2023 Q4 Form 10-Q Financial Statement
#000147793223008419 Filed on November 14, 2023
Income Statement
Concept | 2023 Q4 | 2023 Q3 |
---|---|---|
Revenue | $1.122M | $1.015M |
YoY Change | -43.11% | |
Cost Of Revenue | $421.0K | $278.0K |
YoY Change | -21.91% | |
Gross Profit | $701.0K | $737.0K |
YoY Change | -48.39% | |
Gross Profit Margin | 62.48% | 72.61% |
Selling, General & Admin | $1.670M | $2.291M |
YoY Change | -36.57% | |
% of Gross Profit | 238.23% | 310.85% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $21.00K | $1.000K |
YoY Change | ||
% of Gross Profit | 3.0% | 0.14% |
Operating Expenses | $1.455M | $2.309M |
YoY Change | -41.29% | |
Operating Profit | -$754.0K | -$1.572M |
YoY Change | -37.27% | |
Interest Expense | -$6.000K | $15.00K |
YoY Change | 150.0% | |
% of Operating Profit | ||
Other Income/Expense, Net | -$397.0K | -$652.0K |
YoY Change | 61.79% | |
Pretax Income | -$21.00K | -$2.224M |
YoY Change | -23.55% | |
Income Tax | $3.000K | $0.00 |
% Of Pretax Income | ||
Net Earnings | -$24.00K | -$2.224M |
YoY Change | -38.1% | |
Net Earnings / Revenue | -2.14% | -219.11% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | $0.00 | -$0.03 |
COMMON SHARES | ||
Basic Shares Outstanding | 73.20M shares | 71.70M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2023 Q4 | 2023 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $49.00K | $189.0K |
YoY Change | -95.75% | |
Cash & Equivalents | $49.00K | $189.0K |
Short-Term Investments | ||
Other Short-Term Assets | $69.00K | $55.00K |
YoY Change | 18.97% | -5.17% |
Inventory | $199.0K | $220.0K |
Prepaid Expenses | $33.00K | $6.000K |
Receivables | $443.0K | $145.0K |
Other Receivables | $979.0K | $1.293M |
Total Short-Term Assets | $1.956M | $1.976M |
YoY Change | -67.0% | -76.05% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.000K | $2.000K |
YoY Change | 0.0% | -33.33% |
Goodwill | ||
YoY Change | ||
Intangibles | $227.0K | |
YoY Change | -6.97% | |
Long-Term Investments | $264.0K | $411.0K |
YoY Change | 90.28% | |
Other Assets | $36.00K | $36.00K |
YoY Change | -49.3% | |
Total Long-Term Assets | $651.0K | $845.0K |
YoY Change | -29.7% | -87.41% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.956M | $1.976M |
Total Long-Term Assets | $651.0K | $845.0K |
Total Assets | $2.607M | $2.821M |
YoY Change | -61.96% | -81.15% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $2.452M | $1.571M |
YoY Change | 130.23% | -3.62% |
Accrued Expenses | $1.342M | $1.691M |
YoY Change | -15.33% | 18.17% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $139.0K | $577.0K |
YoY Change | -1.87% | |
Long-Term Debt Due | $8.099M | $7.849M |
YoY Change | -21.38% | |
Total Short-Term Liabilities | $12.49M | $12.79M |
YoY Change | -10.21% | -15.06% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | -100.0% | |
Total Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | -100.0% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $12.49M | $12.79M |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $12.49M | $12.79M |
YoY Change | -10.5% | -15.51% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$123.4M | -$123.4M |
YoY Change | 2.87% | 9.37% |
Common Stock | $78.00K | $73.00K |
YoY Change | 9.86% | 2.82% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | -$9.886M | -$9.968M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.607M | $2.821M |
YoY Change | -61.96% | -81.15% |
Cashflow Statement
Concept | 2023 Q4 | 2023 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$24.00K | -$2.224M |
YoY Change | -38.1% | |
Depreciation, Depletion And Amortization | $21.00K | $1.000K |
YoY Change | ||
Cash From Operating Activities | -$524.0K | -$721.0K |
YoY Change | -85.34% | |
INVESTING ACTIVITIES | ||
Capital Expenditures | $3.000K | $7.000K |
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $275.0K | $750.0K |
YoY Change | -94.6% | |
Cash From Investing Activities | $272.0K | $743.0K |
YoY Change | -94.65% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 112.0K | -8.000K |
YoY Change | -99.83% | |
NET CHANGE | ||
Cash From Operating Activities | -524.0K | -721.0K |
Cash From Investing Activities | 272.0K | 743.0K |
Cash From Financing Activities | 112.0K | -8.000K |
Net Change In Cash | -140.0K | 14.00K |
YoY Change | -99.68% | |
FREE CASH FLOW | ||
Cash From Operating Activities | -$524.0K | -$721.0K |
Capital Expenditures | $3.000K | $7.000K |
Free Cash Flow | -$527.0K | -$728.0K |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Depreciation
Depreciation
|
1000 | usd | |
us-gaap |
Depreciation
Depreciation
|
1000 | usd | |
CY2023Q3 | curr |
Working Capital Deficit
WorkingCapitalDeficit
|
10800000 | usd |
CY2022Q3 | us-gaap |
Advertising Expense
AdvertisingExpense
|
724000 | usd |
CY2022Q4 | us-gaap |
Deposit Contracts Liabilities
DepositContractsLiabilities
|
495000 | usd |
curr |
Clawback Expected Gross Profit
ClawbackExpectedGrossProfit
|
8000000.0 | usd | |
CY2023Q3 | curr |
Fair Value Of Contingent Stock Consideration
FairValueOfContingentStockConsideration
|
570000 | usd |
CY2023Q3 | curr |
Fair Value Of Series A Note
FairValueOfSeriesANote
|
4455000 | usd |
CY2023Q3 | curr |
Fair Value Of Series B Note
FairValueOfSeriesBNote
|
3394000 | usd |
CY2022Q4 | curr |
Fair Value Of Contingent Stock Consideration
FairValueOfContingentStockConsideration
|
860000 | usd |
CY2022Q4 | curr |
Fair Value Of Series A Note
FairValueOfSeriesANote
|
5221000 | usd |
CY2022Q4 | curr |
Fair Value Of Series B Note
FairValueOfSeriesBNote
|
3959000 | usd |
CY2022Q4 | us-gaap |
Notes Payable Fair Value Disclosure
NotesPayableFairValueDisclosure
|
9180000 | usd |
curr |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
71717296 | shares | |
curr |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
69808785 | shares | |
CY2022 | curr |
Stock Price
StockPrice
|
0.25 | |
curr |
Conversion Price
ConversionPrice
|
1.32 | ||
CY2022 | curr |
Conversion Price
ConversionPrice
|
1.32 | |
CY2022 | curr |
Interest Rate
InterestRate
|
0.180 | pure |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2224000 | usd |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2909000 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-3420000 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-11396000 | usd | |
CY2023Q3 | curr |
Loss From Disposal Group
LossFromDisposalGroup
|
0 | usd |
CY2022Q3 | curr |
Loss From Disposal Group
LossFromDisposalGroup
|
-684000 | usd |
curr |
Loss From Disposal Group
LossFromDisposalGroup
|
0 | usd | |
curr |
Loss From Disposal Group
LossFromDisposalGroup
|
-6967000 | usd | |
CY2023Q3 | curr |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
72231926 | shares |
CY2022Q3 | curr |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
70686677 | shares |
CY2022Q3 | curr |
Continuing Operations Per Share
ContinuingOperationsPerShare
|
-0.04 | |
curr |
Continuing Operations Per Share
ContinuingOperationsPerShare
|
-0.05 | ||
curr |
Vested Stock Options From The Companys Equity Incentive Plan
VestedStockOptionsFromTheCompanysEquityIncentivePlan
|
1373946 | shares | |
curr |
Vested Stock Options From The Companys Equity Incentive Plan
VestedStockOptionsFromTheCompanysEquityIncentivePlan
|
3173469 | shares | |
curr |
Warrants Shares
WarrantsShares
|
312500 | shares | |
curr |
Warrants Shares
WarrantsShares
|
615530 | shares | |
curr |
Shares To Be Issued Upon Conversion Of Convertible Payable
SharesToBeIssuedUponConversionOfConvertiblePayable
|
618327 | shares | |
curr |
Shares To Be Issued Upon Conversion Of Convertible Payable
SharesToBeIssuedUponConversionOfConvertiblePayable
|
584994 | shares | |
CY2022Q4 | curr |
Customer Billed Accounts Receivable
CustomerBilledAccountsReceivable
|
232000 | usd |
CY2023Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
0 | usd |
