2024 Q2 Form 10-Q Financial Statement
#000168316824003488 Filed on May 15, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
Revenue | $652.0K | $519.0K | $61.00K |
YoY Change | 1153.85% | 750.82% | 60.53% |
Cost Of Revenue | $115.0K | $7.000K | $11.00K |
YoY Change | 139.58% | -36.36% | -31.25% |
Gross Profit | $537.0K | $512.0K | $50.00K |
YoY Change | 13325.0% | 924.0% | 127.27% |
Gross Profit Margin | 82.36% | 98.65% | 81.97% |
Selling, General & Admin | $152.0K | $170.0K | $273.0K |
YoY Change | -52.94% | -37.73% | 1.11% |
% of Gross Profit | 28.31% | 33.2% | 546.0% |
Research & Development | $16.00K | $9.000K | $0.00 |
YoY Change | 433.33% | -100.0% | |
% of Gross Profit | 2.98% | 1.76% | 0.0% |
Depreciation & Amortization | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
% of Gross Profit | 0.0% | 0.0% | 0.0% |
Operating Expenses | $168.0K | $179.0K | $273.0K |
YoY Change | -48.47% | -34.43% | -3.87% |
Operating Profit | $369.0K | $333.0K | -$223.0K |
YoY Change | -214.6% | -249.33% | -14.89% |
Interest Expense | $6.000K | $2.000K | $1.000K |
YoY Change | -100.54% | 100.0% | -97.14% |
% of Operating Profit | 1.63% | 0.6% | |
Other Income/Expense, Net | $0.00 | ||
YoY Change | -100.0% | ||
Pretax Income | $375.0K | $331.0K | -$238.0K |
YoY Change | -126.22% | -239.08% | -60.2% |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | 0.0% | ||
Net Earnings | $375.0K | $331.0K | -$238.0K |
YoY Change | -126.22% | -239.08% | -60.2% |
Net Earnings / Revenue | 57.52% | 63.78% | -390.16% |
Basic Earnings Per Share | $0.00 | $0.00 | |
Diluted Earnings Per Share | $0.00 | $0.00 | $0.00 |
COMMON SHARES | |||
Basic Shares Outstanding | 284.3M shares | 284.3M shares | 276.7M shares |
Diluted Shares Outstanding | 284.3M shares | 277.8M shares |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $179.0K | $183.0K | $310.0K |
YoY Change | 894.44% | -40.97% | -60.21% |
Cash & Equivalents | $179.0K | $183.0K | $310.0K |
Short-Term Investments | |||
Other Short-Term Assets | $16.00K | $2.000K | $0.00 |
YoY Change | |||
Inventory | $48.00K | ||
Prepaid Expenses | $16.00K | $2.000K | $0.00 |
Receivables | $19.00K | $0.00 | |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $195.0K | $204.0K | $358.0K |
YoY Change | 983.33% | -43.02% | -58.61% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $0.00 | $0.00 | $3.000K |
YoY Change | -100.0% | -100.0% | -99.21% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $1.000K | $1.000K | $1.106M |
YoY Change | 0.0% | -99.91% | -12.22% |
Other Assets | $10.00K | $10.00K | $10.00K |
YoY Change | 0.0% | 0.0% | 0.0% |
Total Long-Term Assets | $53.00K | $71.00K | $1.249M |
YoY Change | -57.6% | -94.32% | -24.26% |
TOTAL ASSETS | |||
Total Short-Term Assets | $195.0K | $204.0K | $358.0K |
Total Long-Term Assets | $53.00K | $71.00K | $1.249M |
Total Assets | $248.0K | $275.0K | $1.607M |
YoY Change | 73.43% | -82.89% | -36.08% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $129.0K | $125.0K | $129.0K |
YoY Change | 7.5% | -3.1% | 32.99% |
Accrued Expenses | $460.0K | $473.0K | $343.0K |
YoY Change | 32.18% | 37.9% | 0.59% |
Deferred Revenue | $0.00 | $382.0K | $443.0K |
YoY Change | -100.0% | -13.77% | |
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $9.000K | $5.000K | |
YoY Change | 80.0% | ||
Total Short-Term Liabilities | $598.0K | $985.0K | $915.0K |
YoY Change | -30.79% | 7.65% | -38.05% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $130.0K | $145.0K | $150.0K |
YoY Change | -10.34% | -3.33% | 0.0% |
Other Long-Term Liabilities | $0.00 | $0.00 | $76.00K |
YoY Change | -100.0% | -100.0% | -47.59% |
Total Long-Term Liabilities | $130.0K | $145.0K | $150.0K |
YoY Change | -10.34% | -3.33% | -49.15% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $598.0K | $985.0K | $915.0K |
Total Long-Term Liabilities | $130.0K | $145.0K | $150.0K |
Total Liabilities | $728.0K | $1.130M | $1.141M |
YoY Change | -31.45% | -0.96% | -35.61% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$26.85M | -$27.22M | -$25.86M |
YoY Change | -1.61% | 5.28% | |
Common Stock | $284.0K | $284.0K | $279.0K |
YoY Change | 0.0% | 1.79% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$480.0K | -$855.0K | $466.0K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $248.0K | $275.0K | $1.607M |
YoY Change | 73.43% | -82.89% | -36.08% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $375.0K | $331.0K | -$238.0K |
YoY Change | -126.22% | -239.08% | -60.2% |
Depreciation, Depletion And Amortization | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Cash From Operating Activities | $7.000K | $176.0K | -$33.00K |
YoY Change | -102.4% | -633.33% | -88.09% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | ||
YoY Change | -100.0% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | $0.00 | ||
YoY Change | -100.0% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -11.00K | 0.000 | |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 7.000K | 176.0K | -33.00K |
Cash From Investing Activities | 0.000 | ||
Cash From Financing Activities | -11.00K | 0.000 | |
Net Change In Cash | -4.000K | 176.0K | -33.00K |
YoY Change | -98.63% | -633.33% | -89.72% |
FREE CASH FLOW | |||
Cash From Operating Activities | $7.000K | $176.0K | -$33.00K |
Capital Expenditures | $0.00 | ||
Free Cash Flow | -$33.00K | ||
YoY Change | -85.84% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--06-30 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
CY2024Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
284289740 | shares |
CY2023Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
18000 | usd |
CY2024Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
