2024 Q3 Form 10-Q Financial Statement

#000149315224030401 Filed on August 06, 2024

View on sec.gov

Income Statement

Concept 2024 Q3 2024 Q2
Revenue $52.00 $15.59M
YoY Change -100.0% 14.88%
Cost Of Revenue $15.00 $9.698M
YoY Change -100.0% 14.19%
Gross Profit $37.00 $5.897M
YoY Change -100.0% 16.04%
Gross Profit Margin 71.15% 37.81%
Selling, General & Admin $8.345M
YoY Change 1.01%
% of Gross Profit 141.51%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $7.000K $138.0K
YoY Change -94.9% -63.1%
% of Gross Profit 18918.92% 2.34%
Operating Expenses $2.143M $8.345M
YoY Change -73.32% 1.01%
Operating Profit -$2.143M -$2.448M
YoY Change -36.79% -23.01%
Interest Expense -$62.57K
YoY Change -164.3%
% of Operating Profit
Other Income/Expense, Net $274.8K -$58.74K
YoY Change -31.34% -113.67%
Pretax Income -$2.507M
YoY Change -5.51%
Income Tax
% Of Pretax Income
Net Earnings -$4.347M -$2.507M
YoY Change 45.34% -8.66%
Net Earnings / Revenue -8359675.0% -16.07%
Basic Earnings Per Share $0.00
Diluted Earnings Per Share $0.00
COMMON SHARES
Basic Shares Outstanding 479.3B shares 479.3B shares
Diluted Shares Outstanding 480.1B shares 479.1B shares

Balance Sheet

Concept 2024 Q3 2024 Q2
SHORT-TERM ASSETS
Cash & Short-Term Investments $3.353M
YoY Change -60.47%
Cash & Equivalents $2.534M $3.353M
Short-Term Investments
Other Short-Term Assets $40.53K $97.14K
YoY Change -89.84% -96.05%
Inventory $66.59K $3.997M
Prepaid Expenses
Receivables $157.3K
Other Receivables $0.00
Total Short-Term Assets $3.391M $11.04M
YoY Change -75.06% -26.18%
LONG-TERM ASSETS
Property, Plant & Equipment $86.96K $2.078M
YoY Change -96.97% -84.73%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $124.1K $579.4K
YoY Change -75.71% 20.35%
Total Long-Term Assets $393.5K $16.57M
YoY Change -98.33% -32.03%
TOTAL ASSETS
Total Short-Term Assets $3.391M $11.04M
Total Long-Term Assets $393.5K $16.57M
Total Assets $3.785M $27.61M
YoY Change -89.8% -29.81%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $7.853M
YoY Change 52.98%
Accrued Expenses $2.705M
YoY Change 37.62%
Deferred Revenue $123.4K
YoY Change -16.34%
Short-Term Debt $0.00
YoY Change
Long-Term Debt Due $2.949M
YoY Change 193.32%
Total Short-Term Liabilities $3.192M $13.63M
YoY Change -65.63% 58.05%
LONG-TERM LIABILITIES
Long-Term Debt $2.036M
YoY Change -2.93%
Other Long-Term Liabilities $7.182M
YoY Change -14.45%
Total Long-Term Liabilities $0.00 $2.036M
YoY Change -100.0% -80.59%
TOTAL LIABILITIES
Total Short-Term Liabilities $3.192M $13.63M
Total Long-Term Liabilities $0.00 $2.036M
Total Liabilities $3.194M $22.85M
YoY Change -82.96% 19.52%
SHAREHOLDERS EQUITY
Retained Earnings -$72.86M -$67.46M
YoY Change 42.4% 40.04%
Common Stock $48.13M $47.93M
YoY Change 1.26% 3.45%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$520.3K $3.652M
YoY Change
Total Liabilities & Shareholders Equity $3.785M $27.61M
YoY Change -89.8% -29.81%