CY2022Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
0 | usd |
CY2023Q3 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
145000 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
232000 | usd |
CY2023Q3 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
68000 | usd |
CY2022Q4 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
207000 | usd |
CY2023Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
6000 | usd |
CY2022Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
176000 | usd |
CY2023Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
55000 | usd |
CY2022Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
58000 | usd |
CY2023Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
129000 | usd |
CY2022Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
441000 | usd |
CY2023Q3 | curr |
Inventory Packaging Components
InventoryPackagingComponents
|
70000 | usd |
CY2023Q3 | us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
43 | usd |
us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
78000 | usd | |
CY2022Q3 | us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
0 | usd |
CY2022Q3 | curr |
Cancellation Of Indebtedness Owed By The Company To Buyer In Amount Equal
CancellationOfIndebtednessOwedByTheCompanyToBuyerInAmountEqual
|
4150000 | usd |
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 |
CY2022Q3 | curr |
Sales Price For Assets Sold
SalesPriceForAssetsSold
|
20000000 | usd |
CY2022Q2 | curr |
Estimated Costs To Sell Charged To Goodwill
EstimatedCostsToSellChargedToGoodwill
|
100000 | usd |
CY2023Q3 | curr |
Product Sales Net Of Discounts And Refunds Assets Held For Sale
ProductSalesNetOfDiscountsAndRefundsAssetsHeldForSale
|
0 | usd |
CY2022Q3 | curr |
Product Sales Net Of Discounts And Refunds Assets Held For Sale
ProductSalesNetOfDiscountsAndRefundsAssetsHeldForSale
|
0 | usd |
curr |
Product Sales Net Of Discounts And Refunds Assets Held For Sale
ProductSalesNetOfDiscountsAndRefundsAssetsHeldForSale
|
0 | usd | |
curr |
Product Sales Net Of Discounts And Refunds Assets Held For Sale
ProductSalesNetOfDiscountsAndRefundsAssetsHeldForSale
|
108 | usd | |
CY2023Q3 | curr |
Consulting Research Development Incomeassetsheldforsale
ConsultingResearchDevelopmentIncomeassetsheldforsale
|
0 | usd |
CY2022Q3 | curr |
Consulting Research Development Incomeassetsheldforsale
ConsultingResearchDevelopmentIncomeassetsheldforsale
|
0 | usd |
curr |
Consulting Research Development Incomeassetsheldforsale
ConsultingResearchDevelopmentIncomeassetsheldforsale
|
0 | usd | |
curr |
Consulting Research Development Incomeassetsheldforsale
ConsultingResearchDevelopmentIncomeassetsheldforsale
|
58 | usd | |
CY2023Q3 | curr |
Shipping And Other Sales Assets Held For Sale
ShippingAndOtherSalesAssetsHeldForSale
|
0 | usd |
CY2022Q3 | curr |
Shipping And Other Sales Assets Held For Sale
ShippingAndOtherSalesAssetsHeldForSale
|
0 | usd |
curr |
Shipping And Other Sales Assets Held For Sale
ShippingAndOtherSalesAssetsHeldForSale
|
0 | usd | |
curr |
Shipping And Other Sales Assets Held For Sale
ShippingAndOtherSalesAssetsHeldForSale
|
40 | usd | |
CY2023Q3 | curr |
Revenues Assets Held For Sale
RevenuesAssetsHeldForSale
|
0 | usd |
CY2022Q3 | curr |
Revenues Assets Held For Sale
RevenuesAssetsHeldForSale
|
0 | usd |
curr |
Revenues Assets Held For Sale
RevenuesAssetsHeldForSale
|
0 | usd | |
curr |
Revenues Assets Held For Sale
RevenuesAssetsHeldForSale
|
206 | usd | |
CY2023Q3 | curr |
Cost Of Goods And Services Sold Assets Held For Sale
CostOfGoodsAndServicesSoldAssetsHeldForSale
|
0 | usd |
CY2022Q3 | curr |
Cost Of Goods And Services Sold Assets Held For Sale
CostOfGoodsAndServicesSoldAssetsHeldForSale
|
0 | usd |
curr |
Cost Of Goods And Services Sold Assets Held For Sale
CostOfGoodsAndServicesSoldAssetsHeldForSale
|
0 | usd | |
curr |
Cost Of Goods And Services Sold Assets Held For Sale
CostOfGoodsAndServicesSoldAssetsHeldForSale
|
75 | usd | |
CY2023Q3 | curr |
Gross Profit Loss
GrossProfitLoss
|
0 | usd |
curr |
Gross Profit Loss
GrossProfitLoss
|
131 | usd | |
CY2023Q3 | curr |
Research And Development Expense Assets Held For Sale
ResearchAndDevelopmentExpenseAssetsHeldForSale
|
0 | usd |
CY2022Q3 | curr |
Research And Development Expense Assets Held For Sale
ResearchAndDevelopmentExpenseAssetsHeldForSale
|
28 | usd |
CY2022Q3 | curr |
Impairment Of Goodwill Assets Held For Sale
ImpairmentOfGoodwillAssetsHeldForSale
|
0 | usd |
curr |
Impairment Of Goodwill Assets Held For Sale
ImpairmentOfGoodwillAssetsHeldForSale
|
0 | usd | |
curr |
Impairment Of Goodwill Assets Held For Sale
ImpairmentOfGoodwillAssetsHeldForSale
|
4728 | usd | |
CY2023Q3 | curr |
Operating Expenses Assets Held For Sale
OperatingExpensesAssetsHeldForSale
|
0 | usd |
CY2022Q3 | curr |
Operating Expenses Assets Held For Sale
OperatingExpensesAssetsHeldForSale
|
684 | usd |
curr |
Operating Expenses Assets Held For Sale
OperatingExpensesAssetsHeldForSale
|
0 | usd | |
curr |
Operating Expenses Assets Held For Sale
OperatingExpensesAssetsHeldForSale
|
7098 | usd | |
CY2023Q3 | curr |
Net Loss Before Income Taxes
NetLossBeforeIncomeTaxes
|
0 | usd |
CY2022Q3 | curr |
Net Loss Before Income Taxes
NetLossBeforeIncomeTaxes
|
-684 | usd |
curr |
Net Loss Before Income Taxes
NetLossBeforeIncomeTaxes
|
0 | usd | |
curr |
Net Loss Before Income Taxes
NetLossBeforeIncomeTaxes
|
-6967 | usd | |
CY2023Q3 | curr |
Income Tax Expense Benefit Assets Held For Sale
IncomeTaxExpenseBenefitAssetsHeldForSale
|
0 | usd |
CY2022Q3 | 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 | |
CY2023Q3 | curr |
Net Loss
NetLoss
|
0 | usd |
CY2022Q3 | curr |
Net Loss
NetLoss
|
-684 | usd |
curr |
Net Loss
NetLoss
|
0 | usd | |
curr |
Net Loss
NetLoss
|
-6967 | usd | |
CY2023Q3 | us-gaap |
Sale Leaseback Transaction Accumulated Depreciation
SaleLeasebackTransactionAccumulatedDepreciation
|
6000 | usd |
CY2022Q4 | us-gaap |
Sale Leaseback Transaction Accumulated Depreciation
SaleLeasebackTransactionAccumulatedDepreciation
|
4000 | usd |
CY2023Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2000 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4000 | usd |
CY2023Q3 | us-gaap |
Depreciation
Depreciation
|
1000 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour
|
19000 | usd |
CY2022Q4 | curr |
Allowance For Doubtful Accounts Receivable1
AllowanceForDoubtfulAccountsReceivable1
|
0 | usd |
CY2023Q3 | curr |
Less Current Portion Of Notes Receivable
LessCurrentPortionOfNotesReceivable
|
-1250000 | usd |
CY2022Q4 | curr |
Less Current Portion Of Notes Receivable
LessCurrentPortionOfNotesReceivable
|
-2000000 | usd |
CY2022Q4 | curr |
Notes Receivable Net Of Current Portion
NotesReceivableNetOfCurrentPortion
|
0 | usd |
CY2023Q3 | curr |
Notes Receivable Net Of Current Portion
NotesReceivableNetOfCurrentPortion
|
0 | usd |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
406000 | usd |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
-91000 | usd |
CY2023Q3 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
317000 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Rolling Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths
|
20000 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo
|
68000 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree
|
34000 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseRollingAfterYearFive
|
17000 | usd |
CY2023Q3 | curr |
Investment In Biopharmaceutical Research Company
InvestmentInBiopharmaceuticalResearchCompany
|
213000 | usd |
CY2023Q3 | us-gaap |
Investments
Investments
|
411000 | usd |
CY2022Q4 | us-gaap |
Investments
Investments
|
411000 | usd |
CY2023Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
421000 | usd |
CY2022Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
421000 | usd |
