrued stock payable |
AccruedStockPayableCurrentPortion
|
$1.53M | USD | Point-in-time |
| Warrant derivative liability |
DerivativeLiabilitiesCurrent
|
$5.24M | USD | Point-in-time |
| Warrant derivative liability |
DerivativeLiabilitiesCurrent
|
$23.12M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$3.73M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$8.88M | USD | Point-in-time |
| Total current liabilities |
LiabilitiesCurrent
|
$23.54M | USD | Point-in-time |
| Notes payable (net of discount), less current portion |
LongTermNotesAndLoans
|
$151.40K | USD | Point-in-time |
| Notes payable (net of discount), less current portion |
LongTermNotesAndLoans
|
$815.25K | USD | Point-in-time |
| Infinity Note related party |
LongTermLineOfCredit
|
$1.37M | 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
|
$25.73M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$3.89M | USD | Point-in-time |
| Total Liabilities |
Liabilities
|
$8.89M | 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, 2016 and 2015 |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock, no par value; 5,000,000 share authorized; no shares issued and outstanding at December 31, 2016 and 2015 |
PreferredStockValue
|
- | USD | Point-in-time |
| Preferred stock, no par value; 5,000,000 share authorized; no shares issued and outstanding at December 31, 2016 and 2015 |
PreferredStockValue
|
- | USD | Point-in-time |
| Common Stock, $0.001 par value; 100,000,000 shares authorized; 17,128,778 shares and 14,915,421 shares issued and outstanding on December 31, 2016 and 2015, respectively |
CommonStockValue
|
$20.88K | USD | Point-in-time |
| Common Stock, $0.001 par value; 100,000,000 shares authorized; 17,128,778 shares and 14,915,421 shares issued and outstanding on December 31, 2016 and 2015, respectively |
CommonStockValue
|
$17.13K | USD | Point-in-time |
| Common Stock, $0.001 par value; 100,000,000 shares authorized; 17,128,778 shares and 14,915,421 shares issued and outstanding on December 31, 2016 and 2015, respectively |
CommonStockValue
|
$14.91K | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$16.20M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$38.89M | USD | Point-in-time |
| Additional paid-in capital |
AdditionalPaidInCapital
|
$26.33M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-16.43M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-49.23M | USD | Point-in-time |
| Accumulated deficit |
RetainedEarningsAccumulatedDeficit
|
$-45.00M | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-3.52M | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-208.18K | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-22.88M | USD | Point-in-time |
| Total Stockholders Equity (Deficit) |
StockholdersEquity
|
$-6.09M | USD | Point-in-time |
| Total Liabilities & Stockholders Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$2.86M | USD | Point-in-time |
| Total Liabilities & Stockholders Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$2.81M | USD | Point-in-time |
| Total Liabilities & Stockholders Equity (Deficit) |
LiabilitiesAndStockholdersEquity
|
$3.68M | USD | Point-in-time |
Income Statement
106 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Service |
SalesRevenueServicesGross
|
$2.20M | USD | 3 Qtrs |
| Service |
SalesRevenueServicesGross
|
$1.60M | USD | Annual |
| Service |
SalesRevenueServicesGross
|
$1.99M | USD | 3 Qtrs |
| Service |
SalesRevenueServicesGross
|
$2.74M | USD | Annual |
| Service |
SalesRevenueServicesGross
|
$932.14K | USD | 1 Quarter |
| Service |
SalesRevenueServicesGross
|
$704.49K | USD | 1 Quarter |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$32.90K | USD | 1 Quarter |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$93.40K | USD | 3 Qtrs |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$25.57K | USD | 1 Quarter |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$128.43K | USD | Annual |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$99.25K | USD | 3 Qtrs |
