2022 Q4 Form 10-Q Financial Statement
#000147793222008821 Filed on November 21, 2022
Income Statement
Concept | 2022 Q4 | 2022 Q3 | 2021 Q3 |
---|---|---|---|
Revenue | $1.784M | $1.359M | |
YoY Change | 31.27% | 607.81% | |
Cost Of Revenue | $356.0K | $512.0K | |
YoY Change | -30.47% | 253.1% | |
Gross Profit | $1.428M | $847.0K | |
YoY Change | 68.6% | 1702.13% | |
Gross Profit Margin | 80.04% | 62.33% | |
Selling, General & Admin | $3.612M | $4.584M | |
YoY Change | -21.2% | 120.92% | |
% of Gross Profit | 252.94% | 541.2% | |
Research & Development | $601.0K | ||
YoY Change | -19.22% | ||
% of Gross Profit | 70.96% | ||
Depreciation & Amortization | $0.00 | $1.006M | |
YoY Change | -100.0% | 1043.18% | |
% of Gross Profit | 0.0% | 118.77% | |
Operating Expenses | $3.933M | $5.793M | |
YoY Change | -32.11% | 105.5% | |
Operating Profit | -$2.506M | -$4.946M | |
YoY Change | -49.33% | 78.43% | |
Interest Expense | $6.000K | -$176.0K | |
YoY Change | -103.41% | 1157.14% | |
% of Operating Profit | |||
Other Income/Expense, Net | -$403.0K | $603.0K | |
YoY Change | -166.83% | 2771.43% | |
Pretax Income | -$2.909M | -$4.343M | |
YoY Change | -33.02% | 57.87% | |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$3.593M | -$4.343M | |
YoY Change | -17.27% | 57.87% | |
Net Earnings / Revenue | -201.4% | -319.57% | |
Basic Earnings Per Share | -$0.07 | ||
Diluted Earnings Per Share | -$50.83K | -$0.07 | |
COMMON SHARES | |||
Basic Shares Outstanding | 71.38M shares | 71.14M shares | 62.17M shares |
Diluted Shares Outstanding | 62.17M shares |
Balance Sheet
Concept | 2022 Q4 | 2022 Q3 | 2021 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $4.443M | $164.0K | |
YoY Change | 2609.15% | -85.12% | |
Cash & Equivalents | $2.943M | $4.443M | $164.0K |
Short-Term Investments | |||
Other Short-Term Assets | $58.00K | $58.00K | $431.0K |
YoY Change | -56.06% | -86.54% | 12.83% |
Inventory | $145.0K | $640.0K | $960.0K |
Prepaid Expenses | $176.0K | $359.0K | |
Receivables | $232.0K | $460.0K | $208.0K |
Other Receivables | $2.200M | $0.00 | |
Total Short-Term Assets | $5.928M | $8.251M | $1.763M |
YoY Change | 232.85% | 368.01% | -23.61% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $4.000K | $3.000K | $1.902M |
YoY Change | -99.78% | -99.84% | -5.84% |
Goodwill | $0.00 | $4.690M | $13.87M |
YoY Change | -100.0% | -66.18% | |
Intangibles | $244.0K | $248.0K | $15.03M |
YoY Change | -98.34% | -98.35% | |
Long-Term Investments | $216.0K | $509.0K | |
YoY Change | -57.56% | 0.0% | |
Other Assets | $71.00K | $83.00K | |
YoY Change | -14.46% | 137.14% | |
Total Long-Term Assets | $926.0K | $6.713M | $40.12M |
YoY Change | -97.61% | -83.27% | 44.52% |
TOTAL ASSETS | |||
Total Short-Term Assets | $5.928M | $8.251M | $1.763M |
Total Long-Term Assets | $926.0K | $6.713M | $40.12M |
Total Assets | $6.854M | $14.96M | $41.88M |
YoY Change | -83.11% | -64.27% | 39.29% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.065M | $1.630M | $2.242M |
YoY Change | -62.61% | -27.3% | 25.67% |
Accrued Expenses | $1.585M | $1.431M | $4.399M |
YoY Change | -57.77% | -67.47% | 1438.11% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $588.0K | $2.410M | |
YoY Change | -75.6% | -17.35% | |
Long-Term Debt Due | $9.984M | $8.036M | |
YoY Change | 24.24% | 66866.67% | |
Total Short-Term Liabilities | $13.91M | $15.06M | $17.70M |
YoY Change | -42.65% | -14.93% | 232.86% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $3.139M | |
YoY Change | -100.0% | 7200.0% | |
Other Long-Term Liabilities | $81.00K | $2.457M | |
YoY Change | -96.7% | 2896.34% | |
Total Long-Term Liabilities | $81.00K | $5.596M | |
YoY Change | -98.55% | 4376.8% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $13.91M | $15.06M | $17.70M |
Total Long-Term Liabilities | $81.00K | $5.596M | |
Total Liabilities | $13.96M | $15.14M | $23.29M |
YoY Change | -42.94% | -35.02% | 328.04% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$120.0M | -$112.8M | -$90.09M |
YoY Change | 27.01% | 25.22% | |
Common Stock | $71.00K | $71.00K | $66.00K |
YoY Change | 2.9% | 7.58% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$7.105M | -$173.0K | $18.59M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.854M | $14.96M | $41.88M |
YoY Change | -83.11% | -64.27% | 39.29% |
Cashflow Statement
Concept | 2022 Q4 | 2022 Q3 | 2021 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$3.593M | -$4.343M | |
YoY Change | -17.27% | 57.87% | |
Depreciation, Depletion And Amortization | $0.00 | $1.006M | |
YoY Change | -100.0% | 1043.18% | |
Cash From Operating Activities | -$4.917M | -$2.000M | |
YoY Change | 145.85% | 47.93% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$1.000K | ||
YoY Change | -98.31% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $13.89M | $0.00 | |
YoY Change | -100.0% | ||
Cash From Investing Activities | $13.89M | -$1.000K | |
YoY Change | -1389200.0% | -99.84% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -4.582M | 464.0K | |
YoY Change | -1087.5% | -71.6% | |
NET CHANGE | |||
Cash From Operating Activities | -4.917M | -2.000M | |
Cash From Investing Activities | 13.89M | -1.000K | |
Cash From Financing Activities | -4.582M | 464.0K | |
Net Change In Cash | 4.392M | -1.537M | |
YoY Change | -385.75% | 370.03% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$4.917M | -$2.000M | |
Capital Expenditures | -$1.000K | ||
Free Cash Flow | -$1.999M | ||
YoY Change | 54.6% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
71376799 | shares |
curr |
Income Loss From Continuing Operations Per Basic And Diluted Share1
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare1
|
-0.26 | ||
curr |
Income Loss From Continuing Operations Per Basic And Diluted Share1
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare1
|
-0.17 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001643301 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
71376799 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
68201900 | shares |
CY2021 | curr |
Contract Liabilities Ending Balance
ContractLiabilitiesEndingBalance
|
293 | usd |
curr |
Impairment Loss
ImpairmentLoss
|
0 | usd | |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | usd | |
CY2022Q3 | curr |
Maximum Share Receivale Upon Achievement Of Certain Sales Milestones
MaximumShareReceivaleUponAchievementOfCertainSalesMilestones
|
5988024 | shares |
CY2022Q3 | curr |
Asset Purchase Agreement Description
AssetPurchaseAgreementDescription
|
total consideration paid at closing in the amount of $20.0 million, which consisted of (i) the cancellation of indebtedness owed by CURE to the Buyer in the amount of $4.15 million, (ii) a $2.0 million one-year note payable in the form of a secured promissory note, and (iii) the remainder in cash. | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | usd | |
CY2021Q3 | curr |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding And Exercisable
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstandingAndExercisable
|
0 | usd |
curr |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding And Exercisable
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstandingAndExercisable
|
0 | usd | |
curr |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding And Exercisable
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstandingAndExercisable
|
0 | usd | |
us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
0 | usd | |
curr |
Fair Value Of Contingent Share Consideration Assets Fair Value
FairValueOfContingentShareConsiderationAssetsFairValue
|
143000 | usd | |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
CURE PHARMACEUTICAL HOLDING CORP. | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-09-30 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
333-204857 | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Trading Symbol
TradingSymbol
|
CURR | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
37-1765151 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
5805 Sepulveda Blvd | ||
dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Suite 801 | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Sherman Oaks | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
CA | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
91411 | ||
dei |
City Area Code
CityAreaCode
|
424 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
273-8675 | ||
dei |
Security12g Title
Security12gTitle
|
Common stock, par value $0.001 | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2022Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
71376799 | shares |
CY2022Q3 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation Current
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent
|
0 | usd |
CY2022Q3 | us-gaap |
Grants Receivable Noncurrent
GrantsReceivableNoncurrent
|
0 | usd |
CY2021Q4 | us-gaap |
Grants Receivable Noncurrent
GrantsReceivableNoncurrent
|
200000 | usd |
CY2022Q3 | us-gaap |
Goodwill
Goodwill
|
4690000 | usd |
CY2022Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
248000 | usd |
CY2022Q3 | curr |
Customer Relationships Trade Name And Non Compete Agreements Net
CustomerRelationshipsTradeNameAndNonCompeteAgreementsNet
|
1299000 | usd |
CY2022Q3 | us-gaap |
Other Assets
OtherAssets
|
71000 | usd |
CY2022Q3 | curr |
Long Term Assets Held For Sale
LongTermAssetsHeldForSale
|
0 | usd |
CY2022Q3 | us-gaap |
Assets
Assets
|
14964000 | usd |
CY2022Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1630000 | usd |
CY2022Q3 | us-gaap |
Accrued Utilities Current
AccruedUtilitiesCurrent
|
1431000 | usd |
CY2021Q4 | us-gaap |
Accrued Utilities Current
AccruedUtilitiesCurrent
|
3485000 | usd |
CY2022Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
118000 | usd |
CY2022Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
38000 | usd |
CY2022Q3 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
0 | usd |
CY2021Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
2011000 | usd |
CY2022Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
0 | usd |
CY2022Q3 | curr |
Convertible Promissory Notes
ConvertiblePromissoryNotes
|
550000 | usd |
CY2022Q3 | curr |
Fair Value Convertible Promissory Notes Net
FairValueConvertiblePromissoryNotesNet
|
9984000 | usd |
CY2022Q3 | us-gaap |
Deposit Contracts Liabilities
DepositContractsLiabilities
|
388000 | usd |
CY2022Q3 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
917000 | usd |
CY2022Q3 | curr |
Current Liabilities Held For Sale
CurrentLiabilitiesHeldForSale
|
0 | usd |
CY2022Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
15056000 | usd |
CY2022Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
81000 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
174000 | usd |
CY2022Q3 | curr |
Long Term Liabilities Held For Sale
LongTermLiabilitiesHeldForSale
|
0 | usd |
CY2022Q3 | us-gaap |
Liabilities
Liabilities
|
15137000 | usd |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
68201900 | shares |
CY2022Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
71000 | usd |
CY2022Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
112257000 | usd |
CY2022Q3 | us-gaap |
Common Unit Issuance Value
CommonUnitIssuanceValue
|
308000 | usd |
