2024 Q2 Form 10-Q Financial Statement

#000121390024043568 Filed on May 15, 2024

View on sec.gov

Income Statement

Concept 2024 Q2 2024 Q1 2023 Q4
Revenue $605.5K $614.6K $698.6K
YoY Change 89.23% 338.97%
Cost Of Revenue $166.3K $168.9K $236.9K
YoY Change 51.16% 322.28%
Gross Profit $439.3K $445.7K $461.7K
YoY Change 109.17% 345.65%
Gross Profit Margin 72.54% 72.52% 66.09%
Selling, General & Admin $1.385M $1.272M $1.411M
YoY Change 23.7% 47.87%
% of Gross Profit 315.41% 285.35% 305.63%
Research & Development $52.39K $103.2K $122.5K
YoY Change -59.7% 28.99%
% of Gross Profit 11.93% 23.16% 26.53%
Depreciation & Amortization $24.77K $21.19K $2.910K
YoY Change 147.7% -70.9%
% of Gross Profit 5.64% 4.75% 0.63%
Operating Expenses $1.848M $2.129M $1.536M
YoY Change 46.66% 124.12%
Operating Profit -$1.409M -$1.683M -$1.074M
YoY Change 34.15% 98.05%
Interest Expense -$4.120K $251.0K $366.5K
YoY Change -98.21% -209.11%
% of Operating Profit
Other Income/Expense, Net $0.00 $34.72K $32.19K
YoY Change
Pretax Income -$1.412M -$1.397M -$1.158M
YoY Change 10.35% 29.38%
Income Tax
% Of Pretax Income
Net Earnings -$1.412M -$1.397M -$1.158M
YoY Change 10.35% 29.38%
Net Earnings / Revenue -233.27% -227.36% -165.75%
Basic Earnings Per Share -$0.08 -$0.08
Diluted Earnings Per Share -$0.08 -$0.08 -$0.07
COMMON SHARES
Basic Shares Outstanding 18.89M shares 17.33M shares 17.33M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2024 Q2 2024 Q1 2023 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $100.0K $943.8K $3.327M
YoY Change -83.33%
Cash & Equivalents $100.0K $943.8K $3.327M
Short-Term Investments
Other Short-Term Assets $923.4K $1.198M $1.061M
YoY Change 171.6%
Inventory $978.5K $945.1K $495.7K
Prepaid Expenses
Receivables $20.71K $48.59K $33.09K
Other Receivables $8.360K $5.620K $3.070K
Total Short-Term Assets $2.031M $3.141M $4.919M
YoY Change 40.08% -99.68%
LONG-TERM ASSETS
Property, Plant & Equipment $55.75K $59.00K $259.7K
YoY Change -80.09% -99.51%
Goodwill
YoY Change
Intangibles $2.845M $843.5K $0.00
YoY Change
Long-Term Investments
YoY Change
Other Assets $10.77K $10.77K $10.77K
YoY Change 7.7%
Total Long-Term Assets $3.049M $1.086M $270.5K
YoY Change 951.42% -99.92%
TOTAL ASSETS
Total Short-Term Assets $2.031M $3.141M $4.919M
Total Long-Term Assets $3.049M $1.086M $270.5K
Total Assets $5.080M $4.227M $5.190M
YoY Change 191.97% -99.73%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.141M $395.2K $596.2K
YoY Change 111.23%
Accrued Expenses $40.81K $133.6K $218.2K
YoY Change -80.57%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $1.935M $1.222M $1.297M
YoY Change 24.05% -99.78%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities $505.4K $518.1K $65.49K
YoY Change 359.42%
Total Long-Term Liabilities $505.4K $518.1K $65.49K
YoY Change 359.42%
TOTAL LIABILITIES
Total Short-Term Liabilities $1.935M $1.222M $1.297M
Total Long-Term Liabilities $505.4K $518.1K $65.49K
Total Liabilities $2.441M $1.740M $1.363M
YoY Change 45.27% -99.82%
SHAREHOLDERS EQUITY
Retained Earnings -$9.834M -$8.421M -$7.024M
YoY Change -99.74%
Common Stock $12.47M $10.91M $1.733K
YoY Change -70.92% -99.82%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $2.640M $2.486M $3.827M
YoY Change
Total Liabilities & Shareholders Equity $5.080M $4.227M $5.190M
YoY Change 191.97% -99.73%

Cashflow Statement

Concept 2024 Q2 2024 Q1 2023 Q4
OPERATING ACTIVITIES
Net Income -$1.412M -$1.397M -$1.158M
YoY Change 10.35% 29.38%
Depreciation, Depletion And Amortization $24.77K $21.19K $2.910K
YoY Change 147.7% -70.9%
Cash From Operating Activities -$780.7K -$2.324M -$2.388M
YoY Change -52.69% 162.46% 117.1%
INVESTING ACTIVITIES
Capital Expenditures $62.32K $9.160K $0.00
YoY Change 523.2% -18.15% -100.0%
Acquisitions
YoY Change
Other Investing Activities $0.00
YoY Change
Cash From Investing Activities -$62.32K -$59.16K $0.00
YoY Change 523.2% 428.64% -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 0.000 5.238M
YoY Change -100.0% 177.13%
NET CHANGE
Cash From Operating Activities -780.7K -$2.324M -2.388M
Cash From Investing Activities -62.32K -$59.16K 0.000
Cash From Financing Activities 0.000 5.238M
Net Change In Cash -843.0K -$2.383M 2.850M
YoY Change 53.27% 2085.17% 274.95%
FREE CASH FLOW
Cash From Operating Activities -$780.7K -$2.324M -$2.388M
Capital Expenditures $62.32K $9.160K $0.00
Free Cash Flow -$843.0K -$2.333M -$2.388M
YoY Change -49.22% 160.2% 111.34%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
943797 usd
CY2024Q1 dei Document Type
DocumentType
10-Q
CY2024Q1 dei Document Period End Date
DocumentPeriodEndDate
2024-03-31
CY2024Q1 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2024
CY2024Q1 dei Entity Address Address Line2
EntityAddressAddressLine2
120 Newport Center Drive
CY2024Q1 dei Entity Address Address Line3
EntityAddressAddressLine3
Suite 250
CY2024Q1 dei Entity Address City Or Town
EntityAddressCityOrTown
Newport Beach