| Tenant |
PaymentsForProceedsFromTenantAllowance
|
$100.78K | USD | Annual |
| Product sales |
SalesRevenueGoodsGross
|
$117.70K | USD | Annual |
| Product sales |
SalesRevenueGoodsGross
|
$57.56K | USD | Annual |
| Product sales |
SalesRevenueGoodsGross
|
$235.77K | USD | 3 Qtrs |
| Product sales |
SalesRevenueGoodsGross
|
$80.33K | USD | 1 Quarter |
| Product sales |
SalesRevenueGoodsGross
|
$122.45K | USD | 3 Qtrs |
| Product sales |
SalesRevenueGoodsGross
|
$14.95K | USD | 1 Quarter |
| Total revenues |
Revenues
|
$810.38K | USD | 1 Quarter |
| Total revenues |
Revenues
|
$2.98M | USD | Annual |
| Total revenues |
Revenues
|
$1.76M | USD | Annual |
| Total revenues |
Revenues
|
$2.53M | USD | 3 Qtrs |
| Total revenues |
Revenues
|
$979.99K | USD | 1 Quarter |
| Total revenues |
Revenues
|
$2.20M | USD | 3 Qtrs |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$564.69K | USD | 1 Quarter |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$1.76M | USD | 3 Qtrs |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$752.15K | USD | 1 Quarter |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$1.92M | USD | Annual |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$1.55M | USD | 3 Qtrs |
| Cost of service revenues |
CostOfServicesDirectLabor
|
$1.31M | USD | Annual |
| Cost of goods sold |
CostOfGoodsSold
|
$68.99K | USD | 1 Quarter |
| Cost of goods sold |
CostOfGoodsSold
|
$240.58K | USD | 3 Qtrs |
| Cost of goods sold |
CostOfGoodsSold
|
$76.98K | USD | Annual |
| Cost of goods sold |
CostOfGoodsSold
|
$32.46K | USD | 1 Quarter |
| Cost of goods sold |
CostOfGoodsSold
|
$115.21K | USD | Annual |
| Cost of goods sold |
CostOfGoodsSold
|
$112.65K | USD | 3 Qtrs |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$2.04M | USD | Annual |
| Selling, general and administrative |
SellingGeneralAndAdministrativeExpense
|
$1.43M | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$839.32K | USD | 1 Quarter |
| Share-based compensation |
ShareBasedCompensation
|
$3.00M | USD | 3 Qtrs |
| Share-based compensation |
ShareBasedCompensation
|
$3.75M | USD | Annual |
| Share-based compensation |
ShareBasedCompensation
|
$1.97M | USD | 3 Qtrs |
| Share-based compensation |
ShareBasedCompensation
|
$872.22K | USD | 1 Quarter |
| Share-based compensation |
ShareBasedCompensation
|
$5.42M | USD | Annual |
| Professional fees |
ProfessionalFees
|
$448.50K | USD | Annual |
| Professional fees |
ProfessionalFees
|
$276.71K | USD | 3 Qtrs |
| Professional fees |
ProfessionalFees
|
$513.99K | USD | Annual |
| Professional fees |
ProfessionalFees
|
$95.52K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$126.30K | USD | 1 Quarter |
| Professional fees |
ProfessionalFees
|
$454.59K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$292.33K | USD | 3 Qtrs |
| Depreciation and amortization |
DepreciationAndAmortization
|
$39.88K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$97.99K | USD | 1 Quarter |
| Depreciation and amortization |
DepreciationAndAmortization
|
$394.21K | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$282.83K | USD | Annual |
| Depreciation and amortization |
DepreciationAndAmortization
|
$88.79K | USD | 3 Qtrs |
| Impairment of intangible assets and goodwill |
AssetImpairmentCharges
|
$1.34M | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$7.51M | USD | 3 Qtrs |
| Total costs and expenses |
CostsAndExpenses
|
$2.45M | USD | 1 Quarter |
| Total costs and expenses |
CostsAndExpenses
|
$9.01M | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$5.35M | USD | 3 Qtrs |
| Total costs and expenses |
CostsAndExpenses
|
$10.04M | USD | Annual |
| Total costs and expenses |
CostsAndExpenses
|
