2024 Q2 Form 10-Q Financial Statement

#000143774924016847 Filed on May 15, 2024

View on sec.gov

Income Statement

Concept 2024 Q2 2024 Q1
Revenue $3.169M $2.904M
YoY Change 1.83% -5.99%
Cost Of Revenue $1.152M $1.038M
YoY Change -9.28% -20.71%
Gross Profit $2.018M $1.866M
YoY Change 9.49% 4.84%
Gross Profit Margin 63.66% 64.25%
Selling, General & Admin $2.009M $1.944M
YoY Change 6.4% 7.81%
% of Gross Profit 99.57% 104.18%
Research & Development $188.7K $188.2K
YoY Change 3.12% 51.27%
% of Gross Profit 9.35% 10.09%
Depreciation & Amortization $98.98K $101.4K
YoY Change 12.31% 16.25%
% of Gross Profit 4.91% 5.44%
Operating Expenses $2.198M $2.132M
YoY Change 6.11% 10.62%
Operating Profit -$180.1K -$266.2K
YoY Change -21.16% 80.38%
Interest Expense -$47.98K $81.30K
YoY Change -158.36% -2.02%
% of Operating Profit
Other Income/Expense, Net -$53.32K $112.1K
YoY Change 53.04% -23366.6%
Pretax Income -$233.5K -$154.1K
YoY Change -11.34% 4.05%
Income Tax
% Of Pretax Income
Net Earnings -$233.4K -$154.1K
YoY Change -11.34% 4.05%
Net Earnings / Revenue -7.37% -5.3%
Basic Earnings Per Share $0.00 $0.00
Diluted Earnings Per Share $0.00 $0.00
COMMON SHARES
Basic Shares Outstanding 523.0M 520.1M
Diluted Shares Outstanding 522.8M 520.2M

Balance Sheet

Concept 2024 Q2 2024 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $2.191M $2.369M
YoY Change -33.08% -27.82%
Cash & Equivalents $2.191M $2.368M
Short-Term Investments
Other Short-Term Assets $309.7K $479.8K
YoY Change 40.17% 28.84%
Inventory $699.3K $934.2K
Prepaid Expenses
Receivables $1.136M $1.355M
Other Receivables $0.00 $0.00
Total Short-Term Assets $4.336M $5.138M
YoY Change -20.97% -11.78%
LONG-TERM ASSETS
Property, Plant & Equipment $2.567M $2.590M
YoY Change 27.69% 27.14%
Goodwill $1.384M $1.384M
YoY Change 0.0% 0.0%
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $2.060M $2.054M
YoY Change 91.29% 91.66%
Total Long-Term Assets $11.59M $11.68M
YoY Change 11.96% 11.82%
TOTAL ASSETS
Total Short-Term Assets $4.336M $5.138M
Total Long-Term Assets $11.59M $11.68M
Total Assets $15.92M $16.82M
YoY Change 0.55% 3.37%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $312.2K $671.4K
YoY Change -42.38% 59.77%
Accrued Expenses $1.305M $1.331M
YoY Change 16.54% -2.79%
Deferred Revenue $733.5K $977.2K
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $146.3K $147.1K
YoY Change -76.9% 1333.81%
Total Short-Term Liabilities $6.705M $7.333M
YoY Change 105.25% 111.37%
LONG-TERM LIABILITIES
Long-Term Debt $1.807M $1.837M
YoY Change -64.52% -63.96%
Other Long-Term Liabilities $3.583M $3.612M
YoY Change 11.09% 10.92%
Total Long-Term Liabilities $5.390M $5.449M
YoY Change -35.21% -34.76%
TOTAL LIABILITIES
Total Short-Term Liabilities $6.705M $7.333M
Total Long-Term Liabilities $5.390M $5.449M
Total Liabilities $12.10M $12.78M
YoY Change 4.4% 8.12%
SHAREHOLDERS EQUITY
Retained Earnings -$127.7M -$127.5M
YoY Change 0.67% 0.69%
Common Stock $5.230M $5.219M
YoY Change 0.97% 0.78%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $3.829M $4.037M
YoY Change
Total Liabilities & Shareholders Equity $15.92M $16.82M
YoY Change 0.55% 3.37%