CY2023Q3 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
542000 | usd |
CY2022Q4 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
551000 | usd |
CY2023Q3 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
266000 | usd |
CY2022Q4 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
233000 | usd |
CY2023Q3 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
146000 | usd |
CY2022Q4 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
82000 | usd |
CY2023Q3 | us-gaap |
Accrued Vacation Current And Noncurrent
AccruedVacationCurrentAndNoncurrent
|
89000 | usd |
CY2022Q4 | us-gaap |
Accrued Vacation Current And Noncurrent
AccruedVacationCurrentAndNoncurrent
|
64000 | usd |
CY2023Q3 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
304000 | usd |
CY2022Q4 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
217000 | usd |
CY2023Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
344000 | usd |
CY2022Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
331000 | usd |
CY2023Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1691000 | usd |
CY2022Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1478000 | usd |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
33000 | usd | |
curr |
Interest Expense To Related Party Payables
InterestExpenseToRelatedPartyPayables
|
111000 | usd | |
CY2023Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
27000 | usd |
CY2022Q4 | curr |
Loan Payable Less Current Portion
LoanPayableLessCurrentPortion
|
0 | usd |
CY2023Q3 | curr |
Loan Payable Less Current Portion
LoanPayableLessCurrentPortion
|
0 | usd |
CY2022Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
161000 | usd |
CY2023Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
1000 | usd |
CY2022Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
2000 | usd |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
5000 | usd | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
11000 | usd | |
CY2023Q3 | curr |
Convertible Promissory Notes
ConvertiblePromissoryNotes
|
550000 | usd |
CY2022Q4 | curr |
Convertible Promissory Notes
ConvertiblePromissoryNotes
|
550000 | usd |
CY2023Q3 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
550000 | usd |
CY2022Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
550000 | usd |
CY2023Q3 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
11000 | usd |
CY2022Q3 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
11000 | usd |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
33000 | usd | |
CY2022Q4 | us-gaap |
Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
|
5221000 | usd |
CY2023Q3 | us-gaap |
Convertible Subordinated Debt
ConvertibleSubordinatedDebt
|
3394000 | usd |
CY2022Q4 | us-gaap |
Convertible Subordinated Debt
ConvertibleSubordinatedDebt
|
3959000 | usd |
CY2023Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
7849000 | usd |
CY2023Q3 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
0 | usd |
CY2022Q4 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
0 | usd |
CY2020 | curr |
Remaining Balance Of Investor Note Amount
RemainingBalanceOfInvestorNoteAmount
|
5000000.0 | usd |
us-gaap |
Debt Conversion Converted Instrument Rate
DebtConversionConvertedInstrumentRate
|
0.18 | pure | |
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 (i) a cash payment of approximately $8.1 million, or (ii) the issuance of 3,765,561 shares of the Company’s common stock plus a cash payment of approximately $7.8 million, at the option of the Investor | ||
curr |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding And Exercisable
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstandingAndExercisable
|
0 | usd | |
CY2023Q3 | curr |
Right Of Use Lease Liabilities Noncurrent
RightOfUseLeaseLiabilitiesNoncurrent
|
0 | usd |
CY2022Q4 | curr |
Right Of Use Lease Liabilities Noncurrent
RightOfUseLeaseLiabilitiesNoncurrent
|
46000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
78000 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
170000 | usd |
curr |
Weighted Average Remaining Lease Term Operating Leases
WeightedAverageRemainingLeaseTermOperatingLeases
|
P0Y6M29D | ||
CY2022 | curr |
Weighted Average Remaining Lease Term Operating Leases
WeightedAverageRemainingLeaseTermOperatingLeases
|
P1Y3M14D | |
CY2023Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.1130 | pure |
CY2022Q4 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.1130 | pure |
CY2023Q3 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
31000 | usd |
CY2022Q3 | us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
30000 | usd |
us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
92000 | usd | |
us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
91000 | usd | |
CY2023Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.1130 | pure |
CY2023Q3 | us-gaap |
Lessor Operating Lease Payments To Be Received Next Twelve Months
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths
|
35000 | usd |
CY2023Q3 | us-gaap |
Lessor Operating Lease Payments To Be Received Two Years
LessorOperatingLeasePaymentsToBeReceivedTwoYears
|
46000 | usd |
CY2023Q3 | curr |
Lessor Operating Lease Payments Undiscounted Cash Flow
LessorOperatingLeasePaymentsUndiscountedCashFlow
|
81000 | usd |
CY2023Q3 | us-gaap |
Other Commitment
OtherCommitment
|
3000 | usd |
CY2023Q3 | us-gaap |
Lessor Operating Lease Payments To Be Received
LessorOperatingLeasePaymentsToBeReceived
|
78000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
79000 | usd |
CY2022Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
160000 | usd |
CY2023Q3 | curr |
Right Of Use Lease Liabilities Current
RightOfUseLeaseLiabilitiesCurrent
|
78000 | usd |
curr |
Disposal Group Per Share
DisposalGroupPerShare
|
-0.10 | ||
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
|
2023 | ||
dei |
Security12g Title
Security12gTitle
|
Common stock, par value $0.001 | ||
dei |
Trading Symbol
TradingSymbol
|
AVRW | ||
CY2023Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
73195429 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
71426801 | shares |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2023-09-30 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
000-55908 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
AVENIR WELLNESS SOLUTIONS, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
90-1504639 | ||
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 |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
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 | ||
CY2023Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
73202929 | shares |
CY2023Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
189000 | usd |
CY2022Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2943000 | usd |
CY2023Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
145000 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
232000 | usd |
CY2023Q3 | us-gaap |
Inventory Net
InventoryNet
|
220000 | usd |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
145000 | usd |
CY2023Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
129000 | usd |
CY2022Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
441000 | usd |
CY2023Q3 | us-gaap |
Nontrade Receivables Current
NontradeReceivablesCurrent
|
1250000 | usd |
CY2022Q4 | us-gaap |
Nontrade Receivables Current
NontradeReceivablesCurrent
|
2000000 | usd |
CY2023Q3 | curr |
Related Party Transaction Due From Related Party Current
RelatedPartyTransactionDueFromRelatedPartyCurrent
|
43000 | usd |
CY2022Q4 | curr |
Related Party Transaction Due From Related Party Current
RelatedPartyTransactionDueFromRelatedPartyCurrent
|
167000 | usd |
CY2023Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1976000 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
5928000 | usd |
