POS AM Filing

POWER SOLUTIONS INTERNATIONAL, INC. CIK: 1137091

Filing Information

Form Type	POS AM
Accession Number	`0001193125-13-101547`
Period End Date	20121231
Filing Date	20130312
Fiscal Year	N/A
Fiscal Period	N/A
XBRL Instance	psix-20121231.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 77 Income Statement 45 Cash Flow Statement 91 Stockholders Equity 14

Balance Sheet 77 line items

Line Item	Tag	Value	Unit	Period
Series A convertible preferred stock, par value	`PreferredStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Series A convertible preferred stock, par value	`PreferredStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Series A convertible preferred stock, shares authorized	`PreferredStockSharesAuthorized`	114,000.00	shares	Point-in-time
Series A convertible preferred stock, shares authorized	`PreferredStockSharesAuthorized`	114,000.00	shares	Point-in-time
Cash	`Cash`	-	USD	Point-in-time
Cash	`Cash`	$543.00K	USD	Point-in-time
Cash	`Cash`	-	USD	Point-in-time
Series A convertible preferred stock, shares issued	`PreferredStockSharesIssued`	0.00	shares	Point-in-time
Series A convertible preferred stock, shares issued	`PreferredStockSharesIssued`	0.00	shares	Point-in-time
Cash	`Cash`	-	USD	Point-in-time
Series A convertible preferred stock, shares outstanding	`PreferredStockSharesOutstanding`	0.00	shares	Point-in-time
Accounts receivable, net	`AccountsReceivableNetCurrent`	$37.48M	USD	Point-in-time
Series A convertible preferred stock, shares outstanding	`PreferredStockSharesOutstanding`	0.00	shares	Point-in-time
Accounts receivable, net	`AccountsReceivableNetCurrent`	$29.52M	USD	Point-in-time
Common stock, par value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Inventories, net	`InventoryNet`	$33.39M	USD	Point-in-time
Inventories, net	`InventoryNet`	$39.97M	USD	Point-in-time
Common stock, par value	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$1.29M	USD	Point-in-time
Common stock, shares authorized	`CommonStockSharesAuthorized`	50.00M	shares	Point-in-time
Prepaid expenses and other current assets	`PrepaidExpenseAndOtherAssetsCurrent`	$1.91M	USD	Point-in-time
Common stock, shares authorized	`CommonStockSharesAuthorized`	50.00M	shares	Point-in-time
Common stock, shares issued	`CommonStockSharesIssued`	9.90M	shares	Point-in-time
Deferred income taxes	`DeferredTaxAssetsNetCurrent`	$1.81M	USD	Point-in-time
Common stock, shares issued	`CommonStockSharesIssued`	9.91M	shares	Point-in-time
Deferred income taxes	`DeferredTaxAssetsNetCurrent`	$2.18M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$66.02M	USD	Point-in-time
Common stock, shares outstanding	`CommonStockSharesOutstanding`	10.00M	shares	Point-in-time
Common stock, shares outstanding	`CommonStockSharesOutstanding`	9.08M	shares	Point-in-time
Common stock, shares outstanding	`CommonStockSharesOutstanding`	9.06M	shares	Point-in-time
Total current assets	`AssetsCurrent`	$82.08M	USD	Point-in-time
Treasury stock, at cost	`TreasuryStockShares`	830,925.00	shares	Point-in-time
Property, plant & equipment, net	`PropertyPlantAndEquipmentNet`	$3.61M	USD	Point-in-time
Treasury stock, at cost	`TreasuryStockShares`	830,925.00	shares	Point-in-time
Property, plant & equipment, net	`PropertyPlantAndEquipmentNet`	$7.14M	USD	Point-in-time
Other noncurrent assets	`OtherAssetsNoncurrent`	$1.54M	USD	Point-in-time
Other noncurrent assets	`OtherAssetsNoncurrent`	$1.45M	USD	Point-in-time
TOTAL ASSETS	`Assets`	$90.77M	USD	Point-in-time
TOTAL ASSETS	`Assets`	$71.08M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrentBankOverdraft`	$27.57M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrentBankOverdraft`	$26.58M	USD	Point-in-time