Cashflow Statement

Concept 2024 Q3 2024 Q2
OPERATING ACTIVITIES
Net Income -$4.347M -$2.507M
YoY Change 45.34% -8.66%
Depreciation, Depletion And Amortization $7.000K $138.0K
YoY Change -94.9% -63.1%
Cash From Operating Activities -$97.30K
YoY Change -92.6%
INVESTING ACTIVITIES
Capital Expenditures $42.75K
YoY Change 96.28%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$42.75K
YoY Change 726.89%
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
YoY Change -96.28%
NET CHANGE
Cash From Operating Activities -97.30K
Cash From Investing Activities -42.75K
Cash From Financing Activities -411.4K
Net Change In Cash -551.5K
YoY Change -95.55%
FREE CASH FLOW
Cash From Operating Activities -$97.30K
Capital Expenditures $42.75K
Free Cash Flow -$140.1K
YoY Change -89.52%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
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
CY2023Q4 us-gaap Other Assets Current
OtherAssetsCurrent
65556 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 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 Long Term Loans Payable
LongTermLoansPayable
2403807 usd
CY2023Q4 us-gaap Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
1111100 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
CY2023Q4 us-gaap Assets Held For Sale Not Part Of Disposal Group Current
AssetsHeldForSaleNotPartOfDisposalGroupCurrent
usd
CY2024Q2 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2023Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2024Q2 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
usd
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
usd
CY2024Q2 us-gaap Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
usd
us-gaap Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
usd
CY2024Q2 us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
usd
CY2023Q2 us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
usd
us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
usd
us-gaap Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
usd
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
usd
us-gaap Proceeds From Sale Of Notes Receivable
ProceedsFromSaleOfNotesReceivable
usd
HCMC Proceeds From Security Purchase Agreement
ProceedsFromSecurityPurchaseAgreement
usd
us-gaap Payments For Repurchase Of Redeemable Convertible Preferred Stock
PaymentsForRepurchaseOfRedeemableConvertiblePreferredStock
usd
us-gaap Payments For Repurchase Of Redeemable Preferred Stock
PaymentsForRepurchaseOfRedeemablePreferredStock
usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
us-gaap Stock Issued1
StockIssued1
usd
us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
usd
HCMC Value Reduction On Preferred Stock Redemption
ValueReductionOnPreferredStockRedemption
usd
HCMC Issuance Of Common Stock
IssuanceOfCommonStock
usd
CY2023Q4 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
usd
CY2024Q2 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
157335 usd
CY2024Q2 us-gaap Inventory Net
InventoryNet
3997246 usd
CY2024Q2 HCMC Prepaid Expense And Vendor Deposits Current
PrepaidExpenseAndVendorDepositsCurrent
2338846 usd
CY2024Q2 us-gaap Assets Held For Sale Not Part Of Disposal Group Current
AssetsHeldForSaleNotPartOfDisposalGroupCurrent
543854 usd
CY2024Q2 us-gaap Other Assets Current
OtherAssetsCurrent
97142 usd
CY2024Q2 us-gaap Restricted Cash Current
RestrictedCashCurrent
553232 usd
CY2023Q4 us-gaap Restricted Cash Current
RestrictedCashCurrent
553232 usd
CY2024Q2 us-gaap Assets Current
AssetsCurrent
11040981 usd
CY2024Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2078451 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
3896098 usd
CY2024Q2 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
10017442 usd
CY2024Q2 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
579419 usd
CY2024Q2 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
123375 usd
CY2024Q2 us-gaap Lines Of Credit Current
LinesOfCreditCurrent
453232 usd
CY2024Q2 us-gaap Loans Payable Current
LoansPayableCurrent
2495340 usd
CY2024Q2 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
2705382 usd
CY2024Q2 us-gaap Long Term Loans Payable
LongTermLoansPayable
2036367 usd
CY2024Q2 us-gaap Liabilities
Liabilities
22849167 usd
CY2023Q4 us-gaap Liabilities
Liabilities
23100363 usd
CY2024Q2 us-gaap Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
1000
CY2023Q4 us-gaap Temporary Equity Par Or Stated Value Per Share
TemporaryEquityParOrStatedValuePerShare
1000
CY2024Q2 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
14722 shares
CY2023Q4 us-gaap Temporary Equity Shares Authorized
TemporaryEquitySharesAuthorized
14722 shares
CY2024Q2 us-gaap Temporary Equity Shares Issued
TemporaryEquitySharesIssued
1111 shares
CY2023Q4 us-gaap Temporary Equity Shares Issued
TemporaryEquitySharesIssued
1111 shares
CY2024Q2 us-gaap Temporary Equity Shares Outstanding
TemporaryEquitySharesOutstanding
1111 shares
CY2023Q4 us-gaap Temporary Equity Shares Outstanding
TemporaryEquitySharesOutstanding
1111 shares
CY2024Q2 us-gaap Temporary Equity Liquidation Preference
TemporaryEquityLiquidationPreference
1100000 usd
CY2023Q4 us-gaap Temporary Equity Liquidation Preference
TemporaryEquityLiquidationPreference
1100000 usd
CY2024Q2 us-gaap Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
1111100 usd
CY2024Q2 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
CY2024Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
750000000000 shares
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
750000000000 shares
CY2024Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
479266632384 shares
CY2024Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
479266632384 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
478266632384 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
478266632384 shares
