2024 Q2 Form 10-Q Financial Statement
#000149315224018493 Filed on May 09, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
Revenue | $15.59M | $15.89M | $13.56M |
YoY Change | 14.88% | 17.22% | 168.59% |
Cost Of Revenue | $9.698M | $9.840M | $8.645M |
YoY Change | 14.19% | 13.82% | 181.05% |
Gross Profit | $5.897M | $6.054M | $4.914M |
YoY Change | 16.04% | 23.2% | 149.14% |
Gross Profit Margin | 37.81% | 38.09% | 36.24% |
Selling, General & Admin | $8.345M | $8.859M | $6.897M |
YoY Change | 1.01% | 28.44% | 107.29% |
% of Gross Profit | 141.51% | 146.32% | 140.35% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $138.0K | $139.0K | $142.6K |
YoY Change | -63.1% | -2.5% | -26.26% |
% of Gross Profit | 2.34% | 2.3% | 2.9% |
Operating Expenses | $8.345M | $8.859M | $6.897M |
YoY Change | 1.01% | 28.44% | 107.29% |
Operating Profit | -$2.448M | -$2.805M | -$1.983M |
YoY Change | -23.01% | 41.43% | 46.36% |
Interest Expense | -$62.57K | -$59.85K | $93.19K |
YoY Change | -164.3% | -164.22% | 363.4% |
% of Operating Profit | |||
Other Income/Expense, Net | -$58.74K | -$56.49K | $75.75K |
YoY Change | -113.67% | -174.58% | 104.77% |
Pretax Income | -$2.507M | -$2.861M | -$1.907M |
YoY Change | -5.51% | 50.01% | 44.72% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$2.507M | -$2.861M | -$1.907M |
YoY Change | -8.66% | 50.01% | 44.72% |
Net Earnings / Revenue | -16.07% | -18.0% | -14.07% |
Basic Earnings Per Share | $0.00 | $0.00 | $0.00 |
Diluted Earnings Per Share | $0.00 | $0.00 | $0.00 |
COMMON SHARES | |||
Basic Shares Outstanding | 479.3B shares | 478.3B shares | 346.3B |
Diluted Shares Outstanding | 479.1B shares | 478.3B shares | 341.7B |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.353M | $3.905M | $19.77M |
YoY Change | -60.47% | -80.25% | -4.09% |
Cash & Equivalents | $3.353M | $3.905M | $21.49M |
Short-Term Investments | $5.310K | ||
Other Short-Term Assets | $97.14K | $86.26K | $944.5K |
YoY Change | -96.05% | -90.87% | 216.13% |
Inventory | $3.997M | $4.177M | $3.967M |
Prepaid Expenses | |||
Receivables | $157.3K | $166.3K | $100.6K |
Other Receivables | $0.00 | $0.00 | $172.9K |
Total Short-Term Assets | $11.04M | $11.42M | $27.26M |
YoY Change | -26.18% | -58.1% | 15.74% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $2.078M | $2.174M | $3.097M |
YoY Change | -84.73% | -29.81% | -53.76% |
Goodwill | $5.747M | ||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $579.4K | $632.0K | $475.4K |
YoY Change | 20.35% | 32.94% | 321.18% |
Total Long-Term Assets | $16.57M | $17.71M | $25.10M |
YoY Change | -32.03% | -29.43% | 111.26% |
TOTAL ASSETS | |||
Total Short-Term Assets | $11.04M | $11.42M | $27.26M |
Total Long-Term Assets | $16.57M | $17.71M | $25.10M |
Total Assets | $27.61M | $29.13M | $52.36M |
YoY Change | -29.81% | -44.36% | 47.76% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $7.853M | $7.108M | $4.977M |
YoY Change | 52.98% | 42.82% | 141.75% |
Accrued Expenses | $2.705M | $2.774M | $2.036M |
YoY Change | 37.62% | 36.24% | 235.42% |
Deferred Revenue | $123.4K | $179.9K | $200.4K |
YoY Change | -16.34% | -10.21% | |
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $2.949M | $2.885M | $543.9K |
YoY Change | 193.32% | 430.45% | 19.32% |
Total Short-Term Liabilities | $13.63M | $12.95M | $9.008M |
YoY Change | 58.05% | 43.74% | 167.65% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.036M | $2.221M | $2.239M |
YoY Change | -2.93% | -0.79% | 1599217.14% |
Other Long-Term Liabilities | $7.182M | $7.827M | $8.657M |
YoY Change | -14.45% | -9.59% | 108.46% |
Total Long-Term Liabilities | $2.036M | $2.221M | $2.239M |
YoY Change | -80.59% | -0.79% | -46.09% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $13.63M | $12.95M | $9.008M |
Total Long-Term Liabilities | $2.036M | $2.221M | $2.239M |
Total Liabilities | $22.85M | $23.00M | $19.90M |
YoY Change | 19.52% | 15.54% | 164.73% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$67.46M | -$64.96M | -$45.52M |
YoY Change | 40.04% | 42.7% | |
Common Stock | $47.93M | $47.83M | $34.64M |
YoY Change | 3.45% | 38.05% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $3.652M | $5.024M | $18.96M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $27.61M | $29.13M | $52.36M |
YoY Change | -29.81% | -44.36% | 47.76% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$2.507M | -$2.861M | -$1.907M |
YoY Change | -8.66% | 50.01% | 44.72% |
Depreciation, Depletion And Amortization | $138.0K | $139.0K | $142.6K |
YoY Change | -63.1% | -2.5% | -26.26% |
Cash From Operating Activities | -$97.30K | -$2.374M | -$2.344M |
YoY Change | -92.6% | 1.27% | 244.94% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $42.75K | $121.4K | $126.3K |
YoY Change | 96.28% | -3.84% | -199.19% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $16.32K | |
YoY Change | -100.0% | -100.32% | |
Cash From Investing Activities | -$42.75K | -$121.4K | -$109.9K |
YoY Change | 726.89% | 10.44% | -97.91% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -411.4K | $1.319M | -742.2K |