Income taxes payable	`AccruedIncomeTaxesCurrent`	$1.07M	USD	Point-in-time
Income taxes payable	`AccruedIncomeTaxesCurrent`	$564.00K	USD	Point-in-time
Accrued liabilities	`AccruedLiabilitiesCurrent`	$4.01M	USD	Point-in-time
Accrued liabilities	`AccruedLiabilitiesCurrent`	$5.01M	USD	Point-in-time
Revolving line of credit	`LinesOfCreditCurrent`	$19.67M	USD	Point-in-time
Current maturities of long-term debt	`LongTermDebtCurrent`	$23.00K	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$51.84M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$32.66M	USD	Point-in-time
Revolving line of credit	`LongTermLineOfCredit`	$30.94M	USD	Point-in-time
Deferred income taxes	`DeferredTaxLiabilitiesNoncurrent`	$136.00K	USD	Point-in-time
Deferred income taxes	`DeferredTaxLiabilitiesNoncurrent`	$490.00K	USD	Point-in-time
Long-term debt, net of current maturities	`LongTermDebtNoncurrent`	$41.00K	USD	Point-in-time
Private placement warrants	`DerivativeWarrantLiabilitiesNoncurrent`	$3.27M	USD	Point-in-time
Private placement warrants	`DerivativeWarrantLiabilitiesNoncurrent`	$3.67M	USD	Point-in-time
Other noncurrent liabilities	`OtherLiabilitiesNoncurrent`	$116.00K	USD	Point-in-time
Other noncurrent liabilities	`OtherLiabilitiesNoncurrent`	$623.00K	USD	Point-in-time
TOTAL LIABILITIES	`Liabilities`	$68.03M	USD	Point-in-time
TOTAL LIABILITIES	`Liabilities`	$55.76M	USD	Point-in-time
COMMITMENTS AND CONTINGENCIES	`CommitmentsAndContingencies`	-	USD	Point-in-time
COMMITMENTS AND CONTINGENCIES	`CommitmentsAndContingencies`	-	USD	Point-in-time
Series A convertible preferred stock - $0.001 par value. Authorized: 114,000 shares. Issued and outstanding: -0- shares at December 31, 2012 and 2011.	`PreferredStockValue`	-	USD	Point-in-time
Series A convertible preferred stock - $0.001 par value. Authorized: 114,000 shares. Issued and outstanding: -0- shares at December 31, 2012 and 2011.	`PreferredStockValue`	-	USD	Point-in-time
Common stock - $0.001 par value. Authorized: 50,000,000 shares. Issued: 9,909,212 and 9,895,462 shares at December 31, 2012 and 2011, respectively. Outstanding: 9,078,287 and 9,064,537 shares at December 31, 2012 and 2011, respectively.	`CommonStockValue`	$10.00K	USD	Point-in-time
Common stock - $0.001 par value. Authorized: 50,000,000 shares. Issued: 9,909,212 and 9,895,462 shares at December 31, 2012 and 2011, respectively. Outstanding: 9,078,287 and 9,064,537 shares at December 31, 2012 and 2011, respectively.	`CommonStockValue`	$10.00K	USD	Point-in-time
Additional paid-in-capital	`AdditionalPaidInCapitalCommonStock`	$9.70M	USD	Point-in-time
Additional paid-in-capital	`AdditionalPaidInCapitalCommonStock`	$10.86M	USD	Point-in-time
Additional paid-in-capital	`AdditionalPaidInCapitalCommonStock`	$10.15M	USD	Point-in-time
Retained earnings	`RetainedEarningsAccumulatedDeficit`	$9.41M	USD	Point-in-time
Retained earnings	`RetainedEarningsAccumulatedDeficit`	$16.11M	USD	Point-in-time
Treasury stock, at cost, 830,925 shares at December 31, 2012 and 2011.	`TreasuryStockValue`	$4.25M	USD	Point-in-time
Treasury stock, at cost, 830,925 shares at December 31, 2012 and 2011.	`TreasuryStockValue`	$4.25M	USD	Point-in-time
TOTAL STOCKHOLDERS' EQUITY	`StockholdersEquity`	$3.79M	USD	Point-in-time
TOTAL STOCKHOLDERS' EQUITY	`StockholdersEquity`	$22.73M	USD	Point-in-time
TOTAL STOCKHOLDERS' EQUITY	`StockholdersEquity`	$15.32M	USD	Point-in-time
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	`LiabilitiesAndStockholdersEquity`	$71.08M	USD	Point-in-time
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	`LiabilitiesAndStockholdersEquity`	$90.77M	USD	Point-in-time