CY2022Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-112809000 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-173000 | usd |
CY2022Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
14964000 | usd |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
1784000 | usd |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
1350000 | usd |
us-gaap |
Revenues
Revenues
|
3983000 | usd | |
us-gaap |
Revenues
Revenues
|
4679000 | usd | |
CY2022Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
356000 | usd |
CY2021Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
436000 | usd |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
843000 | usd | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1469000 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
3140000 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
3210000 | usd | |
CY2022Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3612000 | usd |
CY2021Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4216000 | usd |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
9481000 | usd | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
14182000 | usd | |
CY2022Q3 | curr |
Change In Fair Value Of Contingent Stock Consideration
ChangeInFairValueOfContingentStockConsideration
|
322000 | usd |
CY2021Q3 | curr |
Change In Fair Value Of Contingent Stock Consideration
ChangeInFairValueOfContingentStockConsideration
|
608000 | usd |
curr |
Change In Fair Value Of Contingent Stock Consideration
ChangeInFairValueOfContingentStockConsideration
|
-513000 | usd | |
curr |
Change In Fair Value Of Contingent Stock Consideration
ChangeInFairValueOfContingentStockConsideration
|
-947000 | usd | |
CY2022Q3 | us-gaap |
Tangible Asset Impairment Charges
TangibleAssetImpairmentCharges
|
0 | usd |
CY2021Q3 | us-gaap |
Tangible Asset Impairment Charges
TangibleAssetImpairmentCharges
|
0 | usd |
us-gaap |
Tangible Asset Impairment Charges
TangibleAssetImpairmentCharges
|
4622000 | usd | |
us-gaap |
Tangible Asset Impairment Charges
TangibleAssetImpairmentCharges
|
0 | usd | |
CY2022Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
3933000 | usd |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
4824000 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
13590000 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
13235000 | usd | |
CY2022Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2506000 | usd |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3910000 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-10450000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-10025000 | usd | |
CY2022Q3 | us-gaap |
Interest Income Operating
InterestIncomeOperating
|
14000 | usd |
CY2021Q3 | us-gaap |
Interest Income Operating
InterestIncomeOperating
|
2000 | usd |
us-gaap |
Interest Income Operating
InterestIncomeOperating
|
17000 | usd | |
us-gaap |
Interest Income Operating
InterestIncomeOperating
|
4000 | usd | |
CY2022Q3 | us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
0 | usd |
CY2021Q3 | us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
0 | usd |
us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
82000 | usd | |
us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
2434000 | usd | |
CY2022Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | usd |
CY2021Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
7000 | usd |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
40000 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
741000 | usd | |
CY2022Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | usd |
CY2021Q3 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | usd |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | usd | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-41000 | usd | |
CY2022Q3 | curr |
Change In Fair Value Of Convertible Promissory Notes
ChangeInFairValueOfConvertiblePromissoryNotes
|
-411000 | usd |
CY2021Q3 | curr |
Change In Fair Value Of Convertible Promissory Notes
ChangeInFairValueOfConvertiblePromissoryNotes
|
772000 | usd |
curr |
Change In Fair Value Of Convertible Promissory Notes
ChangeInFairValueOfConvertiblePromissoryNotes
|
-718000 | usd | |
curr |
Change In Fair Value Of Convertible Promissory Notes
ChangeInFairValueOfConvertiblePromissoryNotes
|
1112000 | usd | |
CY2022Q3 | us-gaap |
Interest Expense
InterestExpense
|
6000 | usd |
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
178000 | usd |
us-gaap |
Interest Expense
InterestExpense
|
393000 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
377000 | usd | |
CY2022Q3 | us-gaap |
Other Income
OtherIncome
|
0 | usd |
CY2021Q3 | us-gaap |
Other Income
OtherIncome
|
0 | usd |
us-gaap |
Other Income
OtherIncome
|
26000 | usd | |
us-gaap |
Other Income
OtherIncome
|
0 | usd | |
CY2022Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-403000 | usd |
CY2021Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
603000 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-946000 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3873000 | usd | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2909000 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3307000 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-11396000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-6152000 | usd | |
CY2022Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2909000 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-3307000 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-11396000 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-6152000 | usd | |
CY2022Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
|
-119000 | usd |
CY2021Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
|
-1036000 | usd |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
|
-6402000 | usd | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
|
-2683000 | usd | |
CY2022Q3 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-565000 | usd |
CY2021Q3 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
0 | usd |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-565000 | usd | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
0 | usd | |
CY2022Q3 | us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Discontinued Operation During Phase Out Period
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod
|
0 | usd |
CY2021Q3 | us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Discontinued Operation During Phase Out Period
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod
|
0 | usd |
us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Discontinued Operation During Phase Out Period
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod
|
0 | usd | |
us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Discontinued Operation During Phase Out Period
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod
|
0 | usd | |
CY2022Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
|
-684000 | usd |
CY2021Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
|
-1036000 | usd |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
|
-6967000 | usd | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
|
-2683000 | usd | |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3593000 | usd |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4343000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-18363000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-8835000 | usd | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.04 | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.05 | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.16 | ||
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.12 | ||
CY2022Q3 | curr |
Disposal Group
DisposalGroup
|
-0.01 | |
CY2021Q3 | curr |
Disposal Group
DisposalGroup
|
-0.02 | |
curr |
Disposal Group
DisposalGroup
|
-0.10 | ||
curr |
Disposal Group
DisposalGroup
|
-0.05 | ||
CY2022Q3 | curr |
Income Loss From Continuing Operations Per Basic And Diluted Share1
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare1
|
-0.05 | |
CY2021Q3 | curr |
Income Loss From Continuing Operations Per Basic And Diluted Share1
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare1
|
-0.07 | |
CY2022Q3 | curr |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
70686677 | shares |
CY2021Q3 | curr |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
62174822 | shares |
curr |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
69808785 | shares | |
curr |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
49294190 | shares | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
16112000 | usd |
CY2022Q1 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
17000 | usd |
CY2022Q1 | curr |
Issuance Of Common Stock From Conversion Of Convertible Promissory Notes Amount
IssuanceOfCommonStockFromConversionOfConvertiblePromissoryNotesAmount
|
666000 | usd |
CY2022Q1 | curr |
Fair Value Of Stock Options And Restricted Stock Granted
FairValueOfStockOptionsAndRestrictedStockGranted
|
352000 | usd |
CY2022Q1 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
103000 | usd |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5151000 | usd |
CY2022Q2 | curr |
Fair Value Of Stock Options And Restricted Stock Granted
FairValueOfStockOptionsAndRestrictedStockGranted
|
316000 | usd |
CY2022Q2 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
102000 | usd |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9619000 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2888000 | usd |
CY2022Q3 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
241000 | usd |
CY2022Q3 | curr |
Fair Value Of Stock Options And Restricted Stock Granted
FairValueOfStockOptionsAndRestrictedStockGranted
|
189000 | usd |
CY2022Q3 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
102000 | usd |
CY2022Q3 | curr |
Issuance Of Restricted Stock Units Amount
IssuanceOfRestrictedStockUnitsAmount
|
0 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3593000 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-173000 | usd |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
21279000 | usd |
CY2021Q1 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
508000 | usd |
CY2021Q1 | curr |
Issuance Of Common Stock From The Equity Incentive Plan Amount
IssuanceOfCommonStockFromTheEquityIncentivePlanAmount
|
138000 | usd |
CY2021Q1 | curr |
Issuance Of Common Stock For Exercise Of Warrants Amount
IssuanceOfCommonStockForExerciseOfWarrantsAmount
|
0 | usd |
CY2021Q1 | curr |
Fair Value Of Stock Options And Restricted Stock Granted
FairValueOfStockOptionsAndRestrictedStockGranted
|
961000 | usd |
CY2021Q1 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
144000 | usd |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3171000 | usd |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
19859000 | usd |
CY2021Q2 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
243000 | usd |
CY2021Q2 | curr |
Issuance Of Common Stock From The Equity Incentive Plan Amount
IssuanceOfCommonStockFromTheEquityIncentivePlanAmount
|
-157000 | usd |
CY2021Q2 | curr |
Issuance Of Common Stock From Conversion Of Convertible Promissory Notes Amount
IssuanceOfCommonStockFromConversionOfConvertiblePromissoryNotesAmount
|
1835000 | usd |
CY2021Q2 | curr |
Fair Value Of Stock Options And Restricted Stock Granted