CY2023Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2000 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
79000 | usd |
CY2022Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
160000 | usd |
CY2023Q3 | us-gaap |
Investments
Investments
|
411000 | usd |
CY2022Q4 | us-gaap |
Investments
Investments
|
411000 | usd |
CY2023Q3 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
317000 | usd |
CY2022Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
315000 | usd |
CY2023Q3 | us-gaap |
Other Assets
OtherAssets
|
36000 | usd |
CY2022Q4 | us-gaap |
Other Assets
OtherAssets
|
36000 | usd |
CY2023Q3 | us-gaap |
Assets
Assets
|
2821000 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
6854000 | usd |
CY2023Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1571000 | usd |
CY2022Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1065000 | usd |
CY2023Q3 | us-gaap |
Accrued Utilities Current
AccruedUtilitiesCurrent
|
1691000 | usd |
CY2022Q4 | us-gaap |
Accrued Utilities Current
AccruedUtilitiesCurrent
|
1478000 | usd |
CY2023Q3 | curr |
Operating Lease Liabilitycurrent
OperatingLeaseLiabilitycurrent
|
78000 | usd |
CY2022Q4 | curr |
Operating Lease Liabilitycurrent
OperatingLeaseLiabilitycurrent
|
124000 | usd |
CY2023Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
27000 | usd |
CY2022Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
161000 | usd |
CY2023Q3 | curr |
Convertible Promissory Notes
ConvertiblePromissoryNotes
|
550000 | usd |
CY2022Q4 | curr |
Convertible Promissory Notes
ConvertiblePromissoryNotes
|
550000 | usd |
CY2023Q3 | curr |
Fair Value Of Convertible Promissory Notes
FairValueOfConvertiblePromissoryNotes
|
7849000 | usd |
CY2022Q4 | curr |
Fair Value Of Convertible Promissory Notes
FairValueOfConvertiblePromissoryNotes
|
9180000 | usd |
CY2023Q3 | us-gaap |
Deferred Revenue
DeferredRevenue
|
453000 | usd |
CY2022Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
495000 | usd |
CY2023Q3 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
570000 | usd |
CY2022Q4 | us-gaap |
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
|
860000 | usd |
CY2023Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
12789000 | usd |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
13913000 | usd |
CY2023Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
0 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
46000 | usd |
CY2023Q3 | us-gaap |
Liabilities
Liabilities
|
12789000 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
13959000 | usd |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
CY2023Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
73195429 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
71426801 | shares |
CY2023Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
73000 | usd |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
71000 | usd |
CY2023Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
113026000 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
112471000 | usd |
CY2023Q3 | us-gaap |
Common Unit Issuance Value
CommonUnitIssuanceValue
|
308000 | usd |
CY2022Q4 | us-gaap |
Common Unit Issuance Value
CommonUnitIssuanceValue
|
308000 | usd |
CY2023Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-123375000 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-119955000 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-9968000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-7105000 | usd |
CY2023Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2821000 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6854000 | usd |
CY2023Q3 | curr |
Product Sales Net Of Discounts And Refunds
ProductSalesNetOfDiscountsAndRefunds
|
1015000 | usd |
CY2022Q3 | curr |
Product Sales Net Of Discounts And Refunds
ProductSalesNetOfDiscountsAndRefunds
|
1784000 | usd |
curr |
Product Sales Net Of Discounts And Refunds
ProductSalesNetOfDiscountsAndRefunds
|
3225000 | usd | |
curr |
Product Sales Net Of Discounts And Refunds
ProductSalesNetOfDiscountsAndRefunds
|
3983000 | usd | |
CY2023Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
278000 | usd |
CY2022Q3 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
356000 | usd |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
817000 | usd | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
843000 | usd | |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
737000 | usd |
CY2022Q3 | us-gaap |
Gross Profit
GrossProfit
|
1428000 | usd |
us-gaap |
Gross Profit
GrossProfit
|
2408000 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
3140000 | usd | |
CY2023Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
2291000 | usd |
CY2022Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3610000 | usd |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
7450000 | usd | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
9454000 | usd | |
CY2023Q3 | curr |
Change In Fair Value Of Contingent Stock Consideration
ChangeInFairValueOfContingentStockConsideration
|
18000 | usd |
CY2022Q3 | curr |
Change In Fair Value Of Contingent Stock Consideration
ChangeInFairValueOfContingentStockConsideration
|
322000 | usd |
curr |
Change In Fair Value Of Contingent Stock Consideration
ChangeInFairValueOfContingentStockConsideration
|
-290000 | usd | |
curr |
Change In Fair Value Of Contingent Stock Consideration
ChangeInFairValueOfContingentStockConsideration
|
-513000 | usd | |
CY2023Q3 | curr |
Impairment Of Intangible Assets
ImpairmentOfIntangibleAssets
|
0 | usd |
CY2022Q3 | curr |
Impairment Of Intangible Assets
ImpairmentOfIntangibleAssets
|
0 | usd |
curr |
Impairment Of Intangible Assets
ImpairmentOfIntangibleAssets
|
0 | usd | |
curr |
Impairment Of Intangible Assets
ImpairmentOfIntangibleAssets
|
4622000 | usd | |
CY2023Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2309000 | usd |
CY2022Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
3932000 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
7160000 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
13563000 | usd | |
CY2023Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1572000 | usd |
CY2022Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2504000 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4752000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-10423000 | usd | |
CY2023Q3 | us-gaap |
Interest Income Operating
InterestIncomeOperating
|
11000 | usd |
CY2022Q3 | us-gaap |
Interest Income Operating
InterestIncomeOperating
|
14000 | usd |
us-gaap |
Interest Income Operating
InterestIncomeOperating
|
43000 | usd | |
us-gaap |
Interest Income Operating
InterestIncomeOperating
|
17000 | usd | |
CY2023Q3 | us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
0 | usd |
CY2022Q3 | us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
0 | usd |
us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
0 | usd | |
us-gaap |
Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
|
82000 | usd | |
CY2023Q3 | curr |
Gain On Extinguishment Of Debt
GainOnExtinguishmentOfDebt
|
0 | usd |
CY2022Q3 | curr |
Gain On Extinguishment Of Debt
GainOnExtinguishmentOfDebt
|
0 | usd |
curr |
Gain On Extinguishment Of Debt
GainOnExtinguishmentOfDebt
|
0 | usd | |
curr |
Gain On Extinguishment Of Debt
GainOnExtinguishmentOfDebt
|
40000 | usd | |
CY2023Q3 | curr |
Adjustment Of Fair Value Of Convertible Promissory Notes
AdjustmentOfFairValueOfConvertiblePromissoryNotes
|
-648000 | usd |
CY2022Q3 | curr |
Adjustment Of Fair Value Of Convertible Promissory Notes
AdjustmentOfFairValueOfConvertiblePromissoryNotes
|
-411000 | usd |
curr |
Adjustment Of Fair Value Of Convertible Promissory Notes
AdjustmentOfFairValueOfConvertiblePromissoryNotes
|
1331000 | usd | |
curr |
Adjustment Of Fair Value Of Convertible Promissory Notes
AdjustmentOfFairValueOfConvertiblePromissoryNotes
|
-718000 | usd | |