$2.11M | USD | 1 Quarter |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-4.98M | USD | 3 Qtrs |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-1.30M | USD | 1 Quarter |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-7.06M | USD | Annual |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-3.14M | USD | 3 Qtrs |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-1.47M | USD | 1 Quarter |
| OPERATING LOSS |
OperatingIncomeLoss
|
$-7.24M | USD | Annual |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$812.50K | USD | Annual |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$284.90K | USD | 1 Quarter |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$1.13M | 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
|
$1.45M | USD | Annual |
| Amortization of debt discount and deferred financing costs |
AmortizationOfFinancingCostsAndDiscounts
|
$327.45K | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$240.38K | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$81.56K | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$5.48M | USD | Annual |
| Interest expense |
InterestExpense
|
$5.38M | USD | 3 Qtrs |
| Interest expense |
InterestExpense
|
$5.28M | USD | 1 Quarter |
| Interest expense |
InterestExpense
|
$300.67K | USD | Annual |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-2.17M | USD | Annual |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-2.09M | USD | 3 Qtrs |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-1.73M | USD | 1 Quarter |
| Net loss (gain) on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$-6.03M | USD | 1 Quarter |
| Net loss (gain) on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$210.63K | USD | Annual |
| Net loss (gain) on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$-6.03M | USD | 3 Qtrs |
| Net loss (gain) on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$-17.28M | USD | Annual |
| Net loss (gain) on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$10.58M | USD | 3 Qtrs |
| Net loss (gain) on derivative liability |
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
$2.42M | USD | 1 Quarter |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-13.15M | USD | 1 Quarter |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$2.05M | USD | 1 Quarter |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-25.74M | USD | Annual |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-13.83M | USD | 3 Qtrs |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$-1.54M | USD | Annual |
| Total other (income) expense, net |
OtherNonoperatingIncomeExpense
|
$9.21M | USD | 3 Qtrs |
| NET LOSS |
NetIncomeLoss
|
$4.23M | USD | 3 Qtrs |
| NET LOSS |
NetIncomeLoss
|
$586.87K | USD | 1 Quarter |
| NET LOSS |
NetIncomeLoss
|
$-8.79M | USD | Annual |
| NET LOSS |
NetIncomeLoss
|
$-32.80M | USD | Annual |
| NET LOSS |
NetIncomeLoss
|
$-16.97M | USD | 3 Qtrs |
| NET LOSS |
NetIncomeLoss
|
$-14.45M | USD | 1 Quarter |
| Net loss per share (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-0.63 | USD | Annual |
| Net loss per share (in Dollars per share) |
EarningsPerShareBasicAndDiluted
|
$-2.13 | USD | Annual |
| Weighted average number of common shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
15.42M | shares | Annual |
| Weighted average number of common shares outstanding (in Shares) |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
14.02M | shares | Annual |
Cash Flow Statement
101 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Net loss |
NetIncomeLoss
|
$4.23M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$586.87K | USD | 1 Quarter |
| Net loss |
NetIncomeLoss
|
$-8.79M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-32.80M | USD | Annual |
| Net loss |
NetIncomeLoss
|
$-16.97M | USD | 3 Qtrs |
| Net loss |
NetIncomeLoss
|
$-14.45M | USD | 1 Quarter |
| Amortization of debt discount and deferred financing costs |
PaymentsOfFinancingCosts
|
$1.45M | USD | Annual |
| Amortization of debt discount and deferred financing costs |
PaymentsOfFinancingCosts
|