FairValueOfStockOptionsAndRestrictedStockGranted
|
591000 | usd |
CY2021Q2 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
143000 | usd |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1321000 | usd |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
21193000 | usd |
CY2021Q3 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
0 | usd |
CY2021Q3 | curr |
Issuance Of Common Stock From Conversion Of Convertible Promissory Notes Amount
IssuanceOfCommonStockFromConversionOfConvertiblePromissoryNotesAmount
|
1047000 | usd |
CY2021Q3 | curr |
Fair Value Of Stock Options And Restricted Stock Granted
FairValueOfStockOptionsAndRestrictedStockGranted
|
532000 | usd |
CY2021Q3 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
156000 | usd |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-4343000 | usd |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
18585000 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-11396000 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-6152000 | usd | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-6967000 | usd | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
-2683000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-18363000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-8835000 | usd | |
curr |
Loss On Disposal Of Pharmaceutical Assets And Liabilities
LossOnDisposalOfPharmaceuticalAssetsAndLiabilities
|
565000 | usd | |
curr |
Loss On Disposal Of Pharmaceutical Assets And Liabilities
LossOnDisposalOfPharmaceuticalAssetsAndLiabilities
|
0 | usd | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
7000 | usd | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
176000 | usd | |
curr |
Fair Value Of Vested Stock Options And Restricted Stock
FairValueOfVestedStockOptionsAndRestrictedStock
|
-1405000 | usd | |
curr |
Fair Value Of Vested Stock Options And Restricted Stock
FairValueOfVestedStockOptionsAndRestrictedStock
|
-2527000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
68000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-10000 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
127000 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
529000 | usd | |
us-gaap |
Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
|
61000 | usd | |
us-gaap |
Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
|
-952000 | usd | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
104000 | usd | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
25000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-1178000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
107000 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-2012000 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
3302000 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-79000 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-68000 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
95000 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-598000 | usd | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-5112000 | usd | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
752000 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
19000 | usd | |
curr |
Gain From Extinguishment Of Debt
GainFromExtinguishmentOfDebt
|
40000 | usd | |
curr |
Gain From Extinguishment Of Debt
GainFromExtinguishmentOfDebt
|
735000 | usd | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
|
513000 | usd | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
|
947000 | usd | |
us-gaap |
Minority Interest Change In Redemption Value
MinorityInterestChangeInRedemptionValue
|
-718000 | usd | |
us-gaap |
Minority Interest Change In Redemption Value
MinorityInterestChangeInRedemptionValue
|
1111000 | usd | |
us-gaap |
Tangible Asset Impairment Charges
TangibleAssetImpairmentCharges
|
4622000 | usd | |
us-gaap |
Tangible Asset Impairment Charges
TangibleAssetImpairmentCharges
|
0 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1390000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1741000 | usd | |
us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
71000 | usd | |
us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
63000 | usd | |
curr |
Bad Debt Expense
BadDebtExpense
|
0 | usd | |
curr |
Bad Debt Expense
BadDebtExpense
|
6000 | usd | |
us-gaap |
Recovery Of Direct Costs
RecoveryOfDirectCosts
|
35000 | usd | |
us-gaap |
Recovery Of Direct Costs
RecoveryOfDirectCosts
|
221000 | usd | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
108000 | usd | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-795000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-8487000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2657000 | usd | |
us-gaap |
Proceeds From Sale And Maturity Of Other Investments
ProceedsFromSaleAndMaturityOfOtherInvestments
|
13891000 | usd | |
us-gaap |
Proceeds From Sale And Maturity Of Other Investments
ProceedsFromSaleAndMaturityOfOtherInvestments
|
0 | usd | |
us-gaap |
Increase Decrease In Assets Held For Sale
IncreaseDecreaseInAssetsHeldForSale
|
0 | usd | |
us-gaap |
Increase Decrease In Assets Held For Sale
IncreaseDecreaseInAssetsHeldForSale
|
99000 | usd | |
us-gaap |
Increase Decrease In Notes Receivable Current
IncreaseDecreaseInNotesReceivableCurrent
|
0 | usd | |
us-gaap |
Increase Decrease In Notes Receivable Current
IncreaseDecreaseInNotesReceivableCurrent
|
200000 | usd | |
us-gaap |
Proceeds From Sale And Collection Of Notes Receivable
ProceedsFromSaleAndCollectionOfNotesReceivable
|
0 | usd | |
us-gaap |
Proceeds From Sale And Collection Of Notes Receivable
ProceedsFromSaleAndCollectionOfNotesReceivable
|
200000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
13891000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-99000 | usd | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
252000 | usd | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
1000000 | usd | |
curr |
Proceeds From Notes Payable Of Disposal Group
ProceedsFromNotesPayableOfDisposalGroup
|
4150000 | usd | |
curr |
Proceeds From Notes Payable Of Disposal Group
ProceedsFromNotesPayableOfDisposalGroup
|
0 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-1561000 | usd | |
CY2022Q3 | curr |
Working Capital Deficit
WorkingCapitalDeficit
|
6600000 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
16000 | usd |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1725000 | usd |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4443000 | usd |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
3129000 | usd | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
0 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
190000 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
400000 | usd | |
us-gaap |
Repayments Of Other Short Term Debt
RepaymentsOfOtherShortTermDebt
|
2243000 | usd | |
us-gaap |
Repayments Of Other Short Term Debt
RepaymentsOfOtherShortTermDebt
|
0 | usd | |
us-gaap |
Proceeds From Other Debt
ProceedsFromOtherDebt
|
38000 | usd | |
us-gaap |
Proceeds From Other Debt
ProceedsFromOtherDebt
|
0 | usd | |
us-gaap |
Repayments Of Commercial Paper
RepaymentsOfCommercialPaper
|
235000 | usd | |
us-gaap |
Repayments Of Commercial Paper
RepaymentsOfCommercialPaper
|
205000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-977000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1195000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
4427000 | usd | |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
164000 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
585000 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
102000 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
CY2022Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | usd |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
curr |
Cancellation Of Indebtedness To Buyer Of Assets Sold Non Cash Item
CancellationOfIndebtednessToBuyerOfAssetsSoldNonCashItem
|
-4150000 | usd | |
curr |
Cancellation Of Indebtedness To Buyer Of Assets Sold Non Cash Item
CancellationOfIndebtednessToBuyerOfAssetsSoldNonCashItem
|
0 | usd | |
curr |
Other Significant Noncash Transactions Consideration Received
OtherSignificantNoncashTransactionsConsiderationReceived
|
-2000000 | usd | |
curr |
Other Significant Noncash Transactions Consideration Received
OtherSignificantNoncashTransactionsConsiderationReceived
|
0 | usd | |
CY2022Q3 | us-gaap |
Retained Earnings Appropriated
RetainedEarningsAppropriated
|
-112800000 | usd |
curr |
Common Stock Issued For Conversion Of Promissory Notes And Accrued Interest
CommonStockIssuedForConversionOfPromissoryNotesAndAccruedInterest
|
666000 | usd | |
curr |
Common Stock Issued For Conversion Of Promissory Notes And Accrued Interest
CommonStockIssuedForConversionOfPromissoryNotesAndAccruedInterest
|
2881000 | usd | |
curr |
Reclassification Of Accrued Expense To Related Party Payable
ReclassificationOfAccruedExpenseToRelatedPartyPayable
|
42000 | usd | |
curr |
Reclassification Of Accrued Expense To Related Party Payable
ReclassificationOfAccruedExpenseToRelatedPartyPayable
|
0 | usd | |
us-gaap |
Basis Of Accounting
BasisOfAccounting
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”). The summary of significant accounting policies presented below is designed to assist in understanding the Company’s financial statements. Such financial statements and accompanying notes are the representations of Company’s management, who is responsible for their integrity and objectivity.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial statements and with the instructions to Form 10-Q and Article 8 of Regulation S-X of the SEC. Accordingly, they do not contain all information and footnotes required by GAAP for annual financial statements. In the opinion of the Company’s management, the accompanying unaudited condensed consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present the financial position of the Company as of September 30, 2022, and the results of operations and cash flows for the periods presented. The results of operations for the three and nine months ended September 30, 2022 and 2021, are not necessarily indicative of the operating results for the full fiscal year or any future period, given the recent completion of the Asset Sale. These unaudited condensed consolidated financial statements should be read in conjunction with the financial statements and related notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 filed with the SEC on April 1, 2022 (our “2021 Annual Report”).</p> | ||
CY2022Q3 | us-gaap |
Cash
Cash
|
4400000 | usd |
us-gaap |
Reclassifications
Reclassifications