19000 | usd |
CY2023Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
0 | usd |
CY2024Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2000 | usd |
CY2023Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
0 | usd |
CY2024Q1 | us-gaap |
Assets Current
AssetsCurrent
|
204000 | usd |
CY2023Q2 | us-gaap |
Assets Current
AssetsCurrent
|
18000 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
0 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1000 | usd |
CY2024Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1000 | usd |
CY2023Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1000 | usd |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
60000 | usd |
CY2023Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
113000 | usd |
CY2024Q1 | us-gaap |
Other Assets
OtherAssets
|
10000 | usd |
CY2023Q2 | us-gaap |
Other Assets
OtherAssets
|
10000 | usd |
CY2024Q1 | us-gaap |
Assets
Assets
|
275000 | usd |
CY2023Q2 | us-gaap |
Assets
Assets
|
143000 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
125000 | usd |
CY2023Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
120000 | usd |
CY2024Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
408000 | usd |
CY2023Q2 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
280000 | usd |
CY2024Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
5000 | usd |
CY2023Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
5000 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
65000 | usd |
CY2023Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
68000 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
382000 | usd |
CY2023Q2 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
391000 | usd |
CY2024Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
985000 | usd |
CY2023Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
864000 | usd |
CY2024Q1 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
145000 | usd |
CY2023Q2 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
145000 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
0 | usd |
CY2023Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
53000 | usd |
CY2024Q1 | us-gaap |
Liabilities
Liabilities
|
1130000 | usd |
CY2023Q2 | us-gaap |
Liabilities
Liabilities
|
1062000 | usd |
CY2024Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2023Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2024Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2024Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2023Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2023Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2024Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | usd |
CY2023Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | usd |
CY2024Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2023Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
284289740 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
284289740 | shares |
CY2023Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
284289740 | shares |
CY2023Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
284289740 | shares |
CY2024Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
284000 | usd |
CY2023Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
284000 | usd |
CY2024Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
26083000 | usd |
CY2023Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
26083000 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-27222000 | usd |
CY2023Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-27286000 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-855000 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-919000 | usd |
CY2024Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
275000 | usd |
CY2023Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
143000 | usd |
CY2023Q1 | us-gaap |
Revenues
Revenues
|
61000 | usd |
us-gaap |
Revenues
Revenues
|
711000 | usd | |
us-gaap |
Revenues
Revenues
|
381000 | usd | |
CY2024Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
7000 | usd |
CY2023Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
11000 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
41000 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
73000 | usd | |
CY2024Q1 | us-gaap |
Gross Profit
GrossProfit
|
512000 | usd |
CY2023Q1 | us-gaap |
Gross Profit
GrossProfit
|
50000 | usd |
us-gaap |
Gross Profit
GrossProfit
|
670000 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
308000 | usd | |
CY2024Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
170000 | usd |
CY2023Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
273000 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
556000 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
872000 | usd | |
CY2024Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
9000 | usd |
CY2023Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
0 | usd |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
45000 | usd | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
0 | usd | |
CY2024Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
179000 | usd |
CY2023Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
273000 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
601000 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
872000 | usd | |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
333000 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-223000 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
69000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-564000 | usd | |
CY2024Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | usd |