CY2023Q3 | us-gaap |
Interest Expense
InterestExpense
|
15000 | usd |
CY2022Q3 | us-gaap |
Interest Expense
InterestExpense
|
8000 | usd |
us-gaap |
Interest Expense
InterestExpense
|
42000 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
420000 | usd | |
CY2023Q3 | us-gaap |
Other Income
OtherIncome
|
0 | usd |
CY2022Q3 | us-gaap |
Other Income
OtherIncome
|
0 | usd |
us-gaap |
Other Income
OtherIncome
|
0 | usd | |
us-gaap |
Other Income
OtherIncome
|
26000 | usd | |
CY2023Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-652000 | usd |
CY2022Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-405000 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1332000 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-973000 | usd | |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2224000 | usd |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2909000 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3420000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-11396000 | usd | |
CY2023Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2022Q3 | 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 | |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2224000 | usd |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2909000 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-3420000 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-11396000 | usd | |
CY2023Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
|
0 | usd |
CY2022Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
|
-119000 | usd |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
|
0 | usd | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Before Income Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax
|
-6402000 | usd | |
CY2023Q3 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
0 | usd |
CY2022Q3 | us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-565000 | usd |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
0 | usd | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
-565000 | usd | |
CY2023Q3 | us-gaap |
Discontinued Operation Tax Effect Of Income Loss From Discontinued Operation During Phase Out Period
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod
|
0 | usd |
CY2022Q3 | 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 | |
CY2023Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
|
0 | usd |
CY2022Q3 | us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
|
-684000 | usd |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
|
0 | usd | |
us-gaap |
Discontinued Operation Income Loss From Discontinued Operation During Phase Out Period Net Of Tax
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax
|
-6967000 | usd | |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2224000 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3593000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-3420000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-18363000 | usd | |
CY2023Q3 | curr |
Income Loss From Continuing Operations Per Basic And Diluted Share1
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare1
|
-0.03 | |
CY2022Q3 | curr |
Income Loss From Continuing Operations Per Basic And Diluted Share1
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare1
|
-0.04 | |
curr |
Income Loss From Continuing Operations Per Basic And Diluted Share1
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare1
|
-0.05 | ||
curr |
Income Loss From Continuing Operations Per Basic And Diluted Share1
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare1
|
-0.16 | ||
CY2023Q3 | curr |
Disposal Shares Group
DisposalSharesGroup
|
0 | |
CY2022Q3 | curr |
Disposal Shares Group
DisposalSharesGroup
|
-0.01 | |
curr |
Disposal Shares Group
DisposalSharesGroup
|
0 | ||
curr |
Disposal Shares Group
DisposalSharesGroup
|
-0.10 | ||
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.03 | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.05 | |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.05 | ||
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-7105000 | usd |
CY2023Q1 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
2000 | usd |
us-gaap |
Income Loss From Continuing Operations Per Basic Share
IncomeLossFromContinuingOperationsPerBasicShare
|
-0.26 | ||
CY2023Q3 | curr |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
72231926 | shares |
CY2022Q3 | curr |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
70686677 | shares |
curr |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
71717296 | shares | |
curr |
Weighted Average Number Of Share Outstanding Basic And Diluted1
WeightedAverageNumberOfShareOutstandingBasicAndDiluted1
|
69808785 | shares | |
CY2023Q1 | curr |
Fair Value Of Stock Options Granted
FairValueOfStockOptionsGranted
|
96000 | usd |
CY2023Q1 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
113000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-209000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-7103000 | usd |
CY2023Q2 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
32000 | usd |
CY2023Q2 | curr |
Fair Value Of Stock Options Granted
FairValueOfStockOptionsGranted
|
75000 | usd |
CY2023Q2 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
115000 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-987000 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-7868000 | usd |
CY2023Q3 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
9000 | usd |
CY2023Q3 | curr |
Fair Value Of Stock Options Granted
FairValueOfStockOptionsGranted
|
72000 | usd |
CY2023Q3 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
43000 | usd |
CY2023Q3 | us-gaap |
Amount Of Dilutive Securities Stock Options And Restrictive Stock Units
AmountOfDilutiveSecuritiesStockOptionsAndRestrictiveStockUnits
|
0 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2224000 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-9968000 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
16112000 | usd |
CY2022Q1 | curr |
Issuance Of Common Stock For Professional Services
IssuanceOfCommonStockForProfessionalServices
|
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 Granted
FairValueOfStockOptionsGranted
|
352000 | usd |
CY2022Q1 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
103000 | usd |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5151000 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12099000 | usd |
CY2022Q2 | curr |
Issuance Of Common Stock For Professional Services Amount
IssuanceOfCommonStockForProfessionalServicesAmount
|
-10000 | usd |
CY2022Q2 | curr |
Fair Value Of Stock Options Granted
FairValueOfStockOptionsGranted
|
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 Granted
FairValueOfStockOptionsGranted
|
189000 | usd |
CY2022Q3 | curr |
Fair Value Of Restricted Stock Units Granted
FairValueOfRestrictedStockUnitsGranted
|
102000 | usd |
CY2022Q3 | us-gaap |
Amount Of Dilutive Securities Stock Options And Restrictive Stock Units
AmountOfDilutiveSecuritiesStockOptionsAndRestrictiveStockUnits
|
0 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3593000 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-173000 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-3420000 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-11396000 | usd | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
0 | usd | |
us-gaap |
Income Loss From Discontinued Operations Net Of Tax
IncomeLossFromDiscontinuedOperationsNetOfTax
|
6967000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
3420000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
18363000 | usd | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
0 | usd | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
565000 | usd | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