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">Certain reclassifications have been made to prior year’s consolidated financial statements to enhance comparability with the current year’s consolidated financial statements. These reclassifications had no effect on the previously reported net loss.</p> | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The preparation of the accompanying consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reported period. Management bases these estimates and assumptions upon historical experience, existing and known circumstances, authoritative accounting pronouncements, and other factors that management believes to be reasonable. In addition, the Company has considered the potential impact of the COVID-19 pandemic, as well as certain macroeconomic factors, including inflation, rising interest rates, and recessionary pressures, on its business and operations. Although the full impact of these factors are unknown and cannot be reasonably estimated, the Company believes it has made appropriate accounting estimates and assumptions based on the facts and circumstances available as of the reporting date.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Significant areas requiring the use of management estimates include, but are not limited to, revenue recognition, the allowance for doubtful accounts, valuation of intangible assets and goodwill, depreciative and amortization useful lives, assumptions used to calculate the fair value of the contingent share consideration, stock based compensation, beneficial conversion features, warrant values, deferred taxes and the assumptions used to calculate derivative liabilities and fair values of the purchase price allocations and convertible promissory notes. Actual results could differ materially from such estimates under different assumptions or circumstances.</p> | ||
CY2022Q3 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
CY2022Q3 | curr |
Excess Im Fdic Insured Amount
ExcessImFdicInsuredAmount
|
4000000.0 | usd |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
1000 | usd |
curr |
Contract Liabilitiespolicytextblcok
ContractLiabilitiespolicytextblcok
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">Advance payments and billings in excess of revenue recognized represent contract liabilities and are recorded as deferred revenue when customers remit contractual cash payments in advance before satisfying performance obligations under contractual arrangements. Contract liabilities are derecognized when revenue is recognized, and the performance obligation is satisfied. Advance payments and billings in excess of revenue recognized are included in deferred revenue, which is classified as current or noncurrent based on the timing of when the Company expects to recognize revenue. At September 30, 2022 and December 31, 2021, we had contract liabilities of $0.4 million and $0.3 million, respectively.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">Contract liabilities is made up of the following as of September 30, 2022 and December 31, 2021 (in thousands):</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;width:100%"><tbody><tr style="height:15px"><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>September 30,</strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>2022</strong></p></td><td style="PADDING-BOTTOM: 1px;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>December 31,</strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>2021</strong></p></td><td style="PADDING-BOTTOM: 1px;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Customer deposits for commercial products</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 3px double;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 3px double;width:9%;vertical-align:bottom;text-align:right;">388</td><td style="PADDING-BOTTOM: 3px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 3px double;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 3px double;width:9%;vertical-align:bottom;text-align:right;">293</td><td style="PADDING-BOTTOM: 3px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr></tbody></table><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The following table summarizes the changes in contract liabilities during the nine months ended September 30, 2022 and year ended December 31, 2021 (in thousands):</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;width:100%"><tbody><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Balance at December 31, 2020</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">994</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 11.25pt">Additions</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">435</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 13.7pt">Customer deposits returned</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(713 </td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 13.7pt">Transfers to revenue</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(208 </td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 13.7pt">Contract liabilities held for sale</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">(215 </td><td style="PADDING-BOTTOM: 1px;width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Balance at December 31, 2021</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">293</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 13.7pt">Additions</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">26</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 13.7pt">Customer deposits returned</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(45 </td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 13.7pt">Transfers to revenue</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(84 </td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 13.7pt">Contract liabilities held for sale but not assumed </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">198</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Balance at September 30, 2022</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 3px double;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 3px double;width:9%;vertical-align:bottom;text-align:right;">388</td><td style="PADDING-BOTTOM: 3px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr></tbody></table> | ||
CY2022Q3 | us-gaap |
Deferred Revenue
DeferredRevenue
|
400000 | usd |
CY2022Q3 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
2000000.0 | usd |
us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
4700000 | usd | |
CY2021Q3 | us-gaap |
Goodwill Impairment Loss
GoodwillImpairmentLoss
|
0 | usd |
CY2022Q3 | curr |
Impairment Loss
ImpairmentLoss
|
0 | usd |
curr |
Impairment Loss
ImpairmentLoss
|
4600000 | usd | |
CY2021Q3 | curr |
Impairment Loss
ImpairmentLoss
|
0 | usd |
curr |
Contingent Consideration Liabilitiespolicytextblock
ContingentConsiderationLiabilitiespolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">Certain of the Company’s business acquisitions involve the potential for future payment of consideration to former selling stockholders in amounts determined upon the attainment of revenue and gross margin milestones from product sales. The fair value of such liabilities is determined using unobservable inputs. These inputs include the estimated amount and timing of projected cash flows and the risk-adjusted discount rate used to present value the cash flows. These obligations are referred to as contingent consideration.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">ASC 805, “Business Combinations,” requires that contingent consideration be estimated and recorded at fair value as of the acquisition date as part of the total consideration transferred. Contingent consideration is an obligation of the acquirer to transfer additional assets or equity interests to the selling stockholders in the future if certain future events occur or conditions are met, such as: (i) the attainment of product development milestones; and/or (ii) the achievement of components of earnings, such as “earn-out” provisions or percentage of future revenue.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The fair value of contingent consideration after the acquisition date is reassessed by the Company as changes in circumstances and conditions occur, with the subsequent change in fair value recorded in the consolidated statements of operations. Changes in key assumptions can materially affect the estimated fair value of contingent consideration liabilities and, accordingly, the resulting gain or loss is recorded in its unaudited condensed consolidated financial statements. See Note 19 – Business Combination for additional information.</p> | ||
CY2021Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
300000 | usd |
CY2022Q3 | curr |
Customer Deposits Current Commercial Products
CustomerDepositsCurrentCommercialProducts
|
388000 | usd |
CY2021Q4 | curr |
Customer Deposits Current Commercial Products
CustomerDepositsCurrentCommercialProducts
|
293000 | usd |
curr |
Sera Labs Revenuepolicytexkblock
SeraLabsRevenuepolicytexkblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">Sera Labs recognizes revenue as, or when, we satisfy performance obligations under a contract. We account for a contract when the parties approved the contract and are committed to perform on it, the rights of each party and the payment terms are identified, the contract has commercial substance and it is probable that we will collect substantially all of the consideration. A performance obligation is a promise in a contract to transfer a distinct good or service, or a series of distinct goods or services, to a customer. The transaction price of a contract must be allocated to each performance obligation and recognized as the performance obligation is satisfied. In essence, we recognize revenue when or as control of the promised goods or services transfer to the customer.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.35pt; TEXT-INDENT: 33.75pt; text-align:justify;">Revenue from eCommerce sales, including DTC sales, are recognized upon delivery of merchandise to the customer. We also elected to adopt the practical expedient related to shipping and handling fees which allows us to account for shipping and handling activities that occur after control of the related good transfers as fulfillment activities instead of assessing such activities as performance obligations. Therefore, shipping and handling activities are considered part of the Company’s obligation to transfer the products and therefore are recorded as direct selling expenses, as incurred. Shipping revenue is recorded upon delivery to the customer.</p> | ||
curr |
Practical Expedients And Exemptionspolicytextblock
PracticalExpedientsAndExemptionspolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The Company has elected certain practical expedients and policy elections as permitted under ASC Topic 606 as follows:</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><table cellpadding="0" style="border-spacing:0;font-size:10pt;width:100%"><tbody><tr style="height:15px"><td style="width:4%;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td><td style="width:4%;vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"><span style="font-family:symbol">·</span></p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">the Company adopted the practical expedient related to not adjusting the promised amount of consideration for the effects of a significant financing component if the period between transfer of product and customer payment is expected to be less than one year at the time of contract inception;</p></td></tr><tr style="height:15px"><td><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td><td><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td><td><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td></tr><tr style="height:15px"><td><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"><span style="font-family:symbol">·</span></p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">the Company made the accounting policy election to exclude any sales and similar taxes from the transaction price; and</p></td></tr><tr style="height:15px"><td><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td><td><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td><td><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td></tr><tr style="height:15px"><td><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"><span style="font-family:symbol">·</span></p></td><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">the Company adopted the practical expedient not to disclose the value of unsatisfied performance obligations for contracts with an original expected length of one year or less.</p></td></tr></tbody></table> | ||