Income Statement 45 line items

Line Item	Tag	Value	Unit	Period
Net sales	`SalesRevenueGoodsNet`	$100.52M	USD	Annual
Net sales	`SalesRevenueGoodsNet`	$202.34M	USD	Annual
Net sales	`SalesRevenueGoodsNet`	$154.97M	USD	Annual
Cost of sales	`CostOfGoodsSold`	$128.54M	USD	Annual
Cost of sales	`CostOfGoodsSold`	$168.43M	USD	Annual
Cost of sales	`CostOfGoodsSold`	$83.89M	USD	Annual
Gross profit	`GrossProfit`	$26.43M	USD	Annual
Gross profit	`GrossProfit`	$16.63M	USD	Annual
Gross profit	`GrossProfit`	$33.92M	USD	Annual
Research & development and engineering	`ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost`	$7.38M	USD	Annual
Research & development and engineering	`ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost`	$4.71M	USD	Annual
Research & development and engineering	`ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost`	$3.85M	USD	Annual
Selling and service	`SellingAndMarketingExpense`	$6.67M	USD	Annual
Selling and service	`SellingAndMarketingExpense`	$5.46M	USD	Annual
Selling and service	`SellingAndMarketingExpense`	$5.92M	USD	Annual
General and administrative	`GeneralAndAdministrativeExpense`	$5.24M	USD	Annual
General and administrative	`GeneralAndAdministrativeExpense`	$3.25M	USD	Annual
General and administrative	`GeneralAndAdministrativeExpense`	$8.30M	USD	Annual
Total operating expenses	`OperatingExpenses`	$21.60M	USD	Annual
Total operating expenses	`OperatingExpenses`	$16.62M	USD	Annual
Total operating expenses	`OperatingExpenses`	$12.56M	USD	Annual
Operating income	`OperatingIncomeLoss`	$9.80M	USD	Annual
Operating income	`OperatingIncomeLoss`	$4.07M	USD	Annual
Operating income	`OperatingIncomeLoss`	$12.32M	USD	Annual
Interest expense	`InterestExpense`	$2.13M	USD	Annual
Interest expense	`InterestExpense`	$1.34M	USD	Annual
Interest expense	`InterestExpense`	$1.02M	USD	Annual
Loss on debt extinguishment	`GainsLossesOnExtinguishmentOfDebt`	$-485.00K	USD	Annual
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$-448.00K	USD	Annual
Other (income) expense, net	`OtherNonoperatingIncomeExpense`	$-1.15M	USD	Annual
Total other (income) expense	`NonoperatingIncomeExpense`	$-2.13M	USD	Annual
Total other (income) expense	`NonoperatingIncomeExpense`	$-2.97M	USD	Annual
Total other (income) expense	`NonoperatingIncomeExpense`	$-1.47M	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$1.94M	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$6.83M	USD	Annual
Income before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$10.85M	USD	Annual
Income tax provision	`IncomeTaxExpenseBenefit`	$366.00K	USD	Annual
Income tax provision	`IncomeTaxExpenseBenefit`	$4.14M	USD	Annual
Income tax provision	`IncomeTaxExpenseBenefit`	$2.77M	USD	Annual
Net income	`NetIncomeLoss`	$6.70M	USD	Annual
Net income	`NetIncomeLoss`	$1.57M	USD	Annual
Net income	`NetIncomeLoss`	$4.06M	USD	Annual
Undistributed earnings	`UndistributedEarnings`	$1.57M	USD	Annual
Undistributed earnings	`UndistributedEarnings`	$4.06M	USD	Annual
Undistributed earnings	`UndistributedEarnings`	$6.70M	USD	Annual