$812.50K | USD | Annual |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-2.17M | USD | Annual |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-2.09M | USD | 3 Qtrs |
| Loss on extinguishment of debt |
GainsLossesOnExtinguishmentOfDebt
|
$-1.73M | USD | 1 Quarter |
| Initial fair value of derivative warrant liability included as interest expense |
InitialFairValueOfDerivativeWarrantLiabilityIncludedAsInterestExpense
|
$5.19M | USD | Annual |
| Initial fair value of derivative warrant liability included as interest expense |
InitialFairValueOfDerivativeWarrantLiabilityIncludedAsInterestExpense
|
$5.19M | USD | 3 Qtrs |
| Loss (gain) on derivative liability, net |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
$6.03M | USD | 3 Qtrs |
| Loss (gain) on derivative liability, net |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
$17.28M | USD | Annual |
| Loss (gain) on derivative liability, net |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
$-210.63K | USD | Annual |
| Loss (gain) on derivative liability, net |
FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
|
$-10.58M | USD | 3 Qtrs |
| Depreciation and amortization expense |
OtherDepreciationAndAmortization
|
$394.21K | USD | Annual |
| Depreciation and amortization expense |
OtherDepreciationAndAmortization
|
$88.79K | USD | 3 Qtrs |
| Depreciation and amortization expense |
OtherDepreciationAndAmortization
|
$282.83K | USD | Annual |
| Depreciation and amortization expense |
OtherDepreciationAndAmortization
|
$292.33K | USD | 3 Qtrs |
| Impairment of intangible assets and goodwill |
GoodwillImpairmentLoss
|
$1.34M | USD | Annual |
| Share-based payments |
EmployeeBenefitsAndShareBasedCompensation
|
$5.42M | USD | Annual |
| Share-based payments |
EmployeeBenefitsAndShareBasedCompensation
|
$3.75M | USD | Annual |
| Share-based payments |
EmployeeBenefitsAndShareBasedCompensation
|
$3.00M | USD | 3 Qtrs |
| Share-based payments |
EmployeeBenefitsAndShareBasedCompensation
|
$1.97M | USD | 3 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-106.23K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-143.14K | USD | 3 Qtrs |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-57.66K | USD | Annual |
| Accounts receivable |
IncreaseDecreaseInAccountsReceivable
|
$-101.19K | USD | 3 Qtrs |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-24.33K | USD | Annual |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-109.38K | USD | 3 Qtrs |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-31.96K | USD | Annual |
| Prepaid expenses and other assets |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
$-12.32K | USD | 3 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$7.54K | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$67.07K | USD | Annual |
| Inventory |
IncreaseDecreaseInInventories
|
$-11.63K | USD | 3 Qtrs |
| Inventory |
IncreaseDecreaseInInventories
|
$-22.46K | USD | 3 Qtrs |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$174.95K | USD | 3 Qtrs |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$80.46K | USD | Annual |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$245.36K | USD | 3 Qtrs |
| Accounts payable and accrued liabilities |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
$322.22K | USD | Annual |
| Net cash used in operating activities: |
NetCashProvidedByUsedInOperatingActivities
|
$-1.06M | USD | 3 Qtrs |
| Net cash used in operating activities: |
NetCashProvidedByUsedInOperatingActivities
|
$-1.85M | USD | Annual |
| Net cash used in operating activities: |
NetCashProvidedByUsedInOperatingActivities
|
$-1.58M | USD | Annual |
| Net cash used in operating activities: |
NetCashProvidedByUsedInOperatingActivities
|
$-2.12M | USD | 3 Qtrs |
| Purchase of property and equipment |
PaymentsToAcquireProductiveAssets
|
$41.45K | USD | Annual |
| Purchase of property and equipment |
PaymentsToAcquireProductiveAssets
|
$56.21K | USD | Annual |