curr |
Sales Taxpolicytextblock
SalesTaxpolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The transaction price is the amount of consideration to which the Company expects to be entitled in exchange for transferring the promised goods or services to a customer, excluding sales taxes. The net amount of sales tax payable to the taxation authority is included sales tax payable in the unaudited condensed consolidated balance sheets.</p> | ||
curr |
Sales Returns Discounts And Warrantiespolicytextblock
SalesReturnsDiscountsAndWarrantiespolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">Sales returns, discount and warranties are considered variable consideration under ASC 606. The Company reduces revenue for estimated future returns, discounts and warranties which may occur with distributors and retailers. When evaluating the adequacy of sales returns, discounts and warranties, the Company analyzes the following: historical credit allowances, current sell-through of inventory of the Company’s products, current trends in retail industry, changes in customer demand, acceptance of products, and other related factors.</p> | ||
curr |
Cost To Obtain A Contractpolicytextblock
CostToObtainAContractpolicytextblock
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The Company pays sales commission to its employees and outside sales representatives for contracts that they obtain relating to the wholesale sales of our products. The Company applies the optional practical expedient to immediately expense costs to obtain a contract if the amortization period of the asset that would have been recognized is one year or less. As such, sales commissions are immediately recognized as an expense and included as part of sales and marketing expenses.</p> | ||
CY2021 | curr |
Contract Liabilities Beginning Balance
ContractLiabilitiesBeginningBalance
|
994000 | usd |
CY2021 | curr |
Additions To Contract Liabilities
AdditionsToContractLiabilities
|
435000 | usd |
CY2021 | curr |
Contract Liabilities Customer Deposits Returned
ContractLiabilitiesCustomerDepositsReturned
|
-713000 | usd |
CY2021 | curr |
Contract Liabilities Transfers To Revenue
ContractLiabilitiesTransfersToRevenue
|
-208000 | usd |
CY2021 | curr |
Contract Liabilities Asset For Sale Value
ContractLiabilitiesAssetForSaleValue
|
-215000 | usd |
curr |
Contract Liabilities Beginning Balance
ContractLiabilitiesBeginningBalance
|
293000 | usd | |
curr |
Additions To Contract Liabilities
AdditionsToContractLiabilities
|
26000 | usd | |
curr |
Contract Liabilities Customer Deposits Returned
ContractLiabilitiesCustomerDepositsReturned
|
-45000 | usd | |
curr |
Contract Liabilities Transfers To Revenue
ContractLiabilitiesTransfersToRevenue
|
-84000 | usd | |
curr |
Contract Liabilities Not Assumed Amount
ContractLiabilitiesNotAssumedAmount
|
198000 | usd | |
curr |
Contract Liabilities Ending Balance
ContractLiabilitiesEndingBalance
|
388000 | usd | |
CY2022Q3 | us-gaap |
Advertising Expense
AdvertisingExpense
|
700000 | usd |
us-gaap |
Advertising Expense
AdvertisingExpense
|
1400000 | usd | |
CY2021Q3 | us-gaap |
Advertising Expense
AdvertisingExpense
|
700000 | usd |
us-gaap |
Advertising Expense
AdvertisingExpense
|
2200000 | usd | |
CY2022Q3 | us-gaap |
Other Research And Development Expense
OtherResearchAndDevelopmentExpense
|
30000.00 | usd |
us-gaap |
Other Research And Development Expense
OtherResearchAndDevelopmentExpense
|
500000 | usd | |
CY2021Q3 | us-gaap |
Other Research And Development Expense
OtherResearchAndDevelopmentExpense
|
600000 | usd |
us-gaap |
Other Research And Development Expense
OtherResearchAndDevelopmentExpense
|
1900000 | usd | |
CY2022Q3 | curr |
Valuation Allowance Percentage
ValuationAllowancePercentage
|
1 | pure |
curr |
Clawback Expected Gross Profit
ClawbackExpectedGrossProfit
|
8000000.0 | usd | |
curr |
Changes In Fair Value Of Series A Note
ChangesInFairValueOfSeriesANote
|
61000 | usd | |
curr |
Change In Fair Value Of Series B Notes
ChangeInFairValueOfSeriesBNotes
|
657000 | usd | |
curr |
Conversion Of Series B Notes
ConversionOfSeriesBNotes
|
-666000 | usd | |
CY2022Q3 | us-gaap |
Notes Payable Fair Value Disclosure
NotesPayableFairValueDisclosure
|
9984 | usd |
CY2022Q3 | curr |
Fair Value Of Contingent Stock Consideration
FairValueOfContingentStockConsideration
|
917000 | usd |
CY2022Q3 | curr |
Fair Value Of Series A Note
FairValueOfSeriesANote
|
3136000 | usd |
CY2022Q3 | curr |
Fair Value Of Series B Note
FairValueOfSeriesBNote
|
6848000 | usd |
CY2021Q4 | curr |
Fair Value Of Contingent Stock Consideration
FairValueOfContingentStockConsideration
|
1430000 | usd |
CY2021Q4 | curr |
Fair Value Of Series A Note
FairValueOfSeriesANote
|
3075000 | usd |
CY2021Q4 | curr |
Fair Value Of Series B Note
FairValueOfSeriesBNote
|
6857000 | usd |
CY2021Q4 | us-gaap |
Notes Payable Fair Value Disclosure
NotesPayableFairValueDisclosure
|
9932000 | usd |
curr |
Stock Price
StockPrice
|
0.26 | ||
CY2021 | curr |
Stock Price
StockPrice
|
0.36 | |
curr |
Conversion Price
ConversionPrice
|
1.32 | ||
CY2021 | curr |
Conversion Price
ConversionPrice
|
1.32 | |
curr |
Interest Rate
InterestRate
|
0.18 | pure | |
CY2021 | curr |
Interest Rate
InterestRate
|
0.18 | pure |
CY2022Q3 | curr |
Gain Loss From Change In Fair Value Of Series A And B Convertible Notes
GainLossFromChangeInFairValueOfSeriesAAndBConvertibleNotes
|
400000 | usd |
curr |
Gain Loss From Change In Fair Value Of Series A And B Convertible Notes
GainLossFromChangeInFairValueOfSeriesAAndBConvertibleNotes
|
700000 | usd | |
CY2021Q3 | curr |
Gain Loss From Change In Fair Value Of Series A And B Convertible Notes
GainLossFromChangeInFairValueOfSeriesAAndBConvertibleNotes
|
800000 | usd |
curr |
Gain Loss From Change In Fair Value Of Series A And B Convertible Notes
GainLossFromChangeInFairValueOfSeriesAAndBConvertibleNotes
|
1100000 | usd | |
curr |
Vested Stock Options From The Companys Equity Incentive Plan
VestedStockOptionsFromTheCompanysEquityIncentivePlan
|
3173469 | shares | |
curr |
Vested Stock Options From The Companys Equity Incentive Plan
VestedStockOptionsFromTheCompanysEquityIncentivePlan
|
3845124 | shares | |
curr |
Contingencies
Contingencies
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.7pt; TEXT-INDENT: 35.3pt; text-align:justify;">We are exposed to claims and litigation arising in the ordinary course of business and use various methods to resolve these matters in a manner that we believe serves the best interest of our stockholders and other constituents. When a loss is probable, we record an accrual based on the reasonably estimable loss or range of loss. When no point of loss is more likely than another, we record the lowest amount in the estimated range of loss and, if material, disclose the estimated range of loss. We do not record liabilities for reasonably possible loss contingencies, but do disclose a range of reasonably possible losses if they are material and we are able to estimate such a range. If we cannot provide a range of reasonably possible losses, we explain the factors that prevent us from determining such a range. Historically, adjustments to our estimates have not been material. We believe the recorded reserves in our unaudited condensed consolidated financial statements are adequate in light of the probable and estimable liabilities. We do not believe that any of these identified claims or litigation will be material to our results of operations, cash flows, or financial condition. Gain contingencies are recorded when the ultimate resolution of the contingency is resolved. </p> | ||
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2909000 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-3307000 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-11396000 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-6152000 | usd | |
CY2022Q3 | curr |
Loss From Disposal Group
LossFromDisposalGroup
|
-684000 | usd |
CY2021Q3 | curr |
Loss From Disposal Group
LossFromDisposalGroup
|
-1036000 | usd |
curr |
Loss From Disposal Group
LossFromDisposalGroup
|
-6967000 | usd | |
curr |
Loss From Disposal Group
LossFromDisposalGroup
|
-2683000 | usd | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-3593000 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-4343000 | usd |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-18363000 | usd | |
us-gaap |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
|
-8835000 | usd | |
CY2022Q3 | curr |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
70686677 | shares |
CY2021Q3 | curr |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
62174822 | shares |
curr |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
69808785 | shares | |
curr |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
49294190 | shares | |
CY2022Q3 | curr |
Common Stock And Common Stock Equivalents
CommonStockAndCommonStockEquivalents
|
70686677 | shares |
CY2021Q3 | curr |
Common Stock And Common Stock Equivalents
CommonStockAndCommonStockEquivalents
|
62174822 | shares |
curr |
Common Stock And Common Stock Equivalents
CommonStockAndCommonStockEquivalents
|
69808785 | shares | |
curr |
Common Stock And Common Stock Equivalents
CommonStockAndCommonStockEquivalents
|
49294190 | shares | |
CY2022Q3 | curr |
Continuing Operations Per Share
ContinuingOperationsPerShare
|
-0.04 | |
curr |
Continuing Operations Per Share
ContinuingOperationsPerShare
|
-0.05 | ||
CY2021Q3 | curr |
Continuing Operations Per Share
ContinuingOperationsPerShare
|
-0.16 | |
curr |
Continuing Operations Per Share
ContinuingOperationsPerShare
|
-0.12 | ||
CY2022Q3 | curr |
Disposal Group Per Share
DisposalGroupPerShare
|
-0.01 | |
curr |
Disposal Group Per Share
DisposalGroupPerShare
|
-0.02 | ||
CY2021Q3 | curr |
Disposal Group Per Share
DisposalGroupPerShare
|
-0.10 | |
curr |
Disposal Group Per Share
DisposalGroupPerShare
|
-0.05 | ||
curr |
Warrants Shares
WarrantsShares
|
615530 | shares | |
curr |
Warrants Shares
WarrantsShares
|
1565447 | shares | |
curr |
Shares To Be Issued Upon Conversion Of Convertible Payable
SharesToBeIssuedUponConversionOfConvertiblePayable
|
115047 | shares | |
curr |
Shares To Be Issued Upon Conversion Of Convertible Payable