43000 | usd | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
7000 | usd | |
curr |
Gain From Extinguishment Of Debt
GainFromExtinguishmentOfDebt
|
0 | usd | |
curr |
Gain From Extinguishment Of Debt
GainFromExtinguishmentOfDebt
|
40000 | usd | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
|
290000 | usd | |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
|
513000 | usd | |
us-gaap |
Minority Interest Change In Redemption Value
MinorityInterestChangeInRedemptionValue
|
1331000 | usd | |
us-gaap |
Minority Interest Change In Redemption Value
MinorityInterestChangeInRedemptionValue
|
-718000 | usd | |
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
0 | usd | |
us-gaap |
Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
|
4622000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
51000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1390000 | usd | |
us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
81000 | usd | |
us-gaap |
Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
|
71000 | usd | |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4443000 | usd |
us-gaap |
Interest Paid
InterestPaid
|
9000 | usd | |
us-gaap |
Interest Paid
InterestPaid
|
585000 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
0 | usd | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-35000 | usd | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
84000 | usd | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
-108000 | usd | |
curr |
Fair Value Of Vested Stock Options And Restricted Stock
FairValueOfVestedStockOptionsAndRestrictedStock
|
514000 | usd | |
curr |
Fair Value Of Vested Stock Options And Restricted Stock
FairValueOfVestedStockOptionsAndRestrictedStock
|
1405000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
87000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
165000 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-9000 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
127000 | usd | |
us-gaap |
Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
|
-312000 | usd | |
us-gaap |
Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
|
46000 | usd | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
0 | usd | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
104000 | usd | |
us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
-124000 | usd | |
us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
248000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-506000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
1178000 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-213000 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
2012000 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
92000 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
79000 | usd | |
us-gaap |
Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
|
42000 | usd | |
us-gaap |
Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
|
-95000 | usd | |
us-gaap |
Increase Decrease In Derivative Assets And Liabilities
IncreaseDecreaseInDerivativeAssetsAndLiabilities
|
0 | usd | |
us-gaap |
Increase Decrease In Derivative Assets And Liabilities
IncreaseDecreaseInDerivativeAssetsAndLiabilities
|
5112000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3319000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-8487000 | usd | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
51000 | usd | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
0 | usd | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
750000 | usd | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
0 | usd | |
us-gaap |
Proceeds From Sale And Maturity Of Available For Sale Securities
ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities
|
0 | usd | |
us-gaap |
Proceeds From Sale And Maturity Of Available For Sale Securities
ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities
|
13891000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
699000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
13891000 | usd | |
curr |
Proceeds From Notes Payable Of Disposal Group
ProceedsFromNotesPayableOfDisposalGroup
|
0 | usd | |
curr |
Proceeds From Notes Payable Of Disposal Group
ProceedsFromNotesPayableOfDisposalGroup
|
200000 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
0 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
3702000 | usd | |
us-gaap |
Repayments Of Commercial Paper
RepaymentsOfCommercialPaper
|
0 | usd | |
us-gaap |
Repayments Of Commercial Paper
RepaymentsOfCommercialPaper
|
2629000 | usd | |
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
0 | usd | |
us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
190000 | usd | |
curr |
Reclassification Of Accrued Expense To Related Party Payable
ReclassificationOfAccruedExpenseToRelatedPartyPayable
|
0 | usd | |
curr |
Reclassification Of Accrued Expense To Related Party Payable
ReclassificationOfAccruedExpenseToRelatedPartyPayable
|
-2243000 | usd | |
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
0 | usd | |
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
38000 | usd | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
134000 | usd | |
us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
235000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-134000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-977000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-2754000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
4427000 | usd | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2943000 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
16000 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
189000 | usd |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
curr |
Non Cash Cancellation Of Indebtedness To Buyer Of Assets Sold
NonCashCancellationOfIndebtednessToBuyerOfAssetsSold
|
0 | usd | |
curr |
Non Cash Cancellation Of Indebtedness To Buyer Of Assets Sold
NonCashCancellationOfIndebtednessToBuyerOfAssetsSold
|
4150000 | usd | |
curr |
Common Stock Issued For Conversion Of Promissory Notes And Accrued Interest
CommonStockIssuedForConversionOfPromissoryNotesAndAccruedInterest
|
0 | usd | |
curr |
Common Stock Issued For Conversion Of Promissory Notes And Accrued Interest
CommonStockIssuedForConversionOfPromissoryNotesAndAccruedInterest
|
2000000 | usd | |
us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
0 | usd | |
us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
666000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
0 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
42000 | 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 interim condensed consolidated financial statements included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted pursuant to such rules and regulations. However, the Company believes that the disclosures are adequate to prevent the information presented from being misleading. These financial statements should be read in conjunction with the financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K, which contains audited financial information for the two years in the period ended December 31, 2022.</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;">In the opinion of the Company’s management, the accompanying unaudited condensed consolidated financial statements contain all the adjustments necessary (consisting only of ordinary recurring items) to present fairly the financial position and the results of operations of the Company for the periods presented. Interim results are not necessarily indicative of results to be expected for the full fiscal year or any future period. </p> | ||
CY2023Q3 | us-gaap |
Cash
Cash
|
189000 | usd |
CY2023Q3 | us-gaap |
Retained Earnings Appropriated
RetainedEarningsAppropriated
|