CY2024Q1 dei Entity Address State Or Province
EntityAddressStateOrProvince
CA
CY2024Q1 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
92660
CY2024Q1 dei City Area Code
CityAreaCode
(866)
CY2024Q1 dei Local Phone Number
LocalPhoneNumber
794-4940
CY2024Q1 dei Security Exchange Name
SecurityExchangeName
NASDAQ
CY2024Q1 dei Entity Current Reporting Status
EntityCurrentReportingStatus
No
CY2024Q1 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2024Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
18892115 shares
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
3326851 usd
CY2024Q1 us-gaap Receivables Net Current
ReceivablesNetCurrent
54205 usd
CY2023Q4 us-gaap Receivables Net Current
ReceivablesNetCurrent
36161 usd
CY2024Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1197687 usd
CY2023Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1060765 usd
CY2024Q1 us-gaap Inventory Net
InventoryNet
945064 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
495667 usd
CY2024Q1 us-gaap Assets Current
AssetsCurrent
3140753 usd
CY2023Q4 us-gaap Assets Current
AssetsCurrent
4919444 usd
CY2024Q1 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
10773 usd
CY2023Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
10773 usd
CY2024Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
59003 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
53119 usd
CY2024Q1 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
843505 usd
CY2024Q1 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
172562 usd
CY2023Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
206582 usd
CY2024Q1 us-gaap Assets
Assets
4226596 usd
CY2023Q4 us-gaap Assets
Assets
5189918 usd
CY2024Q1 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
528822 usd
CY2023Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
669375 usd
CY2024Q1 us-gaap Customer Deposits Current
CustomerDepositsCurrent
35148 usd
CY2023Q4 us-gaap Customer Deposits Current
CustomerDepositsCurrent
36693 usd
CY2024Q1 us-gaap Loans Payable Current
LoansPayableCurrent
338889 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
149208 usd
CY2023Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
145000 usd
CY2024Q1 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
94219 usd
CY2023Q4 us-gaap Derivative Liabilities Current
DerivativeLiabilitiesCurrent
369158 usd
CY2024Q1 us-gaap Liabilities Current
LiabilitiesCurrent
1222122 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1297353 usd
CY2024Q1 us-gaap Long Term Loans Payable
LongTermLoansPayable
491557 usd
CY2024Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
26571 usd
CY2023Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
65489 usd
CY2024Q1 us-gaap Liabilities
Liabilities
1740250 usd
CY2023Q4 us-gaap Liabilities
Liabilities
1362842 usd
CY2024Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2024Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
300000000 shares
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
300000000 shares
CY2024Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
17329615 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
17329615 shares
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
17329615 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
17329615 shares
CY2024Q1 us-gaap Common Stock Value
CommonStockValue
1733 usd
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
1733 usd
CY2024Q1 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
10904370 usd
CY2023Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
10849031 usd
CY2024Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
1383 usd
CY2023Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
202 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-8421140 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-7023890 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
2486346 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
3827076 usd
CY2024Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
4226596 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
5189918 usd
CY2024Q1 us-gaap Revenues
Revenues
614563 usd
CY2023Q1 us-gaap Revenues
Revenues
142820 usd
CY2024Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
168911 usd
CY2023Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
44433 usd
CY2024Q1 us-gaap Gross Profit
GrossProfit
445652 usd
CY2023Q1 us-gaap Gross Profit
GrossProfit
98387 usd
CY2024Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
20331 usd
CY2023Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
2497 usd
CY2024Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
393038 usd
CY2023Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
102676 usd
CY2024Q1 us-gaap Management Fee Expense
ManagementFeeExpense
396126 usd
CY2023Q1 us-gaap Management Fee Expense
ManagementFeeExpense
83964 usd
CY2024Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
878608 usd
CY2023Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
