| Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 |
|---|---|---|---|---|---|---|---|---|---|
Revenues | |||||||||
5,111 | 6,162 | 1,412 | 2,781 | 2,642 | 1,033 | 281 | 721 | 2,303 | 347 |
Cost of revenues | |||||||||
5,265 | 6,354 | 1,884 | 2,925 | 2,720 | 1,133 | 525 | 553 | 1,742 | 222 |
Gross loss | |||||||||
-153 | -192 | -472 | -144 | -78 | -100 | -244 | 168 | 560 | 124 |
Operating expenses (including stock based compensation expense of $105,515 and $33,551 for the three months ended March 31, 2020 and 2019, respectively) | |||||||||
3,117 | 2,337 | 2,227 | 2,643 | 1,647 | 2,396 | 2,190 | 2,368 | 3,571 | 1,710 |
Loss From operations | |||||||||
-3,271 | -2,529 | -2,700 | -2,788 | -1,726 | -2,496 | -2,434 | -2,200 | -3,011 | -1,586 |
Other income (expense) | |||||||||
Interest income | |||||||||
57 | 3 | - | - | - | - | - | - | - | - |
Other income | |||||||||
- | - | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Gain on sale of fixed asset | |||||||||
0 | 16 | 0 | - | - | - | - | - | - | - |
Gain on Debt Settlement, net | |||||||||
- | - | 25 | 450 | 4 | -14 | - | - | - | - |
Interest Expense | |||||||||
716 | 1,089 | 474 | 275 | 384 | 1,037 | 647 | 972 | 754 | 1,058 |
Gain on debt extinguishment | |||||||||
- | - | 107 | - | - | - | 114 | 42 | 266 | 19 |
Change in the fair value of embedded conversion option liability | |||||||||
- | - | - | -19 | 267 | 404 | 174 | 647 | 963 | 265 |
Total other income (expense) | |||||||||
-659 | -1,069 | -340 | 156 | -111 | -647 | -357 | -279 | 476 | -773 |
Loss before tax expense | |||||||||
-3,930 | -3,598 | -3,040 | -2,631 | -1,837 | -3,144 | -2,792 | -2,479 | -2,534 | - |
Tax Expense | |||||||||
- | - | 0 | 1 | 1 | - | - | - | - | - |
Loss Before Income Tax | |||||||||
- | - | - | - | - | - | - | - | - | -2,359 |
Income tax expense | |||||||||
3 | 0 | - | - | - | 1 | 1 | 1 | 13 | 1 |
Net Loss | |||||||||
-3,933 | -3,598 | -3,041 | -2,633 | -1,839 | -3,146 | -2,793 | -2,481 | -2,547 | -2,360 |
Net loss per share - basic and diluted | |||||||||
-0.88 | -1.24 | -0.02 | -0.02 | -0.02 | -0.04 | -0.04 | -0.04 | -0.05 | -0.06 |
Weighted average shares outstanding - basic and diluted | |||||||||
4,466 | 2,891 | 127,470 | 112,469 | 100,739 | 85,220 | 69,548 | 55,479 | 47,440 | - |
Weighted Average Shares Outstanding- Basic | |||||||||
- | - | - | - | - | - | - | - | - | 38,923 |