CY2024Q2 us-gaap Common Stock Value
CommonStockValue
47926663 usd
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
47826663 usd
CY2024Q2 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
23190107 usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
21028274 usd
CY2024Q2 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-67464646 usd
CY2024Q2 us-gaap Stockholders Equity
StockholdersEquity
3652124 usd
CY2024Q2 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
27612391 usd
CY2024Q2 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
15594749 usd
CY2023Q2 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
13574896 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
31489226 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
27134640 usd
CY2024Q2 us-gaap Gross Profit
GrossProfit
5896588 usd
CY2023Q2 us-gaap Gross Profit
GrossProfit
5081683 usd
us-gaap Gross Profit
GrossProfit
11950952 usd
us-gaap Gross Profit
GrossProfit
9996074 usd
CY2024Q2 us-gaap Operating Expenses
OperatingExpenses
8344526 usd
CY2023Q2 us-gaap Operating Expenses
OperatingExpenses
8261343 usd
us-gaap Operating Expenses
OperatingExpenses
17203543 usd
us-gaap Operating Expenses
OperatingExpenses
15158780 usd
CY2024Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-2447938 usd
CY2023Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-3179660 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-5252591 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-5162706 usd
CY2024Q2 us-gaap Gain Loss On Investments
GainLossOnInvestments
-136 usd
CY2023Q2 us-gaap Gain Loss On Investments
GainLossOnInvestments
-3943 usd
us-gaap Gain Loss On Investments
GainLossOnInvestments
-993 usd
us-gaap Gain Loss On Investments
GainLossOnInvestments
-8400 usd
CY2023Q2 us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
-425000 usd
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
-402900 usd
CY2024Q2 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
3828 usd
CY2023Q2 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
4600 usd
us-gaap Other Nonoperating Income
OtherNonoperatingIncome
7183 usd
us-gaap Other Nonoperating Income
OtherNonoperatingIncome
9250 usd
CY2024Q2 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-62432 usd
CY2023Q2 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
101248 usd
us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-121424 usd
us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
198900 usd
CY2024Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-58740 usd
CY2023Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
526905 usd
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-115234 usd
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
602650 usd
CY2024Q2 us-gaap Net Income Loss
NetIncomeLoss
-2506678 usd
CY2023Q2 us-gaap Net Income Loss
NetIncomeLoss
-2652755 usd
us-gaap Net Income Loss
NetIncomeLoss
-5367825 usd
us-gaap Net Income Loss
NetIncomeLoss
-4560056 usd
CY2023Q2 us-gaap Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
91500 usd
us-gaap Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
152500 usd
CY2024Q2 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-2506678 usd
CY2023Q2 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-2744255 usd
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-5367825 usd
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-4712556 usd
CY2024Q2 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
CY2024Q2 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.00
CY2023Q2 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
CY2023Q2 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
CY2024Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
479134764252 shares
CY2024Q2 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
479134764252 shares
CY2023Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
353854819196 shares
CY2023Q2 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
353854819196 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
478700698318 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
478700698318 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
347796604758 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
347796604758 shares
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
5023720 usd
CY2024Q2 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1135082 usd
CY2024Q2 us-gaap Net Income Loss
NetIncomeLoss
-2506678 usd
CY2024Q2 us-gaap Stockholders Equity
StockholdersEquity
3652124 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
18957723 usd
CY2023Q2 us-gaap Stock Redeemed Or Called During Period Value
StockRedeemedOrCalledDuringPeriodValue
22222 usd
CY2023Q2 us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
915000 usd
CY2023Q2 us-gaap Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
91500 usd
CY2023Q2 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1126750 usd
CY2023Q2 us-gaap Net Income Loss
NetIncomeLoss
-2652755 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
18277440 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
6758116 usd
us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
2261833 usd
us-gaap Net Income Loss
NetIncomeLoss
-5367825 usd
CY2024Q2 us-gaap Stockholders Equity
StockholdersEquity
3652124 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
20206024 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
20206024 usd
us-gaap Stock Redeemed Or Called During Period Value
StockRedeemedOrCalledDuringPeriodValue
22222 usd
us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
1585000 usd
us-gaap Preferred Stock Conversions Inducements
PreferredStockConversionsInducements
152500 usd
us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
1176750 usd
us-gaap Net Income Loss
NetIncomeLoss