434059 usd
CY2024Q1 us-gaap Professional Fees
ProfessionalFees
179922 usd
CY2023Q1 us-gaap Professional Fees
ProfessionalFees
137797 usd
CY2024Q1 elab Investor Relations
InvestorRelations
98245 usd
CY2023Q1 elab Investor Relations
InvestorRelations
38268 usd
CY2024Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
103194 usd
CY2023Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
83741 usd
CY2024Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-541 usd
CY2023Q1 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
-259 usd
CY2024Q1 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
59108 usd
CY2023Q1 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
61515 usd
CY2024Q1 us-gaap Operating Expenses
OperatingExpenses
2129113 usd
CY2023Q1 us-gaap Operating Expenses
OperatingExpenses
944776 usd
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1683461 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-846389 usd
CY2024Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
-274939 usd
CY2023Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
236778 usd
CY2024Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
86 usd
CY2023Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
5107 usd
CY2024Q1 us-gaap Investment Income Investment Expense
InvestmentIncomeInvestmentExpense
23537 usd
CY2023Q1 us-gaap Investment Income Investment Expense
InvestmentIncomeInvestmentExpense
2636 usd
CY2024Q1 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
34723 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-1397250 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-1080696 usd
CY2024Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
1181 usd
CY2023Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
113 usd
CY2024Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-1396069 usd
CY2023Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-1080583 usd
CY2024Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.081
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.111
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17329615 shares
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
9707364 shares
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
1131310 usd
CY2023Q1 elab Stock Issued During Period Value Private Placement
StockIssuedDuringPeriodValuePrivatePlacement
750000 usd
CY2023Q1 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
37500 usd
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
75161 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-1080696 usd
CY2023Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
113 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
913388 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
3827076 usd
CY2024Q1 us-gaap Adjustments To Additional Paid In Capital Share Based Compensation Stock Options Requisite Service Period Recognition
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition
55339 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-1397250 usd
CY2024Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Translation Adjustment Tax
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax
1181 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
2486346 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-1397250 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-1080696 usd
CY2024Q1 us-gaap Depreciation
Depreciation
21188 usd
CY2023Q1 us-gaap Depreciation
Depreciation
2912 usd
CY2024Q1 us-gaap Share Based Compensation
ShareBasedCompensation
55339 usd
CY2023Q1 us-gaap Share Based Compensation
ShareBasedCompensation
75161 usd
CY2024Q1 us-gaap Straight Line Rent
StraightLineRent
690 usd
CY2023Q1 us-gaap Straight Line Rent
StraightLineRent
689 usd
CY2024Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
-274939 usd
CY2023Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
236778 usd
CY2024Q1 us-gaap Other Noncash Expense
OtherNoncashExpense
18994 usd
CY2024Q1 us-gaap Increase Decrease In Receivables
IncreaseDecreaseInReceivables
18119 usd
CY2023Q1 us-gaap Increase Decrease In Receivables
IncreaseDecreaseInReceivables
33253 usd
CY2024Q1 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
136951 usd
CY2023Q1 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
222404 usd
CY2024Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
449397 usd
CY2023Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
83363 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-140698 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
130484 usd
CY2024Q1 us-gaap Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
-1545 usd
CY2023Q1 us-gaap Increase Decrease In Customer Deposits
IncreaseDecreaseInCustomerDeposits
59564 usd
CY2023Q1 us-gaap Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
30000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2324068 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-885506 usd