Cashflow Statement

Concept 2024 Q2 2024 Q1
OPERATING ACTIVITIES
Net Income -$233.4K -$154.1K
YoY Change -11.34% 4.05%
Depreciation, Depletion And Amortization $98.98K $101.4K
YoY Change 12.31% 16.25%
Cash From Operating Activities -$123.8K $412.4K
YoY Change -747.02% -57.97%
INVESTING ACTIVITIES
Capital Expenditures $44.02K $170.9K
YoY Change 207.4% 227.42%
Acquisitions
YoY Change
Other Investing Activities $36.00K
YoY Change
Cash From Investing Activities -$8.020K -$170.9K
YoY Change -43.99% 227.42%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -27.38K -$63.64K
YoY Change 1242.16% 314.25%
NET CHANGE
Cash From Operating Activities -123.8K $412.4K
Cash From Investing Activities -8.020K -$170.9K
Cash From Financing Activities -27.38K -$63.64K
Net Change In Cash -159.2K $177.9K
YoY Change -5828.06% -80.53%
FREE CASH FLOW
Cash From Operating Activities -$123.8K $412.4K
Capital Expenditures $44.02K $170.9K
Free Cash Flow -$167.9K $241.5K
YoY Change -3582.57% -74.0%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
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 Document Fiscal Year Focus
DocumentFiscalYearFocus
2024
CY2024Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2024Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
750000000
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
750000000
CY2024Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
521889765
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
521889765
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
519787870
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
519787870
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-154051 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-148054 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 Transition Report
DocumentTransitionReport
false
CY2024Q1 dei Entity File Number
EntityFileNumber
0-22923
CY2024Q1 dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
TX
CY2024Q1 dei Entity Tax Identification Number
EntityTaxIdentificationNumber
74-2763837
CY2024Q1 dei Entity Address Address Line1
EntityAddressAddressLine1
4137 Commerce Circle
CY2024Q1 dei Entity Address City Or Town
EntityAddressCityOrTown
Idaho Falls
CY2024Q1 dei Entity Address State Or Province
EntityAddressStateOrProvince
ID
CY2024Q1 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
83401
CY2024Q1 dei City Area Code
CityAreaCode
208
CY2024Q1 dei Local Phone Number
LocalPhoneNumber
524-5300
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
CY2024Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
522957618
CY2024Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2368496 usd
CY2023Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2688141 usd
CY2024Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1355362 usd
CY2023Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1469298 usd
CY2024Q1 us-gaap Inventory Net
InventoryNet
934186 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
927111 usd
CY2024Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
479844 usd
CY2023Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
672934 usd
CY2024Q1 us-gaap Assets Current
AssetsCurrent
5137888 usd
CY2023Q4 us-gaap Assets Current
AssetsCurrent
5757484 usd
CY2024Q1 us-gaap Restricted Cash Noncurrent
RestrictedCashNoncurrent
1378279 usd
CY2023Q4 us-gaap Restricted Cash Noncurrent
RestrictedCashNoncurrent
880752 usd
CY2024Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2589572 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2465077 usd
CY2024Q1 inis Capitalized Lease Disposal Costs Net
CapitalizedLeaseDisposalCostsNet
676168 usd
CY2023Q4 inis Capitalized Lease Disposal Costs Net
CapitalizedLeaseDisposalCostsNet
688462 usd
CY2024Q1 us-gaap Finance Lease Right Of Use Asset
FinanceLeaseRightOfUseAsset
5108 usd
CY2023Q4 us-gaap Finance Lease Right Of Use Asset
FinanceLeaseRightOfUseAsset
6611 usd
CY2024Q1 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
2150807 usd
CY2023Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
2183988 usd
CY2024Q1 us-gaap Goodwill
Goodwill
1384255 usd
CY2023Q4 us-gaap Goodwill
Goodwill
1384255 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
3497234 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
3538458 usd
CY2024Q1 us-gaap Assets Noncurrent
AssetsNoncurrent
11681423 usd
CY2023Q4 us-gaap Assets Noncurrent
AssetsNoncurrent
11147603 usd
CY2024Q1 us-gaap Assets
Assets
16819311 usd
CY2023Q4 us-gaap Assets
Assets
16905087 usd
CY2024Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
671388 usd
CY2023Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
559597 usd
CY2024Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1331148 usd
CY2023Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1482179 usd
CY2024Q1 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
977168 usd
CY2023Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
932682 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
143121 usd
CY2023Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
140733 usd
CY2024Q1 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
2077 usd
CY2023Q4 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
2832 usd
CY2024Q1 us-gaap Shares Subject To Mandatory Redemption Settlement Terms Amount Current
SharesSubjectToMandatoryRedemptionSettlementTermsAmountCurrent
4063000 usd
CY2023Q4 us-gaap Shares Subject To Mandatory Redemption Settlement Terms Amount Current
SharesSubjectToMandatoryRedemptionSettlementTermsAmountCurrent
0 usd
CY2024Q1 us-gaap Liabilities Current
LiabilitiesCurrent
7332902 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
3273756 usd