SharesToBeIssuedUponConversionOfConvertiblePayable
|
115047 | shares | |
curr |
Anti Dilutive Shares
AntiDilutiveShares
|
3904046 | shares | |
curr |
Anti Dilutive Shares
AntiDilutiveShares
|
5525618 | shares | |
curr |
Common Stock Conversion Price
CommonStockConversionPrice
|
1.32 | ||
CY2022Q3 | curr |
Customer Billed Accounts Receivable
CustomerBilledAccountsReceivable
|
460000 | usd |
CY2021Q4 | curr |
Customer Billed Accounts Receivable
CustomerBilledAccountsReceivable
|
437000 | usd |
CY2022Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
0 | usd |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
80000 | usd |
CY2022Q3 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
460000 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
357000 | usd |
CY2022Q3 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
91000 | usd |
CY2021Q4 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
302000 | usd |
CY2022Q3 | curr |
Prepaid Deposit For Inventory
PrepaidDepositForInventory
|
0 | usd |
CY2021Q4 | curr |
Prepaid Deposit For Inventory
PrepaidDepositForInventory
|
89000 | usd |
CY2022Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
359000 | usd |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
10000 | usd |
CY2022Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
58000 | usd |
CY2021Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
46000 | usd |
CY2022Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
508000 | usd |
CY2021Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
447000 | usd |
CY2022Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
750000 | usd |
CY2021Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
730000 | usd |
CY2022Q3 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
-110000 | usd |
CY2021Q4 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
-109000 | usd |
CY2022Q3 | us-gaap |
Inventory Net
InventoryNet
|
640000 | usd |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
621000 | usd |
CY2022Q3 | us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
102000 | usd |
CY2021Q3 | us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
173000 | usd |
us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
108000 | usd | |
us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
176000 | usd | |
curr |
Consideration To Be Received From The Buyer
ConsiderationToBeReceivedFromTheBuyer
|
20000000.0 | usd | |
CY2022Q3 | curr |
Cancellation Of Indebtedness Owed By The Company To Buyer In Amount Equal
CancellationOfIndebtednessOwedByTheCompanyToBuyerInAmountEqual
|
4150000 | usd |
CY2022Q3 | curr |
Cash Reduced By Assumed Liabilities
CashReducedByAssumedLiabilities
|
41000 | usd |
CY2022Q3 | curr |
Retained Other Patents Not Included In The Asset Sale
RetainedOtherPatentsNotIncludedInTheAssetSale
|
15 | integer |
CY2022Q3 | curr |
Net Cash Received From The Asset Sales Price
NetCashReceivedFromTheAssetSalesPrice
|
20000000 | usd |
CY2022Q3 | curr |
Net Cash Received From The Asset Sales Forgiveness Of Buyer Advances
NetCashReceivedFromTheAssetSalesForgivenessOfBuyerAdvances
|
-4150000 | usd |
CY2022Q3 | curr |
Net Cash Received From The Asset Sales Holdback Secured Promissory Note
NetCashReceivedFromTheAssetSalesHoldbackSecuredPromissoryNote
|
-2000000 | usd |
CY2022Q3 | curr |
Net Cash Received From The Asset Sales Obligations Assumed By Buyer
NetCashReceivedFromTheAssetSalesObligationsAssumedByBuyer
|
-41000 | usd |
CY2022Q3 | curr |
Net Cash Received From The Asset Sales Buyers Expense To Be Paid By Seller
NetCashReceivedFromTheAssetSalesBuyersExpenseToBePaidBySeller
|
82000 | usd |
CY2022Q3 | curr |
Net Cash Received From The Asset Sales
NetCashReceivedFromTheAssetSales
|
13891000 | usd |
CY2022Q2 | us-gaap |
Liabilities Of Disposal Group Including Discontinued Operation
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation
|
4000000.0 | usd |
CY2022Q2 | us-gaap |
Disposal Group Including Discontinued Operation Accounts Payable And Accrued Liabilities
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilities
|
3400000 | usd |
CY2022Q3 | curr |
Consideration Paid For Asset Sale
ConsiderationPaidForAssetSale
|
20000000.0 | usd |
CY2022Q3 | curr |
Sales Price For Assets Sold
SalesPriceForAssetsSold
|
20000000 | usd |
CY2022Q3 | curr |
Net Book Value Of Assets Sold
NetBookValueOfAssetsSold
|
20616000 | usd |
CY2022Q3 | curr |
Net Book Value Of Liabilities Sold
NetBookValueOfLiabilitiesSold
|
-51000 | usd |
CY2022Q3 | curr |
Net Book Value Of Net Assets Sold
NetBookValueOfNetAssetsSold
|
20565000 | usd |
CY2022Q3 | curr |
Gain Loss On Sale Of Net Assets
GainLossOnSaleOfNetAssets
|
-565000 | usd |
CY2022Q2 | us-gaap |
Assets Of Disposal Group Including Discontinued Operation
AssetsOfDisposalGroupIncludingDiscontinuedOperation
|
20600000 | usd |
curr |
Additional Impairment Loss
AdditionalImpairmentLoss
|
2000000.0 | usd | |
CY2022Q2 | curr |
Estimated Costs To Sell Charged To Goodwill
EstimatedCostsToSellChargedToGoodwill
|
100000 | usd |
CY2021Q4 | curr |
Inventory Net Assets Held For Sale
InventoryNetAssetsHeldForSale
|
243000 | usd |
CY2021Q4 | curr |
Prepaid Expense And Other Assets Current Assets Held For Sale
PrepaidExpenseAndOtherAssetsCurrentAssetsHeldForSale
|
97000 | usd |
CY2021Q4 | curr |
Property Plant And Equipment Net Assets Held For Sale
PropertyPlantAndEquipmentNetAssetsHeldForSale
|
1837000 | usd |
CY2021Q4 | curr |
Finance Lease Right Of Use Asset Assets Held For Sale
FinanceLeaseRightOfUseAssetAssetsHeldForSale
|
40000 | usd |
CY2021Q4 | curr |
Goodwill Assets Held For Sale
GoodwillAssetsHeldForSale
|
9178000 | usd |
CY2021Q4 | curr |
Intangible Assets Net Excluding Goodwill Assets Held For Sale
IntangibleAssetsNetExcludingGoodwillAssetsHeldForSale
|
14401000 | usd |
CY2021Q4 | curr |
In Process Research And Development Net
InProcessResearchAndDevelopmentNet
|
329000 | usd |
CY2021Q4 | curr |
Other Assets Assets Held For Sale
OtherAssetsAssetsHeldForSale
|
35000 | usd |
CY2021Q4 | curr |
Total Assets Classified As Assets Held For Sale In The Consolidated Balance Sheet
TotalAssetsClassifiedAsAssetsHeldForSaleInTheConsolidatedBalanceSheet
|
26160000 | usd |
CY2021Q4 | curr |
Accrued Utilities Current Assets Held For Sale
AccruedUtilitiesCurrentAssetsHeldForSale
|
268000 | usd |
CY2021Q4 | curr |
Finance Lease Liability Current Assets Held For Sale
FinanceLeaseLiabilityCurrentAssetsHeldForSale
|
40000 | usd |
CY2021Q4 | curr |
Deposit Contracts Liabilities Assets Held For Sale
DepositContractsLiabilitiesAssetsHeldForSale
|
215000 | usd |
CY2021Q4 | curr |
Total Liabilities Classified As Liabilities Held For Sale In The Consolidated Balance Sheet
TotalLiabilitiesClassifiedAsLiabilitiesHeldForSaleInTheConsolidatedBalanceSheet
|
523000 | usd |
CY2022Q3 | curr |
Product Sales Net Of Discounts And Refunds Assets Held For Sale
ProductSalesNetOfDiscountsAndRefundsAssetsHeldForSale
|
0 | usd |
CY2021Q3 | curr |
Product Sales Net Of Discounts And Refunds Assets Held For Sale
ProductSalesNetOfDiscountsAndRefundsAssetsHeldForSale
|
16000 | usd |
curr |
Product Sales Net Of Discounts And Refunds Assets Held For Sale
ProductSalesNetOfDiscountsAndRefundsAssetsHeldForSale
|
108000 | usd | |
curr |
Product Sales Net Of Discounts And Refunds Assets Held For Sale
ProductSalesNetOfDiscountsAndRefundsAssetsHeldForSale
|
151000 | usd | |
CY2022Q3 | curr |
Consulting Research Development Income Assets Held For Sale
ConsultingResearchDevelopmentIncomeAssetsHeldForSale
|
0 | usd |
CY2021Q3 | curr |
Consulting Research Development Income Assets Held For Sale
ConsultingResearchDevelopmentIncomeAssetsHeldForSale
|
0 | usd |
curr |
Consulting Research Development Income Assets Held For Sale
ConsultingResearchDevelopmentIncomeAssetsHeldForSale
|
58000 | usd | |
curr |
Consulting Research Development Income Assets Held For Sale
ConsultingResearchDevelopmentIncomeAssetsHeldForSale
|
52000 | usd | |
CY2022Q3 | curr |
Shipping And Other Sales Assets Held For Sale
ShippingAndOtherSalesAssetsHeldForSale
|
0 | usd |
CY2021Q3 | curr |
Shipping And Other Sales Assets Held For Sale
ShippingAndOtherSalesAssetsHeldForSale
|
18000 | usd |
curr |
Shipping And Other Sales Assets Held For Sale
ShippingAndOtherSalesAssetsHeldForSale
|
40000 | usd | |
curr |
Shipping And Other Sales Assets Held For Sale
ShippingAndOtherSalesAssetsHeldForSale
|
57000 | usd | |
CY2022Q3 | curr |
Revenues Assets Held For Sale
RevenuesAssetsHeldForSale
|
0 | usd |
CY2021Q3 | curr |
Revenues Assets Held For Sale
RevenuesAssetsHeldForSale
|
34000 | usd |
curr |
Revenues Assets Held For Sale
RevenuesAssetsHeldForSale
|
206000 | usd | |
CY2022Q3 | us-gaap |
Sale Leaseback Transaction Accumulated Depreciation
SaleLeasebackTransactionAccumulatedDepreciation
|
4000 | usd |
curr |
Revenues Assets Held For Sale
RevenuesAssetsHeldForSale
|
260000 | usd | |
CY2022Q3 | curr |
Cost Of Goods And Services Sold Assets Held For Sale
CostOfGoodsAndServicesSoldAssetsHeldForSale
|
0 | usd |
CY2021Q3 | curr |
Cost Of Goods And Services Sold Assets Held For Sale
CostOfGoodsAndServicesSoldAssetsHeldForSale
|
75000 | usd |
curr |
Cost Of Goods And Services Sold Assets Held For Sale
CostOfGoodsAndServicesSoldAssetsHeldForSale
|
75000 | usd | |
curr |
Cost Of Goods And Services Sold Assets Held For Sale
CostOfGoodsAndServicesSoldAssetsHeldForSale
|
256000 | usd | |
CY2022Q3 | curr |
Gross Profit Loss
GrossProfitLoss
|
0 | usd |
CY2021Q3 | curr |
Gross Profit Loss
GrossProfitLoss
|
-41000 | usd |
curr |
Gross Profit Loss
GrossProfitLoss
|
131000 | usd | |
curr |
Gross Profit Loss
GrossProfitLoss
|
4000 | usd | |
CY2022Q3 | curr |
Research And Development Expense Assets Held For Sale
ResearchAndDevelopmentExpenseAssetsHeldForSale
|
28000 | usd |
CY2021Q3 | curr |
Research And Development Expense Assets Held For Sale
ResearchAndDevelopmentExpenseAssetsHeldForSale
|
601000 | usd |
curr |
Research And Development Expense Assets Held For Sale
ResearchAndDevelopmentExpenseAssetsHeldForSale
|
492000 | usd | |
CY2021Q4 | us-gaap |
Sale Leaseback Transaction Accumulated Depreciation
SaleLeasebackTransactionAccumulatedDepreciation
|
3000 | usd |
CY2022Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3000 | usd |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4000 | usd |
CY2022Q3 | us-gaap |
Depreciation
Depreciation
|
0 | usd |
us-gaap |
Depreciation
Depreciation
|
1000.000 | usd | |
CY2021Q3 | us-gaap |
Depreciation
Depreciation
|
0 | usd |
us-gaap |
Depreciation
Depreciation
|
1000.000 | usd | |
CY2021Q4 | us-gaap |
Convertible Subordinated Debt
ConvertibleSubordinatedDebt
|
11858000 | usd |
curr |
Research And Development Expense Assets Held For Sale
ResearchAndDevelopmentExpenseAssetsHeldForSale
|
1944000 | usd | |
CY2022Q3 | curr |
Selling General And Administrative Expense Assets Held For Sale
SellingGeneralAndAdministrativeExpenseAssetsHeldForSale
|
91000 | usd |
CY2021Q3 | curr |
Selling General And Administrative Expense Assets Held For Sale
SellingGeneralAndAdministrativeExpenseAssetsHeldForSale
|
394000 | usd |
curr |
Selling General And Administrative Expense Assets Held For Sale
SellingGeneralAndAdministrativeExpenseAssetsHeldForSale
|
1313000 | usd | |
curr |
Selling General And Administrative Expense Assets Held For Sale