CY2023Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-14000 | usd |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-43000 | usd | |
CY2024Q1 | us-gaap |
Interest Expense
InterestExpense
|
2000 | usd |
CY2023Q1 | us-gaap |
Interest Expense
InterestExpense
|
1000 | usd |
us-gaap |
Interest Expense
InterestExpense
|
5000 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
3000 | usd | |
CY2024Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
331000 | usd |
CY2023Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-238000 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
64000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-610000 | usd | |
CY2024Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2023Q1 | 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 | |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
331000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-238000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
64000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-610000 | usd | |
CY2024Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
CY2024Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
CY2023Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | |
CY2023Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | ||
CY2024Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
284289740 | shares |
CY2024Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
284289740 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
277809942 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
277809942 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
284289740 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
284289740 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
277063795 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
277063795 | shares | |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1186000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
331000 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-855000 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-919000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
64000 | usd | |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-855000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
664000 | usd |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
40000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-238000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
466000 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1036000 | usd |
us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
40000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-610000 | usd | |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
466000 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
64000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-610000 | usd | |
us-gaap |
Depreciation
Depreciation
|
1000 | usd | |
us-gaap |
Depreciation
Depreciation
|
1000 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
40000 | usd | |
CVAT |
Loss From Equity Method Investments
LossFromEquityMethodInvestments
|
-0 | usd | |
CVAT |
Loss From Equity Method Investments
LossFromEquityMethodInvestments
|
-43000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
19000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1000 | usd | |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
53000 | usd | |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
50000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
133000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-6000 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-9000 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
363000 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-56000 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-51000 | usd | |
us-gaap |
Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
|
2000 | usd | |
us-gaap |
Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
|
-38000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
165000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-131000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
165000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-131000 | usd | |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
18000 | usd |
CY2022Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
441000 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
183000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
310000 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
5000 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
0 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
60000 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
65000 | usd |
CY2024Q1 | CVAT |
Working Capital
WorkingCapital
|
-781000 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-855000 | usd |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
183000 | usd |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_842_eus-gaap--UseOfEstimates_zwlePY9VHqZ4" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b><i><span id="xdx_86F_z1QsYaG4Asy9">Use of Estimates</span></i></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><b><i> </i></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the financial statement date and reported amounts of revenue and expenses during the reporting period. Significant estimates are used in impairment analysis for fixed assets, accrual of potential liabilities, deferred tax assets and valuing our stock options, warrants, and common stock issued for services, among other items. Actual results could differ from these estimates.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><b><i> </i></b></p> | ||