Cash Flow Statement 91 line items

Line Item	Tag	Value	Unit	Period
Net income	`NetIncomeLoss`	$6.70M	USD	Annual
Net income	`NetIncomeLoss`	$1.57M	USD	Annual
Net income	`NetIncomeLoss`	$4.06M	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$820.00K	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$988.00K	USD	Annual
Depreciation and amortization	`DepreciationDepletionAndAmortization`	$1.10M	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$-716.00K	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$-159.00K	USD	Annual
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$-870.00K	USD	Annual
Equity based compensation expense	`IncreaseDecreaseEquityBasedCompensation`	$478.00K	USD	Annual
Increase (decrease) in accounts receivable allowances	`AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease`	$246.00K	USD	Annual
Increase (decrease) in accounts receivable allowances	`AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease`	$-249.00K	USD	Annual
Increase in valuation of private placement warrants	`ChangeInValuationOfPrivatePlacementWarrants`	$-448.00K	USD	Annual
Increase in valuation of private placement warrants	`ChangeInValuationOfPrivatePlacementWarrants`	$-382.00K	USD	Annual
Loss on disposal of assets	`GainsLossesOnSalesOfOtherAssets`	$-6.00K	USD	Annual
Loss on disposal of assets	`GainsLossesOnSalesOfOtherAssets`	$-111.00K	USD	Annual
Loss on debt extinguishment	`GainsLossesOnExtinguishmentOfDebt`	$-485.00K	USD	Annual
Accounts receivable	`IncreaseDecreaseInAccountsReceivable`	$7.96M	USD	Annual
Accounts receivable	`IncreaseDecreaseInAccountsReceivable`	$12.99M	USD	Annual
Accounts receivable	`IncreaseDecreaseInAccountsReceivable`	$-12.01M	USD	Annual
Inventories	`IncreaseDecreaseInInventories`	$1.23M	USD	Annual
Inventories	`IncreaseDecreaseInInventories`	$6.58M	USD	Annual
Inventories	`IncreaseDecreaseInInventories`	$1.00M	USD	Annual
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$619.00K	USD	Annual
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$410.00K	USD	Annual
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$533.00K	USD	Annual
Other noncurrent assets	`IncreaseDecreaseInOtherNoncurrentAssets`	$-76.00K	USD	Annual
Other noncurrent assets	`IncreaseDecreaseInOtherNoncurrentAssets`	$-173.00K	USD	Annual
Other noncurrent assets	`IncreaseDecreaseInOtherNoncurrentAssets`	$-84.00K	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayableTrade`	$2.47M	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayableTrade`	$-9.26M	USD	Annual
Accounts payable	`IncreaseDecreaseInAccountsPayableTrade`	$7.37M	USD	Annual
Accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$463.00K	USD	Annual
Accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$924.00K	USD	Annual
Accrued liabilities	`IncreaseDecreaseInAccruedLiabilities`	$1.61M	USD	Annual
Income taxes payable	`IncreaseDecreaseInAccruedIncomeTaxesPayable`	$-55.00K	USD	Annual
Income taxes payable	`IncreaseDecreaseInAccruedIncomeTaxesPayable`	$-671.00K	USD	Annual
Income taxes payable	`IncreaseDecreaseInAccruedIncomeTaxesPayable`	$510.00K	USD	Annual
Other noncurrent liabilities	`IncreaseDecreaseInOtherNoncurrentLiabilities`	$-73.00K	USD	Annual
Other noncurrent liabilities	`IncreaseDecreaseInOtherNoncurrentLiabilities`	$91.00K	USD	Annual
Other noncurrent liabilities	`IncreaseDecreaseInOtherNoncurrentLiabilities`	$189.00K	USD	Annual
Net cash (used in) provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$3.92M	USD	Annual
Net cash (used in) provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$-973.00K	USD	Annual
Net cash (used in) provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$-2.94M	USD	Annual
Purchases of property, plant, equipment and other assets	`PaymentsToAcquireProductiveAssets`	$1.56M	USD	Annual
Purchases of property, plant, equipment and other assets	`PaymentsToAcquireProductiveAssets`	$541.00K	USD	Annual
Purchases of property, plant, equipment and other assets	`PaymentsToAcquireProductiveAssets`	$3.89M	USD	Annual
Increase in cash surrender value of life insurance	`PaymentsForProceedsFromLifeInsurancePolicies`	$42.00K	USD	Annual
Increase in cash surrender value of life insurance	`PaymentsForProceedsFromLifeInsurancePolicies`	$13.00K	USD	Annual
Increase in cash surrender value of life insurance	`PaymentsForProceedsFromLifeInsurancePolicies`	$8.00K	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-1.57M	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-583.00K	USD	Annual