SellingGeneralAndAdministrativeExpenseAssetsHeldForSale
|
743000 | usd | |
curr |
Loss On Disposition Assets Held For Sale
LossOnDispositionAssetsHeldForSale
|
565 | usd | |
CY2021Q3 | curr |
Loss On Disposition Assets Held For Sale
LossOnDispositionAssetsHeldForSale
|
0 | usd |
CY2022Q3 | curr |
Loss On Disposition Assets Held For Sale
LossOnDispositionAssetsHeldForSale
|
565 | usd |
curr |
Loss On Disposition Assets Held For Sale
LossOnDispositionAssetsHeldForSale
|
0 | usd | |
CY2022Q3 | curr |
Impairment Of Goodwill Assets Held For Sale
ImpairmentOfGoodwillAssetsHeldForSale
|
0 | usd |
CY2021Q3 | curr |
Impairment Of Goodwill Assets Held For Sale
ImpairmentOfGoodwillAssetsHeldForSale
|
0 | usd |
curr |
Impairment Of Goodwill Assets Held For Sale
ImpairmentOfGoodwillAssetsHeldForSale
|
4728000 | usd | |
curr |
Impairment Of Goodwill Assets Held For Sale
ImpairmentOfGoodwillAssetsHeldForSale
|
0 | usd | |
CY2022Q3 | curr |
Operating Expenses Assets Held For Sale
OperatingExpensesAssetsHeldForSale
|
684000 | usd |
CY2021Q3 | curr |
Operating Expenses Assets Held For Sale
OperatingExpensesAssetsHeldForSale
|
995000 | usd |
curr |
Operating Expenses Assets Held For Sale
OperatingExpensesAssetsHeldForSale
|
6533000 | usd | |
curr |
Operating Expenses Assets Held For Sale
OperatingExpensesAssetsHeldForSale
|
2687000 | usd | |
CY2022Q3 | curr |
Net Loss Before Income Taxes
NetLossBeforeIncomeTaxes
|
-684000 | usd |
CY2021Q3 | curr |
Net Loss Before Income Taxes
NetLossBeforeIncomeTaxes
|
-1036000 | usd |
curr |
Net Loss Before Income Taxes
NetLossBeforeIncomeTaxes
|
-6967000 | usd | |
curr |
Net Loss Before Income Taxes
NetLossBeforeIncomeTaxes
|
-2683000 | usd | |
CY2022Q3 | curr |
Income Tax Expense Benefit Assets Held For Sale
IncomeTaxExpenseBenefitAssetsHeldForSale
|
0 | usd |
CY2021Q3 | curr |
Income Tax Expense Benefit Assets Held For Sale
IncomeTaxExpenseBenefitAssetsHeldForSale
|
0 | usd |
curr |
Income Tax Expense Benefit Assets Held For Sale
IncomeTaxExpenseBenefitAssetsHeldForSale
|
0 | usd | |
curr |
Income Tax Expense Benefit Assets Held For Sale
IncomeTaxExpenseBenefitAssetsHeldForSale
|
0 | usd | |
CY2022Q3 | curr |
Net Loss
NetLoss
|
-684000 | usd |
CY2021Q3 | curr |
Net Loss
NetLoss
|
-1036000 | usd |
curr |
Net Loss
NetLoss
|
-6402000 | usd | |
curr |
Net Loss
NetLoss
|
-2683000 | usd | |
CY2022Q3 | us-gaap |
Commercial Paper
CommercialPaper
|
14984000 | usd |
CY2021Q4 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
0 | usd |
CY2020 | us-gaap |
Proceeds From Issuance Of Medium Term Notes
ProceedsFromIssuanceOfMediumTermNotes
|
1000000.0 | usd |
CY2020 | curr |
Remaining Balance Of Investor Note Amount
RemainingBalanceOfInvestorNoteAmount
|
5000000.0 | usd |
CY2020 | us-gaap |
Debt Conversion Converted Instrument Rate
DebtConversionConvertedInstrumentRate
|
0.08 | pure |
CY2022Q3 | curr |
Allowance For Doubtful Accounts Receivable1
AllowanceForDoubtfulAccountsReceivable1
|
0 | usd |
CY2021Q4 | curr |
Allowance For Doubtful Accounts Receivable1
AllowanceForDoubtfulAccountsReceivable1
|
0 | usd |
CY2022Q3 | curr |
Current Portion Of Note Receivable
CurrentPortionOfNoteReceivable
|
-2200000 | usd |
CY2021Q4 | curr |
Current Portion Of Note Receivable
CurrentPortionOfNoteReceivable
|
0 | usd |
CY2022Q3 | curr |
Notes Receivable Net Of Current Portion
NotesReceivableNetOfCurrentPortion
|
0 | usd |
CY2021Q4 | curr |
Notes Receivable Net Of Current Portion
NotesReceivableNetOfCurrentPortion
|
200000 | usd |
CY2022Q3 | us-gaap |
Goodwill Gross
GoodwillGross
|
4690000 | usd |
CY2021Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
4690000 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
3075000 | usd |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
10182000 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
-1776000 | usd |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
-2885000 | usd |
CY2022Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | usd |
CY2021Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | usd |
CY2022Q3 | us-gaap |
Exploration Expense
ExplorationExpense
|
200000 | usd |
CY2021Q3 | us-gaap |
Exploration Expense
ExplorationExpense
|
600000 | usd |
us-gaap |
Exploration Expense
ExplorationExpense
|
1400000 | usd | |
us-gaap |
Exploration Expense
ExplorationExpense
|
1700000 | usd | |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Rolling Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths
|
169000 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo
|
675000 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree
|
512000 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour
|
23000 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFive
|
18000 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseRollingAfterYearFive
|
17000 | usd |
CY2022Q3 | curr |
Finite Lived Intangible Assets Amortization Expense Rolling Thereafter
FiniteLivedIntangibleAssetsAmortizationExpenseRollingThereafter
|
133000 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1547000 | usd |
CY2021Q4 | us-gaap |
Commercial Paper
CommercialPaper
|
14932000 | usd |
CY2022Q3 | curr |
Less Investor Note Offset
LessInvestorNoteOffset
|
-5000000 | usd |
CY2021Q4 | curr |
Less Investor Note Offset
LessInvestorNoteOffset
|
-5000000 | usd |
CY2022Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
9984000 | usd |
CY2022Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
40000 | usd |
CY2021Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
40000 | usd |
CY2022Q3 | curr |
Accounts Payable Factoring
AccountsPayableFactoring
|
14000 | usd |
CY2021Q4 | curr |
Accounts Payable Factoring
AccountsPayableFactoring
|
1722000 | usd |
CY2022Q3 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
5000 | usd |
CY2021Q4 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
445000 | usd |
CY2022Q3 | curr |
Accrued Interest
AccruedInterest
|
222000 | usd |
CY2021Q4 | curr |
Accrued Interest
AccruedInterest
|
390000 | usd |
CY2022Q3 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
0 | usd |
CY2021Q4 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
178000 | usd |
CY2022Q3 | us-gaap |
Accrued Vacation Current And Noncurrent
AccruedVacationCurrentAndNoncurrent
|
60000 | usd |
CY2021Q4 | us-gaap |
Accrued Vacation Current And Noncurrent
AccruedVacationCurrentAndNoncurrent
|
173000 | usd |
CY2022Q3 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
813000 | usd |
CY2021Q4 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
243000 | usd |
CY2022Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
317000 | usd |
CY2021Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
334000 | usd |
CY2022Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1431000 | usd |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
3485000 | usd |
CY2021Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
9932000 | usd |
CY2022Q3 | curr |
Less Current Portion Of Convertible Promissory Notes At Fair Value
LessCurrentPortionOfConvertiblePromissoryNotesAtFairValue
|
-9984000 | usd |
CY2021Q4 | curr |
Less Current Portion Of Convertible Promissory Notes At Fair Value
LessCurrentPortionOfConvertiblePromissoryNotesAtFairValue
|
-9932000 | usd |
CY2022Q3 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
0 | usd |
CY2022Q3 | curr |
Loans Payables Current
LoansPayablesCurrent
|
-38000 | usd |
CY2021Q4 | curr |
Loans Payables Current
LoansPayablesCurrent
|
-235000 | usd |
CY2022Q3 | curr |
Loans Payable Non Current
LoansPayableNonCurrent
|
0 | usd |
CY2021Q4 | curr |
Loans Payable Non Current
LoansPayableNonCurrent
|
0 | usd |
CY2022Q3 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
3000.000 | usd |
us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
6000.000 | usd | |
CY2021Q3 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
1000.000 | usd |
us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
3000.000 | usd | |
CY2022Q3 | us-gaap |
Notes Payable
NotesPayable
|
0 | usd |
CY2021Q4 | us-gaap |
Notes Payable
NotesPayable
|
2877000 | usd |
CY2022Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
100000 | usd |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
100000 | usd | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
200000 | usd | |
CY2021Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
100000 | usd |
CY2022Q3 | curr |
Convertible Promissory Notes
ConvertiblePromissoryNotes
|
550000 | usd |
CY2021Q4 | curr |
Convertible Promissory Notes
ConvertiblePromissoryNotes
|
550000 | usd |
CY2022Q3 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
550000 | usd |
CY2021Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
550000 | usd |
curr |
Scheduleoffair Value Of Convertible Promissory Notes Tabletextblock
ScheduleoffairValueOfConvertiblePromissoryNotesTabletextblock
|
<table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;width:100%"><tbody><tr style="height:15px"><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>September 30,</strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>2022</strong></p></td><td style="PADDING-BOTTOM: 1px;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>December 31,</strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>2021</strong></p></td><td style="PADDING-BOTTOM: 1px;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px"><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" colspan="2" style="width:9%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" colspan="2" style="width:9%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Series A subordinated convertible note at fair value</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">3,136</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">3,074</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Series B subordinated convertible note at fair value</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">11,848</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">11,858</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 11.25pt">Total convertible promissory notes</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">14,984</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">14,932</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Less: Investor Note offset – Series B Note</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">(5,000 </td><td style="PADDING-BOTTOM: 1px;width:1%;vertical-align:bottom;white-space: nowrap;">)</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">(5,000 </td><td style="PADDING-BOTTOM: 1px;width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 11.25pt">Carrying value of convertible promissory notes at fair value</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">9,984</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">9,932</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Less: current portion of convertible promissory notes at fair value</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">(9,984 </td><td style="PADDING-BOTTOM: 1px;width:1%;vertical-align:bottom;white-space: nowrap;">)</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">(9,932 </td><td style="PADDING-BOTTOM: 1px;width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 11.25pt; text-align:justify;">Convertible promissory notes, less current portion</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">-</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">-</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr></tbody></table> | ||