CY2024Q1 us-gaap Accounts Payable And Accrued Liabilities Noncurrent
AccountsPayableAndAccruedLiabilitiesNoncurrent
65625 usd
CY2023Q4 us-gaap Accounts Payable And Accrued Liabilities Noncurrent
AccountsPayableAndAccruedLiabilitiesNoncurrent
75000 usd
CY2024Q1 us-gaap Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
1491738 usd
CY2023Q4 us-gaap Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
1474463 usd
CY2024Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
2054823 usd
CY2023Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
2091511 usd
CY2024Q1 us-gaap Shares Subject To Mandatory Redemption Settlement Terms Amount Noncurrent
SharesSubjectToMandatoryRedemptionSettlementTermsAmountNoncurrent
0 usd
CY2023Q4 us-gaap Shares Subject To Mandatory Redemption Settlement Terms Amount Noncurrent
SharesSubjectToMandatoryRedemptionSettlementTermsAmountNoncurrent
4063000 usd
CY2024Q1 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
5449286 usd
CY2023Q4 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
9594706 usd
CY2024Q1 us-gaap Liabilities
Liabilities
12782188 usd
CY2023Q4 us-gaap Liabilities
Liabilities
12868462 usd
CY2024Q1 us-gaap Common Stock Value
CommonStockValue
5218898 usd
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
5197879 usd
CY2024Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
126302135 usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
126168605 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-127483910 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-127329859 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
4037123 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
4036625 usd
CY2024Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
16819311 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
16905087 usd
CY2024Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
2904458 usd
CY2023Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
3089535 usd
CY2024Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
1038347 usd
CY2023Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
1309499 usd
CY2024Q1 us-gaap Gross Profit
GrossProfit
1866111 usd
CY2023Q1 us-gaap Gross Profit
GrossProfit
1780036 usd
CY2024Q1 us-gaap Labor And Related Expense
LaborAndRelatedExpense
940503 usd
CY2023Q1 us-gaap Labor And Related Expense
LaborAndRelatedExpense
975183 usd
CY2024Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1003557 usd
CY2023Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
827983 usd
CY2024Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
188247 usd
CY2023Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
124442 usd
CY2024Q1 us-gaap Operating Expenses
OperatingExpenses
2132307 usd
CY2023Q1 us-gaap Operating Expenses
OperatingExpenses
1927608 usd
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-266196 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-147572 usd
CY2024Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
160720 usd
CY2023Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
63412 usd
CY2024Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
32728 usd
CY2023Q1 us-gaap Investment Income Interest
InvestmentIncomeInterest
19086 usd
CY2024Q1 us-gaap Interest Expense
InterestExpense
81303 usd
CY2023Q1 us-gaap Interest Expense
InterestExpense
82980 usd
CY2024Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
112145 usd
CY2023Q1 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-482 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-154051 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-148054 usd
CY2024Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0
CY2024Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
520167183
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
515566825
CY2024Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
520167183
CY2023Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
515566825
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-154051 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-148054 usd
CY2024Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
101447 usd
CY2023Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
87268 usd
CY2024Q1 inis Accretion Of Obligation For Lease Disposal Costs
AccretionOfObligationForLeaseDisposalCosts
17275 usd
CY2023Q1 inis Accretion Of Obligation For Lease Disposal Costs
AccretionOfObligationForLeaseDisposalCosts
13009 usd
CY2024Q1 us-gaap Share Based Compensation
ShareBasedCompensation
62650 usd
CY2023Q1 us-gaap Share Based Compensation
ShareBasedCompensation
159878 usd
CY2024Q1 inis Rightofuse Asset Amortization
RightofuseAssetAmortization
1119 usd
CY2023Q1 inis Rightofuse Asset Amortization
RightofuseAssetAmortization
1120 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-113936 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-41100 usd
CY2024Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
7075 usd
CY2023Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-130295 usd
CY2024Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-193090 usd
CY2023Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-650711 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
41805 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
15932 usd
CY2024Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
44486 usd
CY2023Q1 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
32292 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
412444 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
981311 usd
CY2024Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
170921 usd
CY2023Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