YoY Change | -96.28% | -277.75% | -2247.47% |
NET CHANGE | |||
Cash From Operating Activities | -97.30K | -$2.374M | -2.344M |
Cash From Investing Activities | -42.75K | -$121.4K | -109.9K |
Cash From Financing Activities | -411.4K | $1.319M | -742.2K |
Net Change In Cash | -551.5K | -$1.176M | -3.196M |
YoY Change | -95.55% | -63.2% | -45.9% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$97.30K | -$2.374M | -$2.344M |
Capital Expenditures | $42.75K | $121.4K | $126.3K |
Free Cash Flow | -$140.1K | -$2.496M | -$2.471M |
YoY Change | -89.52% | 1.01% | 347.28% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023Q4 | us-gaap |
Assets Held For Sale Not Part Of Disposal Group Current
AssetsHeldForSaleNotPartOfDisposalGroupCurrent
|
usd | |
CY2023Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2024Q1 | us-gaap |
Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
|
usd | |
CY2023Q1 | us-gaap |
Stock Redeemed Or Called During Period Value
StockRedeemedOrCalledDuringPeriodValue
|
usd | |
CY2023Q1 | HCMC |
Amortization Of Debt Discount And Noncash Interest Expense
AmortizationOfDebtDiscountAndNoncashInterestExpense
|
usd | |
CY2024Q1 | us-gaap |
Proceeds From Sale Of Notes Receivable
ProceedsFromSaleOfNotesReceivable
|
usd | |
CY2023Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
usd | |
CY2023Q1 | HCMC |
Proceeds From Security Purchase Agreement
ProceedsFromSecurityPurchaseAgreement
|
usd | |
CY2024Q1 | us-gaap |
Payments For Repurchase Of Redeemable Convertible Preferred Stock
PaymentsForRepurchaseOfRedeemableConvertiblePreferredStock
|
usd | |
CY2024Q1 | us-gaap |
Payments For Repurchase Of Redeemable Preferred Stock
PaymentsForRepurchaseOfRedeemablePreferredStock
|
usd | |
CY2024Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | |
CY2023Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | |
CY2023Q1 | HCMC |
Non Cash Deferred Offering Cost
NonCashDeferredOfferingCost
|
usd | |
CY2024Q1 | us-gaap |
Stock Issued1
StockIssued1
|
usd | |
CY2024Q1 | us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
usd | |
CY2024Q1 | HCMC |
Accrued Payment Of Induced Conversions Of Preferred Stock
AccruedPaymentOfInducedConversionsOfPreferredStock
|
usd | |
CY2023Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
usd | |
CY2024Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2024Q1 | dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | |
CY2024Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-03-31 | |
CY2024Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | |
CY2024Q1 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2024Q1 | dei |
Entity File Number
EntityFileNumber
|
001-36469 | |
CY2024Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
HEALTHIER CHOICES MANAGEMENT CORP. | |
CY2024Q1 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | |
CY2024Q1 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
84-1070932 | |
CY2024Q1 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
3800 North 28th Way | |
CY2024Q1 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Hollywood | |
CY2024Q1 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
FL | |
CY2024Q1 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
33020 | |
CY2024Q1 | dei |
City Area Code
CityAreaCode
|
305 | |
CY2024Q1 | dei |
Local Phone Number
LocalPhoneNumber
|
600-5004 | |
CY2024Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2024Q1 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2024Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2024Q1 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2024Q1 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2024Q1 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2024Q1 | dei |
Security12b Title
Security12bTitle
|
Common Stock, par value $0.0001 per share | |
CY2024Q1 | dei |
Trading Symbol
TradingSymbol
|
HCMC | |
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
479266632384 | shares |
CY2023Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
5081086 | usd |
CY2023Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
128171 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
4228889 | usd |
CY2023Q4 | HCMC |
Prepaid Expense And Vendor Deposits Current
PrepaidExpenseAndVendorDepositsCurrent
|
1668324 | usd |
CY2024Q1 | us-gaap |
Assets Held For Sale Not Part Of Disposal Group Current
AssetsHeldForSaleNotPartOfDisposalGroupCurrent
|
543854 | usd |
CY2023Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
65556 | usd |
CY2023Q4 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
553232 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
11725258 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2735252 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
4376682 | usd |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
11511002 | usd |
CY2023Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
621385 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