123400000 | 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 certain macroeconomic factors, including inflation, rising interest rates, and recessionary pressures, on its business and operations. Although the full impact of these factors is unknown and cannot be estimated reasonably, 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-INDENT: 33.75pt; 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, depreciation and amortization useful lives, assumptions used to calculate the fair value of the contingent stock consideration, stock-based compensation, deferred taxes and the assumptions used to calculate 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> | ||
CY2023Q3 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
curr |
Deferred Revenuepolicytextblock
DeferredRevenuepolicytextblock
|
<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 represents deferred revenue and is recorded as a liability when customers remit cash payments in advance before the Company satisfies its performance obligations under contractual or other sales arrangements. Deferred revenue is derecognized when revenue is recognized and the performance obligation is satisfied and is generally classified as current based on the timing of when the Company expects to recognize the 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;">Deferred revenue is made up of the following as of September 30, 2023 and December 31, 2022 (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>2023</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>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></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">Advance payments and 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;">453</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;">$</td><td class="ffcell" style="BORDER-BOTTOM: 3px double;width:9%;vertical-align:bottom;text-align:right;">495</td><td style="PADDING-BOTTOM: 3px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr></tbody></table><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; TEXT-INDENT: 33.75pt; text-align:justify;">The following table summarizes the changes in deferred revenue during the period presented (in thousands):</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;width:100%"><tbody><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Balance at December 31, 2022</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">495</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 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;">65</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 11.25pt">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;">-</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 11.25pt">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="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;">(107 </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">Balance at September 30, 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="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;">453</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> | ||
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 security holders 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. Additionally, 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 its unaudited condensed consolidated statements of operations. Changes in key assumptions can materially affect the estimated fair value of contingent consideration liabilities. See Note 18 – Contingent Stock Consideration for additional information.</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 various state taxation authorities is included in 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 commissions to its employees and outside sales representatives for contracts and orders 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 or order if the recognition period of the revenue 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> | ||
CY2023Q3 | us-gaap |
Deposit Contracts Liabilities
DepositContractsLiabilities
|
453000 | usd |
CY2022Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
495000 | usd |
curr |
Additions To Contract Liabilities
AdditionsToContractLiabilities
|
65000 | usd | |
curr |
Contract Liabilities Customer Deposits Returned
ContractLiabilitiesCustomerDepositsReturned
|
0 | usd | |
curr |
Contract Liabilities Transfers To Revenue
ContractLiabilitiesTransfersToRevenue
|
-107000 | usd | |
CY2023Q3 | us-gaap |
Deferred Revenue
DeferredRevenue
|
453000 | usd |
curr |
Cost Of Goods Soldpolicytextblock
CostOfGoodsSoldpolicytextblock
|
<p style="font-size:10pt;font-family:times new roman;margin:0px;text-indent:33.75pt">Cost of goods sold primarily consists of costs for our products incurred to third-party manufacturers and in-bound freight.</p> | ||
CY2023Q3 | us-gaap |
Advertising Expense
AdvertisingExpense
|
834000 | usd |
us-gaap |
Advertising Expense
AdvertisingExpense
|
2300000 | usd | |
us-gaap |
Advertising Expense
AdvertisingExpense
|
1400 | usd | |
CY2023Q3 | curr |
Valuation Allowance Percentage
ValuationAllowancePercentage
|
1 | pure |
CY2022Q4 | curr |
Value Of Stock Earn Out Payment In Clawback Period
ValueOfStockEarnOutPaymentInClawbackPeriod
|
0 | usd |
CY2022Q4 | curr |
Earn Out Stock Value
EarnOutStockValue
|
720 | usd |
curr |
Changes In Fair Value Of Series A Note
ChangesInFairValueOfSeriesANote
|
-766000 | usd | |
curr |
Change In Fair Value Of Series B Notes
ChangeInFairValueOfSeriesBNotes
|
-565000 | usd | |
CY2023Q3 | us-gaap |
Notes Payable Fair Value Disclosure
NotesPayableFairValueDisclosure
|
7849000 | usd |
curr |
Stock Price
StockPrice
|
0.25 | ||
curr |
Interest Rate
InterestRate
|
0.180 | pure | |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2224000 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3593000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-3420000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-18363000 | usd | |
CY2023Q3 | curr |
Continuing Operations Per Share
ContinuingOperationsPerShare
|
-0.03 | |
curr |
Continuing Operations Per Share
ContinuingOperationsPerShare
|
-0.16 | ||
curr |
Disposal Group Per Share
DisposalGroupPerShare
|
0 | ||
CY2022Q3 | curr |
Disposal Group Per Share
DisposalGroupPerShare
|
-0.01 | |
CY2023Q3 | curr |
Disposal Group Per Share
DisposalGroupPerShare
|
0 | |
curr |
Anti Dilutive Shares
AntiDilutiveShares
|
2304773 | shares | |
curr |
Anti Dilutive Shares
AntiDilutiveShares
|
4373993 | shares | |
CY2023Q3 | curr |
Maximum Share Receivale Upon Achievement Of Certain Sales Milestones
MaximumShareReceivaleUponAchievementOfCertainSalesMilestones
|
5988024 | shares |
curr |
Common Stock Conversion Price
CommonStockConversionPrice
|
1.32 | ||
CY2023Q3 | curr |
Customer Billed Accounts Receivable
CustomerBilledAccountsReceivable
|
145000 | usd |
CY2022Q4 | curr |
Inventory Packaging Components
InventoryPackagingComponents
|
88000 | usd |
CY2023Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
429000 | usd |
CY2022Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
420000 | usd |
CY2023Q3 | us-gaap |
Inventory Gross
InventoryGross
|
499000 | usd |
CY2022Q4 | us-gaap |
Inventory Gross
InventoryGross
|
508000 | usd |
CY2023Q3 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
-279000 | usd |
CY2022Q4 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
-363000 | usd |
CY2023Q3 | us-gaap |
Inventory Net
InventoryNet
|
220000 | usd |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
145000 | usd |
us-gaap |
Inventory Lifo Reserve Period Charge
InventoryLIFOReservePeriodCharge
|
0 | usd | |
CY2022Q3 | curr |
Consideration Paid For Asset Sale
ConsiderationPaidForAssetSale
|
20000000.0 | 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 |
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 |
curr |
Additional Impairment Loss