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-3.90M	USD	Annual
Increase (decrease) in cash overdraft	`IncreaseDecreaseInBookOverdrafts`	$3.25M	USD	Annual
Increase (decrease) in cash overdraft	`IncreaseDecreaseInBookOverdrafts`	$-120.00K	USD	Annual
Increase (decrease) in cash overdraft	`IncreaseDecreaseInBookOverdrafts`	$-3.78M	USD	Annual
Advances from current revolving line of credit - post March 20, 2012 amendment	`ProceedsFromLinesOfCredit`	$18.34M	USD	Annual
Repayment of prior revolving line of credit	`RepaymentsOfLinesOfCredit`	$21.63M	USD	Annual
Proceeds from long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	$43.00K	USD	Annual
Proceeds from long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	$95.00K	USD	Annual
Proceeds from issuance of preferred stock with warrants	`ProceedsFromIssuanceOfPreferredStockPreferenceStockAndWarrants`	$18.00M	USD	Annual
Payments on long-term debt and capital lease obligations	`RepaymentsOfLongTermDebt`	$64.00K	USD	Annual
Payments on long-term debt and capital lease obligations	`RepaymentsOfLongTermDebt`	$7.88M	USD	Annual
Payments on long-term debt and capital lease obligations	`RepaymentsOfLongTermDebt`	$2.23M	USD	Annual
Repurchase of common stock	`PaymentsForRepurchaseOfCommonStock`	$4.25M	USD	Annual
Cash paid for transaction and financing fees	`PaymentOfFinancingAndStockIssuanceCosts`	$228.00K	USD	Annual
Cash paid for transaction and financing fees	`PaymentOfFinancingAndStockIssuanceCosts`	$4.65M	USD	Annual
Cash paid for transaction and financing fees	`PaymentOfFinancingAndStockIssuanceCosts`	$314.00K	USD	Annual
Net cash provided by (used in) in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$7.38M	USD	Annual
Net cash provided by (used in) in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-3.34M	USD	Annual
Net cash provided by (used in) in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$2.54M	USD	Annual
Increase in cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$543.00K	USD	Annual
Cash at beginning of the year	`Cash`	-	USD	Point-in-time
Cash at beginning of the year	`Cash`	$543.00K	USD	Point-in-time
Cash at beginning of the year	`Cash`	-	USD	Point-in-time
Cash at beginning of the year	`Cash`	-	USD	Point-in-time
Cash at end of the year	`Cash`	-	USD	Point-in-time
Cash at end of the year	`Cash`	$543.00K	USD	Point-in-time
Cash at end of the year	`Cash`	-	USD	Point-in-time
Cash at end of the year	`Cash`	-	USD	Point-in-time
Cash paid for interest	`InterestPaid`	$1.90M	USD	Annual
Cash paid for interest	`InterestPaid`	$912.00K	USD	Annual
Cash paid for interest	`InterestPaid`	$1.16M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaidNet`	$3.69M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaidNet`	$4.35M	USD	Annual
Cash paid for income taxes	`IncomeTaxesPaidNet`	$1.20M	USD	Annual
Unpaid property, plant, equipment and other assets	`NoncashOrPartNoncashUnpaidPropertyPlantEquipmentAndOtherAssets`	$928.00K	USD	Annual
Unpaid property, plant, equipment and other assets	`NoncashOrPartNoncashUnpaidPropertyPlantEquipmentAndOtherAssets`	$164.00K	USD	Annual
Exercise of private placement warrants	`NonCashInflowAssociatedWithAmountReceivedFromHoldersExercisingStockWarrants`	$52.00K	USD	Annual
Dividends	`DividendsNonCash`	$224.00K	USD	Annual
Common stock issued due to exercise of warrant	`NonCashInflowFromIssuanceOfRightsToPurchaseCommonSharesAtPredeterminedPrice`	$399.00K	USD	Annual

Stockholders Equity 14 line items

Line Item	Tag	Value	Unit	Period
Balance	`StockholdersEquity`	$3.79M	USD	Point-in-time
Balance	`StockholdersEquity`	$22.73M	USD	Point-in-time
Balance	`StockholdersEquity`	$15.32M	USD	Point-in-time
Net income	`NetIncomeLoss`	$6.70M	USD	Annual
Net income	`NetIncomeLoss`	$1.57M	USD	Annual
Net income	`NetIncomeLoss`	$4.06M	USD	Annual
Reverse recapitalization	`ReverseRecapitalization`	$380.00K	USD	Annual
Equity based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$478.00K	USD	Annual
Net proceeds from private placement	`NetProceedsFromPrivatePlacement`	$10.54M	USD	Annual
Exercise of common stock warrants	`ExerciseOfCommonStockWarrant`	$230.00K	USD	Annual
Repurchase of common stock	`RepurchaseOfCommonStock`	$4.25M	USD	Annual
Balance	`StockholdersEquity`	$3.79M	USD	Point-in-time
Balance	`StockholdersEquity`	$22.73M	USD	Point-in-time
Balance	`StockholdersEquity`	$15.32M	USD	Point-in-time

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