30969579 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
8024664 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
207513 | usd |
CY2023Q4 | us-gaap |
Lines Of Credit Current
LinesOfCreditCurrent
|
453232 | usd |
CY2023Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
702701 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
2842829 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
12230939 | usd |
CY2023Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
2403807 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
8465617 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
23100363 | usd |
CY2024Q1 | us-gaap |
Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
|
1000 | |
CY2024Q1 | us-gaap |
Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
|
14722 | shares |
CY2024Q1 | us-gaap |
Temporary Equity Shares Issued
TemporaryEquitySharesIssued
|
1111 | shares |
CY2023Q4 | us-gaap |
Temporary Equity Shares Outstanding
TemporaryEquitySharesOutstanding
|
1111 | shares |
CY2024Q1 | us-gaap |
Temporary Equity Liquidation Preference
TemporaryEquityLiquidationPreference
|
1100000 | usd |
CY2023Q4 | us-gaap |
Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
|
1111100 | usd |
CY2024Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2024Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
750000000000 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
478266632384 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
478266632384 | shares |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
47826663 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
21028274 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-62096821 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6758116 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
30969579 | usd |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
15894477 | usd |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
13559744 | usd |
CY2024Q1 | HCMC |
Cost Of Goods And Services Sold Sales Vapor
CostOfGoodsAndServicesSoldSalesVapor
|
132 | usd |
CY2023Q1 | HCMC |
Cost Of Goods And Services Sold Sales Vapor
CostOfGoodsAndServicesSoldSalesVapor
|
653 | usd |
CY2024Q1 | HCMC |
Cost Of Goods And Services Sold Sales Grocery
CostOfGoodsAndServicesSoldSalesGrocery
|
9839981 | usd |
CY2023Q1 | HCMC |
Cost Of Goods And Services Sold Sales Grocery
CostOfGoodsAndServicesSoldSalesGrocery
|
8644700 | usd |
CY2024Q1 | us-gaap |
Gross Profit
GrossProfit
|
6054364 | usd |
CY2023Q1 | us-gaap |
Gross Profit
GrossProfit
|
4914391 | usd |
CY2024Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
8859017 | usd |
CY2023Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
6897438 | usd |
CY2024Q1 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
-857 | usd |
CY2023Q1 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
-4457 | usd |
CY2024Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3355 | usd |
CY2023Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-17450 | usd |
CY2024Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-58992 | usd |
CY2023Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
97653 | usd |
CY2024Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-56494 | usd |
CY2023Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
75746 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2861147 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1907301 | usd |
CY2023Q1 | us-gaap |
Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
|
61000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-2861147 | usd |
CY2023Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1968301 | 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 | |
CY2024Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
478266632384 | shares |
CY2024Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
478266632384 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
341671076830 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
341671076830 | shares |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6758116 | usd |
CY2024Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
1126751 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2861147 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5023720 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20206024 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20206024 | usd |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
670000 | usd |
CY2023Q1 | us-gaap |
Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
|
61000 | usd |
CY2023Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
50000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1907301 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
18957723 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
18957723 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2861147 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1907301 | usd |
CY2024Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
379547 | usd |