CY2024Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
9160 usd
CY2023Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
11191 usd
CY2024Q1 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
50000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-59160 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-11191 usd
CY2023Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
37500 usd
CY2023Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
750000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
787500 usd
CY2024Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
174 usd
CY2023Q1 us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
141 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-2383054 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-109056 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
3326851 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1154901 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
943797 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1045845 usd
CY2024Q1 us-gaap Interest Paid Net
InterestPaidNet
4542 usd
CY2023Q1 us-gaap Interest Paid Net
InterestPaidNet
2636 usd
CY2024Q1 us-gaap Nature Of Operations
NatureOfOperations
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-top: 0pt; margin-bottom: 0pt" width="100%"><tr style="vertical-align: top"> <td style="width: 0"></td><td style="width: 0.5in"><b>1.</b></td><td style="text-align: justify"><b>Organization and nature of operations</b></td></tr></table> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.5in; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.5in; text-align: justify">Elevai Labs Inc. (“Elevai”) was incorporated under the laws of the State of Delaware on June 9, 2020. Elevai and its 100% owned subsidiary, Elevai Research Inc, are collectively referred to in these unaudited condensed consolidated financial statements as “the Company”.</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 0pt 0.5in; text-align: justify">The Company is a skincare development company engaged in the design, manufacture, and marketing of skincare products in the skincare industry. The Company’s principal activities are developing and manufacturing skincare products.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.5in; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.5in; text-align: justify">On April 29, 2024, Elevai Skincare Inc. (“Skincare”) and Elevai BioSciences Inc. (“BioSciences”) were incorporated under the laws of the state of Delaware. Elevai is the sole shareholder of Skincare and BioSciences. The purpose of Skincare is to operate the Company’s existing business. While the purpose of BioSciences is to develop the Company’s 2 drug candidates, EL-22, a clinical stage engineered probiotic expressing myostatin, and EL-32, a preclinical engineered probiotic expressing dual myostatin and activin-A. Effective May 1, 2024, Elevai transferred its operating assets and liabilities relating to its skincare business to Skincare in exchange for common shares of Skincare.</p>
CY2024Q1 elab Net Working Capital
NetWorkingCapital
1918631 usd
CY2023Q4 elab Net Working Capital
NetWorkingCapital
3622091 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-8421140 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-7023890 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-1397250 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-1080696 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2324068 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-885506 usd
CY2024Q1 us-gaap Use Of Estimates
UseOfEstimates
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.5in; text-align: justify"><span style="text-decoration:underline">Use of Estimates</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.5in; text-align: justify">The preparation of the unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related to revenue recognition, the collectability of receivables, valuation of inventory, fair value of derivative liabilities and stock options, useful lives and recoverability of long-lived assets, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgements about the carrying value of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from those estimates. Estimates and assumptions are reviewed periodically, and the effects of revisions are reflected in the unaudited condensed consolidated financial statements in the period they are determined.</p>
CY2023Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
10773 usd
CY2024Q1 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
10773 usd
CY2023Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
10773 usd
CY2024Q1 elab Trade Receivable
TradeReceivable
48590 usd
CY2023Q4 elab Trade Receivable
TradeReceivable
33089 usd
CY2024Q1 elab Sales Taxes Receivable
SalesTaxesReceivable
5615 usd
CY2023Q4 elab Sales Taxes Receivable
SalesTaxesReceivable
3072 usd
