| Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 |
|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
59,830 | 70,965 | 77,448 | - | - | - | - | - | - |
Cost of Goods Sold | ||||||||
53,167 | 58,701 | 63,785 | - | - | - | - | - | - |
Revenue | ||||||||
- | - | - | 86,421 | 53,713 | 20,190 | 0 | 0 | 0 |
Cost of Goods Sold | ||||||||
- | - | - | 64,311 | 36,664 | 14,578 | 0 | 0 | 0 |
Gross Profit (Loss) | ||||||||
6,663 | 12,264 | 13,663 | 22,110 | 17,049 | 5,612 | 0 | 0 | 0 |
Operating Expenses | ||||||||
Selling and marketing expenses | ||||||||
2,992 | 3,824 | 6,462 | 12,330 | 9,344 | 1,575 | 0 | - | - |
Selling and marketing expenses | ||||||||
- | - | - | - | - | - | - | 0 | 0 |
General and administrative expenses | ||||||||
11,213 | 10,001 | 11,946 | 11,434 | 5,094 | 3,602 | 970 | 1,319 | - |
Goodwill impairment | ||||||||
- | 1,900 | - | - | - | - | - | - | - |
Stock-based compensation | ||||||||
434 | 1,313 | 1,159 | 6,041 | 136 | - | - | - | - |
Depreciation and amortization | ||||||||
353 | 384 | 410 | 323 | - | - | - | - | - |
General and administrative expenses | ||||||||
- | - | - | - | - | - | - | - | 1,363 |
Research and development cost | ||||||||
- | - | - | - | 53 | 113 | 108 | 157 | 133 |
Depreciation and amortization | ||||||||
- | - | - | - | 51 | 10 | 1 | 1 | 1 |
Total Operating Expenses | ||||||||
14,992 | 17,422 | 19,977 | 30,128 | 14,678 | 5,300 | 1,081 | 1,479 | 1,498 |
Loss before Other Income/(Expenses) | ||||||||
-8,329 | -5,158 | -6,314 | -8,018 | 2,371 | 312 | -1,081 | -1,479 | -1,498 |
Other Income/(Expenses) | ||||||||
Interest income | ||||||||
- | - | - | - | - | - | - | - | 0 |
Interest expense | ||||||||
- | - | - | - | - | 4,194 | 725 | 108 | 2 |
Loss on sale of asset | ||||||||
- | - | - | - | - | - | - | - | 0 |
Other income (expense) | ||||||||
6 | -38 | 16 | -329 | -1,315 | -25,184 | -2,733 | -563 | -48 |
Interest and other income | ||||||||
- | - | - | - | 10 | 0 | - | - | - |
Other income (expenses) | ||||||||
- | - | - | - | 3 | 33 | 0 | 0 | 0 |
Loss on investment | ||||||||
- | - | - | - | - | - | - | - | 0 |
Loss on settlement of debt | ||||||||
- | - | - | - | - | -187 | 60 | -30 | -45 |
Gain (Loss) on change in fair value of derivative liability | ||||||||
- | - | - | - | 69 | -20,770 | -2,068 | -423 | 0 |
Interest expense | ||||||||
863 | 544 | 924 | 1,033 | 1,391 | - | - | - | - |
Total Other Income/(Expenses) | ||||||||
-857 | -582 | -908 | -1,362 | - | - | - | - | - |
Loss Before Income Taxes | ||||||||
-9,186 | -5,740 | -7,222 | -9,380 | 1,056 | -24,872 | -3,814 | - | - |
Income Tax Expense | ||||||||
- | - | - | 0 | 0 | 0 | 0 | - | - |
Net Loss | ||||||||
-9,186 | -5,740 | -7,222 | -9,380 | 1,056 | -24,872 | -3,814 | -2,042 | -1,546 |
LOSS PER SHARE: | ||||||||
Basic | ||||||||
-2.07 | -1.61 | -0.32 | -0.46 | 0.06 | -2.15 | -0.59 | - | - |
Diluted | ||||||||
-2.07 | -1.61 | -0.32 | -0.46 | 0.05 | -2.15 | -0.59 | - | - |
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING | ||||||||
Basic | ||||||||
4,447 | 3,563 | 22,224 | 20,227 | 16,966 | 11,589 | 6,484 | - | - |
Diluted | ||||||||
4,447 | 3,563 | 22,224 | 20,227 | 23,709 | 11,589 | 6,484 | - | - |
BASIC LOSS PER SHARE (in Dollars per share) | ||||||||
- | - | - | - | - | - | - | -0.02 | -0.01 |
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING BASIC AND DILUTED (in Shares) | ||||||||
- | - | - | - | - | - | - | 128,117 | - |
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING BASIC AND DILUTED (in Shares) | ||||||||
- | - | - | - | - | - | - | - | 109,533 |