CY2023Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
373462 | usd |
CY2024Q1 | HCMC |
Amortization Of Debt Discount And Noncash Interest Expense
AmortizationOfDebtDiscountAndNoncashInterestExpense
|
18841 | usd |
CY2024Q1 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
-857 | usd |
CY2023Q1 | us-gaap |
Gain Loss On Investments
GainLossOnInvestments
|
-4457 | usd |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
743247 | usd |
CY2023Q1 | us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
695192 | usd |
CY2024Q1 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
743419 | usd |
CY2023Q1 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
523087 | usd |
CY2024Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1126751 | usd |
CY2023Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
50000 | usd |
CY2023Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
|
22100 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
38102 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
44818 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
691599 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
673392 | usd |
CY2024Q1 | HCMC |
Increase Decrease In Prepaid Expense And Vendor Deposits
IncreaseDecreaseInPrepaidExpenseAndVendorDeposits
|
-362117 | usd |
CY2023Q1 | HCMC |
Increase Decrease In Prepaid Expense And Vendor Deposits
IncreaseDecreaseInPrepaidExpenseAndVendorDeposits
|
255387 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
20701 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-279701 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
11496 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
|
-771 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-1391690 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-744145 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-27597 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
1766 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-706560 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-669803 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2374113 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2344310 | usd |
CY2023Q1 | us-gaap |
Proceeds From Sale Of Notes Receivable
ProceedsFromSaleOfNotesReceivable
|
16320 | usd |
CY2024Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
121405 | usd |
CY2023Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
126251 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-121405 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-109931 | usd |
CY2024Q1 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
209015 | usd |
CY2024Q1 | HCMC |
Proceeds From Security Purchase Agreement
ProceedsFromSecurityPurchaseAgreement
|
1700000 | usd |
CY2024Q1 | us-gaap |
Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
|
171752 | usd |
CY2023Q1 | us-gaap |
Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
|
131614 | usd |
CY2023Q1 | us-gaap |
Payments For Repurchase Of Redeemable Convertible Preferred Stock
PaymentsForRepurchaseOfRedeemableConvertiblePreferredStock
|
55000 | usd |
CY2023Q1 | us-gaap |
Payments For Repurchase Of Redeemable Preferred Stock
PaymentsForRepurchaseOfRedeemablePreferredStock
|
555550 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1319233 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-742164 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-1176285 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-3196405 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
5634318 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
24690124 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4458033 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
21493719 | usd |
CY2024Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
104505 | usd |
CY2023Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
44478 | usd |
CY2024Q1 | HCMC |
Non Cash Deferred Offering Cost
NonCashDeferredOfferingCost
|
475101 | usd |
CY2023Q1 | us-gaap |
Stock Issued1
StockIssued1
|
670000 | usd |
CY2023Q1 | us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
1093290 | usd |
CY2023Q1 | HCMC |
Accrued Payment Of Induced Conversions Of Preferred Stock
AccruedPaymentOfInducedConversionsOfPreferredStock
|
6000 | usd |
CY2024Q1 | us-gaap |
Number Of Stores
NumberOfStores
|
3 | store |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3900000 | usd |
CY2024Q1 | HCMC |
Working Capital Deficit
WorkingCapitalDeficit
|
1500000 | usd |
CY2024Q1 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
503000 | usd |
CY2023Q4 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
0 | usd |
CY2024Q1 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
CY2023Q4 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
CY2024Q1 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
CY2023Q4 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
CY2024Q1 | us-gaap |
Time Deposits At Or Above Fdic Insurance Limit
TimeDepositsAtOrAboveFDICInsuranceLimit
|
2516118 | usd |