-4560056 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
18277440 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
18277440 usd
us-gaap Net Income Loss
NetIncomeLoss
-5367825 usd
us-gaap Net Income Loss
NetIncomeLoss
-4560056 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
757695 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
747485 usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
71293 usd
us-gaap Gain Loss On Investments
GainLossOnInvestments
-993 usd
us-gaap Gain Loss On Investments
GainLossOnInvestments
-8400 usd
us-gaap Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
1493560 usd
us-gaap Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
1063591 usd
us-gaap Inventory Write Down
InventoryWriteDown
1484648 usd
us-gaap Inventory Write Down
InventoryWriteDown
951373 usd
us-gaap Share Based Compensation
ShareBasedCompensation
2261833 usd
us-gaap Share Based Compensation
ShareBasedCompensation
1176750 usd
us-gaap Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
-402900 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
29164 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
36834 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
1253005 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
899251 usd
HCMC Increase Decrease In Prepaid Expense And Vendor Deposits
IncreaseDecreaseInPrepaidExpenseAndVendorDeposits
-449261 usd
HCMC Increase Decrease In Prepaid Expense And Vendor Deposits
IncreaseDecreaseInPrepaidExpenseAndVendorDeposits
670178 usd
us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
31586 usd
us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
-219362 usd
us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
-40973 usd
us-gaap Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
5230 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-845210 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-197306 usd
us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-84138 usd
us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-51137 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-1420742 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-1002484 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2471414 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-3658415 usd
us-gaap Proceeds From Sale Of Notes Receivable
ProceedsFromSaleOfNotesReceivable
32928 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
164164 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
148027 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-164164 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-115099 usd
us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
446088 usd
us-gaap Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
218865 usd
HCMC Proceeds From Security Purchase Agreement
ProceedsFromSecurityPurchaseAgreement
1700000 usd
us-gaap Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
346094 usd
us-gaap Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
264670 usd
us-gaap Payments For Repurchase Of Redeemable Convertible Preferred Stock
PaymentsForRepurchaseOfRedeemableConvertiblePreferredStock
152500 usd
us-gaap Payments For Repurchase Of Redeemable Preferred Stock
PaymentsForRepurchaseOfRedeemablePreferredStock
11170428 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
907818 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-11806463 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-1727760 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-15579977 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
CY2024Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
3906558 usd
CY2023Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
9110147 usd
us-gaap Interest Paid Net
InterestPaidNet
238595 usd
us-gaap Interest Paid Net
InterestPaidNet
87008 usd
HCMC Non Cash Deferred Offering Cost
NonCashDeferredOfferingCost
673695 usd
HCMC Non Cash Deferred Offering Cost
NonCashDeferredOfferingCost
384614 usd
us-gaap Stock Issued1
StockIssued1
1585000 usd
us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
1093290 usd
HCMC Value Reduction On Preferred Stock Redemption
ValueReductionOnPreferredStockRedemption
22222 usd
HCMC Issuance Of Common Stock
IssuanceOfCommonStock
100000 usd
CY2024Q2 us-gaap Number Of Stores
NumberOfStores
3 store
CY2024Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
3400000 usd
CY2024Q2 HCMC Working Capital Deficit
WorkingCapitalDeficit
-2600000 usd
CY2024Q2 us-gaap Line Of Credit Facility Periodic Payment
LineOfCreditFacilityPeriodicPayment
5000000 usd
CY2024Q2 us-gaap Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
0.12 pure
CY2024Q2 us-gaap Debt Instrument Face Amount
DebtInstrumentFaceAmount
7500000 usd
CY2024Q2 us-gaap Debt Instrument Maturity Date
DebtInstrumentMaturityDate
2027-07-17
CY2024Q2 us-gaap Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
1209000 usd
CY2023Q4 us-gaap Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
0 usd
CY2024Q2 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
250000 usd
CY2023Q4 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
250000 usd
CY2024Q2 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
250000 usd
CY2023Q4 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
250000 usd
CY2024Q2 us-gaap Time Deposits At Or Above Fdic Insurance Limit
TimeDepositsAtOrAboveFDICInsuranceLimit
2213872 usd
CY2023Q4 us-gaap Time Deposits At Or Above Fdic Insurance Limit
TimeDepositsAtOrAboveFDICInsuranceLimit
3814426 usd
CY2024Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
3353326 usd
CY2023Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
8481915 usd
CY2024Q2 us-gaap Restricted Cash Current
RestrictedCashCurrent
553232 usd
CY2023Q2 us-gaap Restricted Cash Current
RestrictedCashCurrent
628232 usd
CY2024Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