CY2024Q1 us-gaap Receivables Net Current
ReceivablesNetCurrent
54205 usd
CY2023Q4 us-gaap Receivables Net Current
ReceivablesNetCurrent
36161 usd
CY2024Q1 us-gaap Prepaid Expense Current And Noncurrent
PrepaidExpenseCurrentAndNoncurrent
1179438 usd
CY2023Q4 us-gaap Prepaid Expense Current And Noncurrent
PrepaidExpenseCurrentAndNoncurrent
957645 usd
CY2024Q1 us-gaap Deposit Assets
DepositAssets
29022 usd
CY2023Q4 us-gaap Deposit Assets
DepositAssets
113893 usd
CY2024Q1 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
1208460 usd
CY2023Q4 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
1071538 usd
CY2024Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1197687 usd
CY2023Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
1060765 usd
CY2024Q1 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
10773 usd
CY2024Q1 us-gaap Inventory Raw Materials
InventoryRawMaterials
331371 usd
CY2023Q4 us-gaap Inventory Raw Materials
InventoryRawMaterials
279514 usd
CY2024Q1 us-gaap Inventory Work In Process
InventoryWorkInProcess
283780 usd
CY2023Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
147906 usd
CY2024Q1 us-gaap Inventory Finished Goods
InventoryFinishedGoods
329913 usd
CY2023Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
68247 usd
CY2024Q1 us-gaap Inventory Net
InventoryNet
945064 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
495667 usd
CY2024Q1 us-gaap Cost Of Goods Sold Sales Type Lease
CostOfGoodsSoldSalesTypeLease
80907 usd
CY2023Q1 us-gaap Cost Of Goods Sold Sales Type Lease
CostOfGoodsSoldSalesTypeLease
19750 usd
CY2024Q1 us-gaap Marketing Expense
MarketingExpense
48989 usd
CY2023Q1 us-gaap Marketing Expense
MarketingExpense
21068 usd
CY2022Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
61640 usd
CY2023 us-gaap Property Plant And Equipment Additions
PropertyPlantAndEquipmentAdditions
11191 usd
CY2023 elab Property Plant And Equipment Foreign Currency Translation
PropertyPlantAndEquipmentForeignCurrencyTranslation
61 usd
CY2023Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
72892 usd
CY2024Q1 us-gaap Property Plant And Equipment Additions
PropertyPlantAndEquipmentAdditions
9160 usd
CY2024Q1 elab Property Plant And Equipment Foreign Currency Translation
PropertyPlantAndEquipmentForeignCurrencyTranslation
-59 usd
CY2024Q1 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
81993 usd
CY2022Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
8105 usd
CY2023 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment Period Increase Decrease
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease
11649 usd
CY2023 elab Equipment Foreign Currency Translation Accumulated Depreciation
EquipmentForeignCurrencyTranslationAccumulatedDepreciation
19 usd
CY2023Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
19773 usd
CY2024Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment Period Increase Decrease
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease
3239 usd
CY2024Q1 elab Equipment Foreign Currency Translation Accumulated Depreciation
EquipmentForeignCurrencyTranslationAccumulatedDepreciation
-22 usd
CY2024Q1 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
22990 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
53119 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
188675 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
12896 usd
CY2024Q1 us-gaap Operating Lease Liability
OperatingLeaseLiability
175779 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
149208 usd
CY2024Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
26571 usd
CY2023Q3 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.115 pure
CY2023Q3 us-gaap Lessee Operating Lease Discount Rate
LesseeOperatingLeaseDiscountRate
0.08 pure
CY2024Q1 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P1Y2M1D
CY2024Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
59003 usd
CY2024Q1 us-gaap Capitalized Costs Accumulated Depreciation Depletion Amortization And Valuation Allowance For Relating To Oil And Gas Producing Activities
CapitalizedCostsAccumulatedDepreciationDepletionAmortizationAndValuationAllowanceForRelatingToOilAndGasProducingActivities
853 usd
CY2023Q1 us-gaap Capitalized Costs Accumulated Depreciation Depletion Amortization And Valuation Allowance For Relating To Oil And Gas Producing Activities
CapitalizedCostsAccumulatedDepreciationDepletionAmortizationAndValuationAllowanceForRelatingToOilAndGasProducingActivities
412 usd
CY2024Q1 elab Purchase Price
PurchasePrice
1000000 usd
CY2024Q1 us-gaap Accounts Payable Other Current And Noncurrent
AccountsPayableOtherCurrentAndNoncurrent
600000 usd
CY2023Q3 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
47986 usd
CY2024Q1 us-gaap Operating Lease Cost
OperatingLeaseCost
39741 usd
CY2023Q1 us-gaap Operating Lease Cost
OperatingLeaseCost
31630 usd
CY2024Q1 us-gaap Defined Benefit Plan Administration Expenses
DefinedBenefitPlanAdministrationExpenses