CY2023Q4 | us-gaap |
Time Deposits At Or Above Fdic Insurance Limit
TimeDepositsAtOrAboveFDICInsuranceLimit
|
3814426 | usd |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3904801 | usd |
CY2023Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
19765487 | usd |
CY2024Q1 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
553232 | usd |
CY2023Q1 | us-gaap |
Restricted Cash Current
RestrictedCashCurrent
|
1728232 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4458033 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
21493719 | usd |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
15894477 | usd |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
13559744 | usd |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
15894477 | usd |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
13559744 | usd |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2804653 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1983047 | usd |
CY2023Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
16533127 | usd |
CY2023Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-1918800 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
3834084 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
4287679 | usd |
CY2024Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1660484 | usd |
CY2023Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1552427 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2173600 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2735252 | usd |
CY2024Q1 | us-gaap |
Depreciation
Depreciation
|
139000 | usd |
CY2023Q1 | us-gaap |
Depreciation
Depreciation
|
143000 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
7528165 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
-3391827 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
4136338 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
7528165 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
-3151483 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
4376682 | usd |
CY2024Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
240000 | usd |
CY2023Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
231000 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
719046 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
953891 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
875910 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
731489 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
412819 | usd |
CY2024Q1 | HCMC |
Finite Lived Intangible Assets Amortization Expense After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFour
|
443183 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
4136338 | usd |
CY2024Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1127000 | usd |
CY2023Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
50000 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
207513 | usd |
CY2022Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
198606 | usd |
CY2024Q1 | HCMC |
Contract With Customer Liability Issued
ContractWithCustomerLiabilityIssued
|
706971 | usd |
CY2023 | HCMC |
Contract With Customer Liability Issued
ContractWithCustomerLiabilityIssued
|
891060 | usd |
CY2024Q1 | HCMC |
Contract With Customer Liability Redeemed
ContractWithCustomerLiabilityRedeemed
|
-671786 | usd |
CY2023 | HCMC |
Contract With Customer Liability Redeemed
ContractWithCustomerLiabilityRedeemed
|
-812694 | usd |
CY2024Q1 | HCMC |
Contract With Customer Liability Breakage Recognized
ContractWithCustomerLiabilityBreakageRecognized
|
-62782 | usd |
CY2023 | HCMC |
Contract With Customer Liability Breakage Recognized
ContractWithCustomerLiabilityBreakageRecognized
|
-69459 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
179916 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
207513 | usd |
CY2024Q1 | us-gaap |
Notes Payable
NotesPayable
|
4823645 | usd |
CY2023Q4 | us-gaap |
Notes Payable
NotesPayable
|
3106508 | usd |
CY2024Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
170048 | usd |
CY2024Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
453232 | usd |
CY2023Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
453232 | usd |
CY2024Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
5106829 | usd |
CY2023Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
3559740 | usd |
CY2024Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
2885367 | usd |
CY2023Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1155933 | usd |
CY2024Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2221462 | usd |
CY2023Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2403807 | usd |
CY2024Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
174288847200 | shares |
CY2023Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
209302000000 | shares |
CY2023Q4 | us-gaap |
Credit Derivative Maximum Exposure Undiscounted
CreditDerivativeMaximumExposureUndiscounted
|
1500000 | usd |
CY2023Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1500000 | usd |