CY2024Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1000 | usd |
CY2023Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1000 | usd |
us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p id="xdx_845_eus-gaap--ConcentrationRiskCreditRisk_z0qacolEUNbc" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><b><i><span id="xdx_863_zkU1E4xIPys6">Concentrations</span></i></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><b> </b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Cash – cash is deposited in one financial institution. The balances held at this financial institution at times may be in excess of Federal Deposit Insurance Corporation (“FDIC”) insurance limits of up to $250,000.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Accounts Payable and Accrued Expenses – three vendors accounted for <span id="xdx_901_eus-gaap--ConcentrationRiskPercentage1_dp_c20230701__20240331__srt--MajorCustomersAxis__custom--OneVendorMember__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--AccountsPayableMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--ProductConcentrationRiskMember_zsyPUc8aW44i" title="Concentration risk percentage">34</span>%, <span id="xdx_90D_eus-gaap--ConcentrationRiskPercentage1_dp_c20230701__20240331__srt--MajorCustomersAxis__custom--TwoVendorsMember__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--AccountsPayableMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--ProductConcentrationRiskMember_za5gwUeXeJ3k" title="Concentration risk percentage">12</span>% and <span id="xdx_909_eus-gaap--ConcentrationRiskPercentage1_dp_c20230701__20240331__srt--MajorCustomersAxis__custom--ThreeVendorsMember__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--AccountsPayableMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--ProductConcentrationRiskMember_zIezpF0NmaP3" title="Concentration risk percentage">11</span>% of accounts payable and accrued expenses as of March 31, 2024. Two vendors accounted for <span id="xdx_90E_eus-gaap--ConcentrationRiskPercentage1_dp_c20220701__20230630__srt--MajorCustomersAxis__custom--OneVendorMember__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--AccountsPayableMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--ProductConcentrationRiskMember_zq6m9AxPEy3j" title="Concentration risk percentage">22</span>% and <span id="xdx_905_eus-gaap--ConcentrationRiskPercentage1_dp_c20220701__20230630__srt--MajorCustomersAxis__custom--TwoVendorsMember__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--AccountsPayableMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--ProductConcentrationRiskMember_zL3dhuye6M96" title="Concentration risk percentage">36</span>% of accounts payable and accrued expenses as of June 30, 2023.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Revenues – during the three and nine months ended March 31, 2024, all revenues were generated from Desmet Ballestra (Desmet; see Note 2) . During the three months and nine months ended March 31, 2023, <span id="xdx_90D_eus-gaap--ConcentrationRiskPercentage1_dp_c20230101__20230331__srt--MajorCustomersAxis__custom--DesmetMember__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember_zk4zAnUiAO94" title="Concentration risk percentage"><span id="xdx_906_eus-gaap--ConcentrationRiskPercentage1_dp_c20220701__20230331__srt--MajorCustomersAxis__custom--DesmetMember__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember_zMHyEBt0Fqj9" title="Concentration risk percentage">95</span></span>% of revenues, for each period, was from Desmet.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> | ||
CY2024Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1000 | usd |
CY2023Q2 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1000 | usd |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
53000 | usd | |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
57000 | usd | |
us-gaap |
Operating Lease Payments Use
OperatingLeasePaymentsUse
|
56000 | usd | |
us-gaap |
Operating Lease Payments Use
OperatingLeasePaymentsUse
|
57000 | usd | |
CY2024Q1 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P0Y9M18D | |
CY2023Q1 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P1Y9M18D | |
CY2024Q1 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.04 | pure |
CY2023Q1 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.04 | pure |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
0 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
65000 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
20000 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
46000 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
66000 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
1000 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
65000 | usd |
CY2024Q1 | us-gaap |
Sublease Income
SubleaseIncome
|
4294 | usd |
CY2023Q2 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
280000 | usd |
us-gaap |
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
|
128000 | usd | |
CY2024Q1 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
408000 | usd |
CY2024Q1 | us-gaap |
Notes Payable
NotesPayable
|
150000 | usd |
CY2023Q2 | us-gaap |
Notes Payable
NotesPayable
|
150000 | usd |
CY2024Q1 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
30260574 | shares |
CY2024Q1 | CVAT |
Share Based Compensation Arrangement By Share Based Payment Award Other Than Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOtherThanOptionsExercisableNumber
|
30260574 | shares |
CY2024Q1 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2024Q1 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false |