| Chiefton acquisition cash paid for inventory |
ChieftonAcquisitionCashPaidForInventory
|
$-12.25K | USD | Annual |
| Lending on Note receivable related party |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$-75.00K | USD | Annual |
| Lending on Note receivable related party |
ProceedsFromRepaymentsOfRelatedPartyDebt
|
$-26.50K | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-116.45K | USD | Annual |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-11.62K | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-171.43K | USD | 3 Qtrs |
| Net cash used in investing activities |
NetCashProvidedByUsedInInvestingActivities
|
$-68.46K | USD | Annual |
| Proceeds from issuance of notes payable |
ProceedsFromNotesPayable
|
$2.50M | USD | 3 Qtrs |
| Proceeds from issuance of notes payable |
ProceedsFromNotesPayable
|
$2.50M | USD | Annual |
| Proceeds from issuance of notes payable |
ProceedsFromNotesPayable
|
$350.00K | USD | Annual |
| Increase in Infinity Note related party |
LineOfCreditFacilityIncreaseDecreaseForPeriodNet
|
$-497.50K | USD | 3 Qtrs |
| Increase in Infinity Note related party |
LineOfCreditFacilityIncreaseDecreaseForPeriodNet
|
$-497.50K | USD | Annual |
| Increase in Infinity Note related party |
LineOfCreditFacilityIncreaseDecreaseForPeriodNet
|
$-1.10M | USD | Annual |
| Payments on notes payable |
RepaymentsOfNotesPayable
|
$6.34K | USD | Annual |
| Payments on notes payable |
RepaymentsOfNotesPayable
|
$917.31K | USD | 3 Qtrs |
| Payments on notes payable |
RepaymentsOfNotesPayable
|
$917.31K | USD | Annual |
| Proceeds from exercise of warrants for shares of common stock |
ProceedsFromStockOptionsExercised
|
$1.60M | USD | 3 Qtrs |
| Proceeds from exercise of warrants for shares of common stock |
ProceedsFromStockOptionsExercised
|
$606.09K | USD | Annual |
| Proceeds from exercise of warrants for shares of common stock |
ProceedsFromStockOptionsExercised
|
$100.00K | 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
|
$2.69M | USD | Annual |
| Net cash provided by financing activities |
NetCashProvidedByUsedInFinancingActivities
|
$1.77M | USD | 3 Qtrs |
| NET INCREASE (DECREASE) IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$1.01M | USD | 3 Qtrs |
| NET INCREASE (DECREASE) IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-521.26K | USD | 3 Qtrs |
| NET INCREASE (DECREASE) IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$715.08K | USD | Annual |
| NET INCREASE (DECREASE) IN CASH |
CashAndCashEquivalentsPeriodIncreaseDecrease
|
$-106.83K | USD | Annual |
| CASH, BEGINNING OF PERIOD |
Cash
|
$58.71K | USD | Point-in-time |
| CASH, BEGINNING OF PERIOD |
Cash
|
$165.54K | USD | Point-in-time |
| CASH, BEGINNING OF PERIOD |
Cash
|
$773.79K | USD | Point-in-time |
| CASH, END 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
|
$773.79K | USD | Point-in-time |
| Cash paid for interest |
InterestPaidNet
|
$169.21K | USD | Annual |
| Cash paid for interest |
InterestPaidNet
|
$131.76K | USD | 3 Qtrs |
| Cash paid for interest |
InterestPaidNet
|
$231.30K | USD | Annual |
| Cash paid for interest |
InterestPaidNet
|
$213.81K | USD | 3 Qtrs |
| Issuance of common stock and warrants for accrued stock payable |
IssuanceOfCommonStockAndWarrantsFromAccruedStockPayable
|
$1.73M | USD | Annual |
| Issuance of common stock and warrants for accrued stock payable |
IssuanceOfCommonStockAndWarrantsFromAccruedStockPayable
|
$988.49K | USD | Annual |
| Derivative warrant liability recorded as debt discount |
DerivativeWarrantLiabilityRecordedAsDebtDiscount
|
$2.45M | USD | Annual |
| Derivative warrant liability recorded as debt discount |
DerivativeWarrantLiabilityRecordedAsDebtDiscount
|
$2.45M | USD | 3 Qtrs |
| Warrants issued in connection with debt recorded as debt discount |
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
$31.10K | USD | Annual |
| Warrants issued in connection with debt recorded as debt discount |