CY2022Q3 | us-gaap |
Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
|
3136000 | usd |
CY2021Q4 | us-gaap |
Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
|
3074000 | usd |
CY2022Q3 | us-gaap |
Convertible Subordinated Debt
ConvertibleSubordinatedDebt
|
11848000 | usd |
us-gaap |
Debt Conversion Converted Instrument Rate
DebtConversionConvertedInstrumentRate
|
0.18 | pure | |
us-gaap |
Debt Conversion Description
DebtConversionDescription
|
The Investor will not have the right to convert any portion of the Convertible Notes, to the extent that, after giving effect to such conversion, the Investor (and other certain related parties) would beneficially own in excess of 4.99% of the shares of Common Stock outstanding immediately after giving effect to such conversion. This limit may, from time to time, be increased, up to 9.99%, or decreased | ||
curr |
Warrant Exercisable Shares
WarrantExercisableShares
|
363636 | shares | |
curr |
Description Of Debt Settlement
DescriptionOfDebtSettlement
|
If the Company is required to settle the Series A and B Notes under those terms, the settlement would be either a cash payment of approximately $4.4 million or the issuance of 12,519,597 shares of the Company’s common stock at the option of the Investor | ||
CY2022Q3 | curr |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number Bc
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumberBC
|
615530 | shares |
CY2021 | curr |
Weighted Average Remaining Contractual Life Years
WeightedAverageRemainingContractualLifeYears
|
P0Y9M | |
curr |
Number Of Warrants Exercisable Weighted Average Exercise Price
NumberOfWarrantsExercisableWeightedAverageExercisePrice
|
1.99 | ||
curr |
Number Of Warrants Exercisable
NumberOfWarrantsExercisable
|
615530 | usd | |
curr |
Weighted Average Exercise Price
WeightedAverageExercisePrice
|
1.99 | ||
CY2021Q4 | curr |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number Bc
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumberBC
|
1565447 | shares |
CY2021 | curr |
Weighted Average Exercise Price
WeightedAverageExercisePrice
|
2.18 | |
CY2021 | curr |
Number Of Warrants Exercisable
NumberOfWarrantsExercisable
|
1565447 | usd |
curr |
Weighted Average Remaining Contractual Life Years
WeightedAverageRemainingContractualLifeYears
|
P0Y7M28D | ||
CY2021 | curr |
Number Of Warrants Exercisable Weighted Average Exercise Price
NumberOfWarrantsExercisableWeightedAverageExercisePrice
|
2.18 | |
CY2022Q3 | curr |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding And Exercisable
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstandingAndExercisable
|
0 | usd |
CY2021Q4 | us-gaap |
Convertible Preferred Stock Shares Issued Upon Conversion
ConvertiblePreferredStockSharesIssuedUponConversion
|
68201900 | shares |
CY2021Q4 | curr |
Right Of Use Lease Liabilities Current
RightOfUseLeaseLiabilitiesCurrent
|
104000 | usd |
CY2022Q3 | curr |
Right Of Use Lease Liability Noncurrent
RightOfUseLeaseLiabilityNoncurrent
|
81000 | usd |
CY2021Q4 | curr |
Right Of Use Lease Liability Noncurrent
RightOfUseLeaseLiabilityNoncurrent
|
174000 | usd |
CY2022Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
199000 | usd |
CY2021Q4 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
278000 | usd |
CY2022Q3 | curr |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstand And Exercisableing Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandAndExercisableingIntrinsicValue
|
0 | usd |
us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
1100000 | usd | |
CY2022Q3 | curr |
Compensation Expense To Restricted Shares
CompensationExpenseToRestrictedShares
|
200000 | usd |
CY2021Q3 | curr |
Compensation Expense To Restricted Shares
CompensationExpenseToRestrictedShares
|
900000 | usd |
curr |
Compensation Expense To Restricted Shares
CompensationExpenseToRestrictedShares
|
500000 | usd | |
curr |
Compensation Expense To Restricted Shares
CompensationExpenseToRestrictedShares
|
1200000 | usd | |
curr |
Schedule Of Nonvested Restricted Award Shares
ScheduleOfNonvestedRestrictedAwardShares
|
<table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;width:100%"><tbody><tr style="height:15px"><td><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>Restricted</strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>Stock Shares</strong></p></td><td style="PADDING-BOTTOM: 1px;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>Weighted Average Grant Date</strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>Fair Value</strong></p></td><td style="PADDING-BOTTOM: 1px;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Non-vested, December 31, 2020</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">50,000</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">1.60</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Granted</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">338,443</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">1.20</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Vested</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(338,443 </td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">1.26</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Forfeited/Expired</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">-</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">-</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Non-vested, December 31, 2021</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">-</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"/><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">-</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Granted</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">921,664</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">0.31</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Vested</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">(921,664 </td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">)</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">0.31</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Forfeited/Expired</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">-</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">-</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Non-vested, September 30, 2022</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"/><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">-</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">-</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr></tbody></table> | ||
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q3 | us-gaap |
Convertible Preferred Stock Shares Issued Upon Conversion
ConvertiblePreferredStockSharesIssuedUponConversion
|
71376799 | shares |
CY2020Q4 | curr |
Payment Of Upfront Payment In Cash
PaymentOfUpfrontPaymentInCash
|
1000000.0 | usd |
curr |
Closing Merger Consideration Shares
ClosingMergerConsiderationShares
|
6909091 | shares | |
curr |
Contingent Consideration Shares Clawback Shares
ContingentConsiderationSharesClawbackShares
|
5988024 | shares | |
CY2020Q4 | curr |
Potential Shares To Be Issued During Period
PotentialSharesToBeIssuedDuringPeriod
|
5988024 | shares |
CY2020Q4 | curr |
Business Combination Contingent Shares Fair Value Amount
BusinessCombinationContingentSharesFairValueAmount
|
3200000 | usd |
CY2021 | curr |
Fair Value Of Contingent Share Consideration Assets Fair Value
FairValueOfContingentShareConsiderationAssetsFairValue
|
1430000 | usd |
curr |
Fair Value Contingent Share Consideration Assets Fair Value Disclosure Amount
FairValueContingentShareConsiderationAssetsFairValueDisclosureAmount
|
917000 | usd | |
curr |
Fair Value Contingent Share Consideration Fair Value Net Change In Fair Value Amount
FairValueContingentShareConsiderationFairValueNetChangeInFairValueAmount
|
-513000 | usd | |
curr |
Weighted Average Discount Rate In Percentage
WeightedAverageDiscountRateInPercentage
|
0.1130 | pure | |
curr |
Schedule Of Future Lease Paymentstabletextblock
ScheduleOfFutureLeasePaymentstabletextblock
|
<table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;width:100%"><tbody><tr style="height:15px"><td style="BORDER-BOTTOM: 1px solid;vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px"><strong>Years</strong></p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" colspan="2" style="width:9%;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px;text-indent:11.25pt">2022 (remaining)</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">33</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px;text-indent:11.25pt">2023</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">138</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px;text-indent:11.25pt">2024</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">46</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Undiscounted cash flow</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">217</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Effects of discounting</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">(18 </td><td style="PADDING-BOTTOM: 1px;width:1%;vertical-align:bottom;white-space: nowrap;">)</td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Lease liabilities recognized</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: 1px solid;width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="BORDER-BOTTOM: 1px solid;width:9%;vertical-align:bottom;text-align:right;">199</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr></tbody></table> | ||
CY2022Q3 | us-gaap |
Lessor Operating Lease Payments To Be Received Remainder Of Fiscal Year
LessorOperatingLeasePaymentsToBeReceivedRemainderOfFiscalYear
|
33000 | usd |
CY2022Q3 | us-gaap |
Lessor Operating Lease Payments To Be Received Next Twelve Months
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths
|
138000 | usd |
CY2022Q3 | us-gaap |
Lessor Operating Lease Payments To Be Received Two Years
LessorOperatingLeasePaymentsToBeReceivedTwoYears
|
46000 | usd |
CY2022Q3 | curr |
Lessor Operating Lease Payments Undiscounted Cash Flow
LessorOperatingLeasePaymentsUndiscountedCashFlow
|
217000 | usd |
CY2022Q3 | us-gaap |
Other Commitment
OtherCommitment
|
18000 | usd |
CY2022Q3 | us-gaap |
Lessor Operating Lease Payments To Be Received
LessorOperatingLeasePaymentsToBeReceived
|
199000 | usd |
CY2022Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
186000 | usd |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
257000 | usd |
CY2022Q3 | curr |
Right Of Use Lease Liabilities Current
RightOfUseLeaseLiabilitiesCurrent
|
118000 | usd |
curr |
Weighted Average Remaining Lease Term Operating Lease
WeightedAverageRemainingLeaseTermOperatingLease
|
P1Y6M29D | ||
CY2021 | curr |
Weighted Average Remaining Lease Term Operating Lease
WeightedAverageRemainingLeaseTermOperatingLease
|
P2Y3M14D | |
CY2021Q4 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.1130 | pure |
CY2022Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.1130 | pure |