AdditionalImpairmentLoss
|
2000000.0 | usd | |
CY2022Q3 | curr |
Gross Profit Loss
GrossProfitLoss
|
0 | usd |
curr |
Gross Profit Loss
GrossProfitLoss
|
0 | usd | |
curr |
Research And Development Expense Assets Held For Sale
ResearchAndDevelopmentExpenseAssetsHeldForSale
|
0 | usd | |
curr |
Research And Development Expense Assets Held For Sale
ResearchAndDevelopmentExpenseAssetsHeldForSale
|
492 | usd | |
CY2023Q3 | curr |
Selling General And Administrative Expense Assets Held For Sale
SellingGeneralAndAdministrativeExpenseAssetsHeldForSale
|
0 | usd |
CY2022Q3 | curr |
Selling General And Administrative Expense Assets Held For Sale
SellingGeneralAndAdministrativeExpenseAssetsHeldForSale
|
91 | usd |
curr |
Selling General And Administrative Expense Assets Held For Sale
SellingGeneralAndAdministrativeExpenseAssetsHeldForSale
|
0 | usd | |
curr |
Selling General And Administrative Expense Assets Held For Sale
SellingGeneralAndAdministrativeExpenseAssetsHeldForSale
|
1313 | usd | |
CY2023Q3 | curr |
Loss On Dispositionassetsheldforsale
LossOnDispositionassetsheldforsale
|
0 | usd |
CY2022Q3 | curr |
Loss On Dispositionassetsheldforsale
LossOnDispositionassetsheldforsale
|
565 | usd |
curr |
Loss On Dispositionassetsheldforsale
LossOnDispositionassetsheldforsale
|
0 | usd | |
curr |
Loss On Dispositionassetsheldforsale
LossOnDispositionassetsheldforsale
|
565 | usd | |
CY2023Q3 | curr |
Impairment Of Goodwill Assets Held For Sale
ImpairmentOfGoodwillAssetsHeldForSale
|
0 | usd |
CY2022Q3 | us-gaap |
Depreciation
Depreciation
|
1000 | usd |
CY2023Q3 | curr |
Allowance For Doubtful Accounts Receivable1
AllowanceForDoubtfulAccountsReceivable1
|
0 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
457000 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
-140000 | usd |
CY2022Q4 | us-gaap |
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
|
315000 | usd |
CY2022Q3 | us-gaap |
Indefinite Lived Trade Names
IndefiniteLivedTradeNames
|
4600000 | usd |
CY2022 | curr |
Other Asset Impairments Charges
OtherAssetImpairmentsCharges
|
4700000 | usd |
CY2021 | curr |
Other Asset Impairments Charges
OtherAssetImpairmentsCharges
|
1100000 | usd |
CY2023Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | usd |
CY2022Q3 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | usd |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
0 | usd | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
4600000 | usd | |
CY2023Q3 | us-gaap |
Exploration Expense
ExplorationExpense
|
20000 | usd |
CY2022Q3 | us-gaap |
Exploration Expense
ExplorationExpense
|
223000 | usd |
us-gaap |
Exploration Expense
ExplorationExpense
|
49000 | usd | |
us-gaap |
Exploration Expense
ExplorationExpense
|
1400000 | usd | |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFive
|
19000 | usd |
CY2023Q3 | curr |
Finite Lived Intangible Assets Amortization Expense Rolling Thereafter
FiniteLivedIntangibleAssetsAmortizationExpenseRollingThereafter
|
140000 | usd |
CY2023Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
317000 | usd |
CY2022Q4 | curr |
Investment In Biopharmaceutical Research Company
InvestmentInBiopharmaceuticalResearchCompany
|
213000 | usd |
CY2023Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
150000000 | shares |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
153 | usd | |
curr |
Goods And Services Purchased
GoodsAndServicesPurchased
|
149000 | usd | |
curr |
Interest Expense To Related Party Payables
InterestExpenseToRelatedPartyPayables
|
0 | 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>2023</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>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></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;">4,455</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;">5,221</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 senior secured 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;">3,394</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;">3,959</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">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;">7,849</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;">9,180</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;">(7,849 </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;">(9,180 </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">Convertible promissory notes at fair value, 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> | ||
CY2023Q3 | us-gaap |
Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
|
4455000 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
9180000 | usd |
CY2023Q3 | curr |
Less Current Portion Of Convertible Promissory Notes At Fair Value
LessCurrentPortionOfConvertiblePromissoryNotesAtFairValue
|
-7849000 | usd |
CY2022Q4 | curr |
Less Current Portion Of Convertible Promissory Notes At Fair Value
LessCurrentPortionOfConvertiblePromissoryNotesAtFairValue
|
-9180000 | usd |
CY2023Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
curr |
Aggregate Common Stock Shares Issued During Period
AggregateCommonStockSharesIssuedDuringPeriod
|
1665000 | shares | |
curr |
Share Based Compensation Arrangement By Share Based Payment Number Of Awards Outstanding
ShareBasedCompensationArrangementByShareBasedPaymentNumberOfAwardsOutstanding
|
3154139 | shares | |
curr |
Share Based Compensation Arrangement By Share Based Payment Awards Weighted Average Remaining Contractual Life Years
ShareBasedCompensationArrangementByShareBasedPaymentAwardsWeightedAverageRemainingContractualLifeYears
|
P7Y3M18D | ||
curr |
Share Based Compensation Arrangement By Share Based Payment Awards Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardsWeightedAverageExercisePrice
|
1.20 | ||
us-gaap |
Weighted Average Number Of Shares Contingently Issuable
WeightedAverageNumberOfSharesContingentlyIssuable
|
1373946 | shares | |
curr |
Share Based Compensation Arrangement By Share Based Payment Awards Weighted Average Exercise Price Exercisable
ShareBasedCompensationArrangementByShareBasedPaymentAwardsWeightedAverageExercisePriceExercisable
|
1.33 | ||
us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
1192369 | shares | |
curr |
Common Stock Issued During Period Price Per Share
CommonStockIssuedDuringPeriodPricePerShare
|
0.19 | ||
us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
225000 | usd | |
us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
150000 | shares | |
curr |
Common Stock Issued During Period Price Per Share
CommonStockIssuedDuringPeriodPricePerShare
|
2.05 | ||
us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
308000 | usd | |
CY2020Q4 | curr |
Payment Of Upfront Payment In Cash
PaymentOfUpfrontPaymentInCash
|
1000000.0 | usd |
CY2020Q4 | curr |
Closing Merger Consideration Shares
ClosingMergerConsiderationShares
|
5014868 | shares |
CY2020Q4 | curr |
Potential Shares To Be Issued During Period
PotentialSharesToBeIssuedDuringPeriod
|
5988024 | shares |
CY2023Q3 | curr |
Earned Shares
EarnedShares
|
4491018 | shares |
CY2023Q3 | curr |
Additional Shares Earned
AdditionalSharesEarned
|
1497006 | shares |
CY2022Q4 | us-gaap |
Contingent Consideration Classified As Equity Fair Value Disclosure
ContingentConsiderationClassifiedAsEquityFairValueDisclosure
|
860000 | usd |
us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
|
290000 | usd | |
CY2023Q3 | us-gaap |
Contingent Consideration Classified As Equity Fair Value Disclosure
ContingentConsiderationClassifiedAsEquityFairValueDisclosure
|
570000 | usd |
us-gaap |
Payments For Rent
PaymentsForRent
|
10000 | usd | |
CY2023Q3 | curr |
Monthly Base Rent Percentagea
MonthlyBaseRentPercentagea
|
0.03 | pure |
CY2022Q4 | curr |
Right Of Use Lease Liabilities Current
RightOfUseLeaseLiabilitiesCurrent
|
124000 | usd |