3906558 usd
CY2023Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
9110147 usd
CY2024Q2 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
15594749 usd
CY2023Q2 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
13574896 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
31489226 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
27134640 usd
CY2024Q2 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
15594749 usd
CY2023Q2 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
13574896 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
31489226 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
27134640 usd
CY2024Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-2447938 usd
CY2023Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-3179660 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-5252591 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-5162706 usd
CY2023Q2 us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
17133109 usd
us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
33725149 usd
CY2023Q2 us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
-2656072 usd
us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
-4520654 usd
CY2024Q2 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
3876841 usd
CY2023Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
4287679 usd
CY2024Q2 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1798390 usd
CY2023Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1552427 usd
CY2024Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2078451 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2735252 usd
CY2024Q2 us-gaap Depreciation
Depreciation
138000 usd
CY2023Q2 us-gaap Depreciation
Depreciation
144000 usd
us-gaap Depreciation
Depreciation
277000 usd
us-gaap Depreciation
Depreciation
286000 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
7528165 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
-3632067 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
3896098 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
CY2024Q2 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
241000 usd
CY2023Q2 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
230000 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
481000 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
461000 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
478807 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
953891 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
875910 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
731489 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
412819 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
443182 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
3896098 usd
CY2023Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
207513 usd
CY2022Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
198606 usd
HCMC Contract With Customer Liability Issued
ContractWithCustomerLiabilityIssued
698242 usd
CY2023 HCMC Contract With Customer Liability Issued
ContractWithCustomerLiabilityIssued
891060 usd
HCMC Contract With Customer Liability Redeemed
ContractWithCustomerLiabilityRedeemed
-719204 usd
CY2023 HCMC Contract With Customer Liability Redeemed
ContractWithCustomerLiabilityRedeemed
-812694 usd
HCMC Contract With Customer Liability Breakage Recognized
ContractWithCustomerLiabilityBreakageRecognized
-63176 usd
CY2023 HCMC Contract With Customer Liability Breakage Recognized
ContractWithCustomerLiabilityBreakageRecognized
-69459 usd
CY2024Q2 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
123375 usd
CY2023Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
207513 usd
CY2024Q2 us-gaap Notes Payable
NotesPayable
4649303 usd
CY2023Q4 us-gaap Notes Payable
NotesPayable
3106508 usd
CY2024Q2 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
117596 usd
CY2024Q2 us-gaap Line Of Credit
LineOfCredit
453232 usd
CY2023Q4 us-gaap Line Of Credit
LineOfCredit
453232 usd
CY2024Q2 us-gaap Long Term Debt
LongTermDebt
4984939 usd
CY2023Q4 us-gaap Long Term Debt
LongTermDebt
3559740 usd
CY2024Q2 us-gaap Long Term Debt Current
LongTermDebtCurrent
2948572 usd
CY2023Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
1155933 usd
CY2024Q2 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
2036367 usd
CY2023Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
2403807 usd
CY2024Q2 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
1135000 usd
CY2023Q2 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
1127000 usd
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
2262000 usd
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
1177000 usd
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
146495097200 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
93781000000 shares
CY2023Q4 us-gaap Credit Derivative Maximum Exposure Undiscounted
CreditDerivativeMaximumExposureUndiscounted
1500000 usd
CY2024Q2 us-gaap Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
1500000 usd

Files In Submission

Name View Source Status
0001493152-24-030401-index-headers.html Edgar Link pending
0001493152-24-030401-index.html Edgar Link pending
0001493152-24-030401.txt Edgar Link pending
0001493152-24-030401-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
ex32-2.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
hcmc-20240630.xsd 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
hcmc-20240630_cal.xml Edgar Link unprocessable
hcmc-20240630_def.xml Edgar Link unprocessable
hcmc-20240630_lab.xml Edgar Link unprocessable
hcmc-20240630_pre.xml Edgar Link unprocessable
form10-q_htm.xml Edgar Link completed
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
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
FilingSummary.xml Edgar Link unprocessable