25975 usd
CY2023Q1 us-gaap Defined Benefit Plan Administration Expenses
DefinedBenefitPlanAdministrationExpenses
22176 usd
CY2024Q1 us-gaap Other Research And Development Expense
OtherResearchAndDevelopmentExpense
9453 usd
CY2023Q1 us-gaap Other Research And Development Expense
OtherResearchAndDevelopmentExpense
7299 usd
CY2024Q1 us-gaap Capitalized Costs Of Unproved Properties Excluded From Amortization
CapitalizedCostsOfUnprovedPropertiesExcludedFromAmortization
4313 usd
CY2023Q1 us-gaap Capitalized Costs Of Unproved Properties Excluded From Amortization
CapitalizedCostsOfUnprovedPropertiesExcludedFromAmortization
2155 usd
CY2024Q1 us-gaap Operating Lease Cost
OperatingLeaseCost
39741 usd
CY2023Q1 us-gaap Operating Lease Cost
OperatingLeaseCost
31630 usd
CY2024Q1 us-gaap Security Deposit
SecurityDeposit
10773 usd
CY2023Q4 us-gaap Security Deposit
SecurityDeposit
10773 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
121291 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
67384 usd
CY2023Q4 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P1Y5M1D
CY2024Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
395249 usd
CY2023Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
596147 usd
CY2024Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
133573 usd
CY2023Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
73228 usd
CY2024Q1 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
528822 usd
CY2023Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
669375 usd
CY2024Q1 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
950000 usd
CY2024Q1 us-gaap Long Term Debt Fair Value
LongTermDebtFairValue
950000 usd
CY2024Q1 elab Consideration Payable Discount
ConsiderationPayableDiscount
138548 usd
CY2022Q3 us-gaap Payments For Repurchase Of Warrants
PaymentsForRepurchaseOfWarrants
231828 usd
CY2022Q3 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
2.01
CY2023Q4 us-gaap Shares Issued Price Per Share
SharesIssuedPricePerShare
4
CY2023Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Expiration Date
ShareBasedCompensationArrangementByShareBasedPaymentAwardExpirationDate
2028-11-21
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P3Y5M15D
CY2023 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P3Y8M15D
CY2023Q2 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
231828 shares
CY2023Q2 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Expiration Date
ShareBasedCompensationArrangementByShareBasedPaymentAwardExpirationDate
2027-04-27
CY2024Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
17329615 shares
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
17329615 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
17329615 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
17329615 shares
CY2023Q1 us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
62500 shares
CY2023Q1 us-gaap Stock Option Exercise Price Decrease
StockOptionExercisePriceDecrease
0.6
CY2023Q1 us-gaap Common Stock Value
CommonStockValue
37500 usd
CY2023Q1 elab Purchase Of Common Stock Warrants
PurchaseOfCommonStockWarrants
250000 shares
CY2023Q1 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
750000 usd
CY2024Q1 us-gaap Warrants And Rights Outstanding Term
WarrantsAndRightsOutstandingTerm
P2Y6M21D
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
12500 shares
CY2024Q1 us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Remaining Contractual Term2
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageRemainingContractualTerm2
P10Y
CY2024Q1 us-gaap Warrant Exercise Price Decrease
WarrantExercisePriceDecrease
5
CY2024Q1 us-gaap Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
16178 usd
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
80000 shares
CY2024Q1 us-gaap Stock Option Exercise Price Decrease
StockOptionExercisePriceDecrease
1
CY2024Q1 us-gaap Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
52845 usd
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
10000 shares
CY2023Q1 us-gaap Equity Security Fv Ni Contractual Sale Restriction Remaining Period
EquitySecurityFvNiContractualSaleRestrictionRemainingPeriod
P10Y
CY2023Q1 us-gaap Stock Option Exercise Price Decrease
StockOptionExercisePriceDecrease
5
CY2023Q1 us-gaap Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
10767 usd
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P10Y
CY2023 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P10Y
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0 pure
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0 pure
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
1 pure
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
1 pure
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Weighted Average Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate
0 pure
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Weighted Average Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate
0 pure
CY2024Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
55339 usd
CY2023Q1 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
75161 usd
CY2024Q1 elab Percentage Of Authority Control
PercentageOfAuthorityControl
0.10 pure
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
80000 shares
CY2024Q1 us-gaap Deferred Compensation Arrangement With Individual Maximum Contractual Term1
DeferredCompensationArrangementWithIndividualMaximumContractualTerm1
P10Y
CY2024Q1 us-gaap Stock Issued1
StockIssued1
45986 usd
CY2024Q1 elab Sharebased Compensation Arrangement By Sharebased Payment Award Award Vesting Right Percentage
SharebasedCompensationArrangementBySharebasedPaymentAwardAwardVestingRightPercentage
0.25 pure
CY2024Q1 us-gaap Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
22276 usd
CY2023Q1 us-gaap Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
46986 usd
CY2024Q1 elab Fair Value Of Stock Options Granted
FairValueOfStockOptionsGranted
1049898 usd
CY2024Q1 us-gaap Stock Issued During Period Shares Restricted Stock Award Forfeited
StockIssuedDuringPeriodSharesRestrictedStockAwardForfeited
58333 shares
CY2024Q1 us-gaap Interest Bearing Deposit Liabilities
InterestBearingDepositLiabilities
22195 usd
CY2023Q4 us-gaap Interest Bearing Deposit Liabilities
InterestBearingDepositLiabilities
22455 usd
CY2024Q1 elab Customer Representing Revenue
CustomerRepresentingRevenue
67500 usd
CY2024Q1 us-gaap Revenue Not From Contract With Customer
RevenueNotFromContractWithCustomer
25500 usd
CY2024Q2 us-gaap Payments For Fees
PaymentsForFees
400000 usd
CY2024Q1 ecd Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
false
CY2024Q1 ecd Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
false
CY2024Q1 elab Non Rule10b51 Arrangement Modified
NonRule10b51ArrangementModified
false
CY2024Q1 elab Rule10b51 Arrangement Modified
Rule10b51ArrangementModified
false
CY2024Q1 ecd Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
false
CY2024Q1 ecd Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
false
CY2024Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2024Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.081
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.111
CY2023Q1 us-gaap Other Noncash Expense
OtherNoncashExpense
usd
CY2024Q1 us-gaap Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
usd
CY2023Q1 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
usd
CY2024Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
usd
CY2024Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
usd
CY2024Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
usd
CY2024Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2023Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2024Q1 us-gaap Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
usd
CY2023Q4 us-gaap Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
usd
CY2024Q1 us-gaap Provision For Other Credit Losses
ProvisionForOtherCreditLosses
usd
CY2023 us-gaap Provision For Other Credit Losses
ProvisionForOtherCreditLosses
usd
CY2024Q1 us-gaap Inventory Net Of Allowances Customer Advances And Progress Billings
InventoryNetOfAllowancesCustomerAdvancesAndProgressBillings
usd
CY2023Q4 us-gaap Inventory Net Of Allowances Customer Advances And Progress Billings
InventoryNetOfAllowancesCustomerAdvancesAndProgressBillings
usd
CY2023 us-gaap Property Plant And Equipment Disposals
PropertyPlantAndEquipmentDisposals
usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
usd
CY2023Q4 us-gaap Warrants And Rights Outstanding Term
WarrantsAndRightsOutstandingTerm
CY2023 us-gaap Legal Fees
LegalFees
usd
CY2024Q1 dei Amendment Flag
AmendmentFlag
false
CY2024Q1 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2024Q1 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2024Q1 dei Entity Central Index Key
EntityCentralIndexKey
0001840563

Files In Submission

Name View Source Status
0001213900-24-043568-index-headers.html Edgar Link pending
0001213900-24-043568-index.html Edgar Link pending
0001213900-24-043568.txt Edgar Link pending
0001213900-24-043568-xbrl.zip Edgar Link pending
ea0205793-10q_elevai.htm Edgar Link pending
ea020579301ex31-1_elevai.htm Edgar Link pending
ea020579301ex31-2_elevai.htm Edgar Link pending
ea020579301ex32-1_elevai.htm Edgar Link pending
elab-20240331.xsd Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
elab-20240331_lab.xml Edgar Link unprocessable
elab-20240331_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R67.htm Edgar Link pending
R68.htm Edgar Link pending
R69.htm Edgar Link pending
R7.htm Edgar Link pending
R70.htm Edgar Link pending
R71.htm Edgar Link pending
R72.htm Edgar Link pending
R73.htm Edgar Link pending
R74.htm Edgar Link pending
R75.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
ea0205793-10q_elevai_htm.xml Edgar Link completed
elab-20240331_cal.xml Edgar Link unprocessable
elab-20240331_def.xml Edgar Link unprocessable