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
$298.53K | USD | Annual |
| Converted Notes |
DebtConversionConvertedInstrumentAmount1
|
$550.00K | USD | Annual |
| Convertible notes payable settled in common stock |
ConvertibleNotesSettledInCommonStock
|
$1.65M | USD | Annual |
| Portion of Warrant derivative liability recorded as Additional paid-in capital upon exercise of warrants |
PortionOfWarrantDerivativeLiabilityRecordedAsAdditionalPaidinCapitalUponExerciseOfWarrants
|
$7.30M | USD | 3 Qtrs |
| Portion of Warrant derivative liability recorded as Additional paid-in capital upon exercise of warrants |
PortionOfWarrantDerivativeLiabilityRecordedAsAdditionalPaidinCapitalUponExerciseOfWarrants
|
$3.68M | USD | Annual |
| Portion of Warrant derivative liability recorded as Additional paid-in capital upon exercise of warrants |
PortionOfWarrantDerivativeLiabilityRecordedAsAdditionalPaidinCapitalUponExerciseOfWarrants
|
$3.52M | USD | Annual |
| 12% Note principal used to exercise 12% Warrants |
ProceedsFromWarrantExercises
|
$250.00K | USD | Annual |
| 12% Note principal used to exercise 12% Warrants |
ProceedsFromWarrantExercises
|
$668.75K | USD | 3 Qtrs |
| Acquisition of IPG with common stock payable and warrants |
AcquisitionOfIPGWithCommonStockPayableAndWarrants
|
$1.89M | USD | Annual |
| Acquisition of Chiefton with common stock payable |
PurchaseOfPropertyWithNotePayable
|
$69.40K | USD | Annual |
| Accrued interest included in modification of Infinity Note related party |
LineOfCreditFacilityIncreaseAccruedInterest
|
$2.20K | USD | Annual |
Stockholders Equity
27 line items
| Line Item | Tag | Value | Unit | Period |
|---|---|---|---|---|
| Balance |
StockholdersEquity
|
$-3.52M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-208.18K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-22.88M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-6.09M | USD | Point-in-time |
| Common stock issued |
StockIssuedDuringPeriodValueNewIssues
|
$132.18K | USD | Annual |
| Exercise of Warrants |
ProceedsFromWarrantExercises
|
$250.00K | USD | Annual |
| Exercise of Warrants |
ProceedsFromWarrantExercises
|
$668.75K | USD | 3 Qtrs |
| Stock issued for services |
StockIssuedDuringPeriodValueIssuedForServices
|
$114.69K | USD | Annual |
| Stock issued for services |
StockIssuedDuringPeriodValueIssuedForServices
|
$25.00K | USD | Annual |
| Conversion of Notes payable and interest |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
$1.65M | USD | Annual |
| Common stock issued upon exercise of warrants and stock |
StockIssuedDuringPeriodValueStockOptionsExercised
|
$153.34K | USD | Annual |
| Common stock issued for acquisition |
StockIssuedDuringPeriodValueAcquisitions
|
$155.00K | USD | 3 Qtrs |
| Common stock issued for acquisition (in Shares) |
StockIssuedDuringPeriodSharesAcquisitions
|
104,359.00 | shares | 3 Qtrs |
| Warrants issued for services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$150.16K | USD | Annual |
| Warrants issued for services |
IssuanceOfStockAndWarrantsForServicesOrClaims
|
$77.92K | USD | Annual |
| Employee stock options |
StockIssuedDuringPeriodValueEmployeeStockOwnershipPlan
|
$3.35M | USD | Annual |
| Employee stock options |
StockIssuedDuringPeriodValueEmployeeStockOwnershipPlan
|
$1.50M | USD | Annual |
| Net loss |
ProfitLoss
|
$-14.45M | USD | 1 Quarter |
| Net loss |
ProfitLoss
|
$-1.83M | USD | 1 Quarter |
| Net loss |
ProfitLoss
|
$-8.79M | USD | Annual |
| Net loss |
ProfitLoss
|
$-6.35M | USD | 3 Qtrs |
| Net loss |
ProfitLoss
|
$-32.80M | USD | Annual |
| Net loss |
ProfitLoss
|
$-16.97M | USD | 3 Qtrs |
| Balance |
StockholdersEquity
|
$-3.52M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-208.18K | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-22.88M | USD | Point-in-time |
| Balance |
StockholdersEquity
|
$-6.09M | USD | Point-in-time |
Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.