52202 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-170921 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-52202 usd
CY2024Q1 us-gaap Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
1479 usd
CY2023Q1 us-gaap Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans Including Stock Options
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
2622 usd
CY2024Q1 us-gaap Finance Lease Principal Payments
FinanceLeasePrincipalPayments
755 usd
CY2023Q1 us-gaap Finance Lease Principal Payments
FinanceLeasePrincipalPayments
2262 usd
CY2024Q1 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
64365 usd
CY2023Q1 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
15723 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-63641 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-15363 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
177882 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
913746 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
3568893 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
3215866 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
3746775 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
4129612 usd
CY2024Q1 us-gaap Interest Paid Net
InterestPaidNet
155168 usd
CY2023Q1 us-gaap Interest Paid Net
InterestPaidNet
113855 usd
CY2024Q1 us-gaap Stock Issued During Period Value Stock Dividend
StockIssuedDuringPeriodValueStockDividend
90420 usd
CY2023Q1 us-gaap Stock Issued During Period Value Stock Dividend
StockIssuedDuringPeriodValueStockDividend
90660 usd
CY2024Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2368496 usd
CY2023Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
3281161 usd
CY2024Q1 us-gaap Restricted Cash Noncurrent
RestrictedCashNoncurrent
1378279 usd
CY2023Q1 us-gaap Restricted Cash Noncurrent
RestrictedCashNoncurrent
848451 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
3746775 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
4129612 usd
CY2024Q1 us-gaap Number Of Operating Segments
NumberOfOperatingSegments
5 pure
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-154051 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
412444 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-148054 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
981311 usd
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
520167183
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
515566825
CY2024Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
520167183
CY2023Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
515566825
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
25812500
CY2023Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
26037500
CY2024Q1 us-gaap Common Stock Other Shares Outstanding
CommonStockOtherSharesOutstanding
73192500
CY2023Q1 us-gaap Common Stock Other Shares Outstanding
CommonStockOtherSharesOutstanding
66667500
CY2023Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
24787500
CY2023Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
0.05
CY2023 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P5Y4M24D
CY2023Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
17000 usd
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
1025000
CY2024Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
0.04
CY2024Q1 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
-0
CY2024Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
0
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
-0
CY2024Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
0
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
-0
CY2024Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
0
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
25812500
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
0.05
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P5Y4M24D
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
17000 usd
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
20182500
CY2024Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
0.05
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P4Y6M
CY2024Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
16000 usd
CY2024Q1 us-gaap Share Price
SharePrice
0.04
CY2024Q1 us-gaap Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Stock Options
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions
85459 usd
CY2024Q1 inis Increase Decrease Of Restricted Cash And Investments
IncreaseDecreaseOfRestrictedCashAndInvestments
484000 usd
CY2024Q1 us-gaap Restricted Cash And Investments
RestrictedCashAndInvestments
1378279 usd
CY2024Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
2904458 usd
CY2024Q1 inis Percent Of Total Revenues
PercentOfTotalRevenues
1 pure
CY2023Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
3089535 usd
CY2023Q1 inis Percent Of Total Revenues
PercentOfTotalRevenues
1 pure
CY2024Q1 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
977168 usd
CY2023Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
932682 usd
CY2024Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1355362 usd
CY2023Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1469298 usd
CY2024Q1 us-gaap Operating Lease Cost
OperatingLeaseCost
71777 usd
CY2023Q1 us-gaap Operating Lease Cost
OperatingLeaseCost
75366 usd
CY2024Q1 us-gaap Short Term Lease Cost
ShortTermLeaseCost
1800 usd
CY2023Q1 us-gaap Short Term Lease Cost
ShortTermLeaseCost
2040 usd
CY2024Q1 us-gaap Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
755 usd
CY2023Q1 us-gaap Finance Lease Right Of Use Asset Amortization
FinanceLeaseRightOfUseAssetAmortization
2249 usd
CY2024Q1 us-gaap Finance Lease Interest Expense
FinanceLeaseInterestExpense
44 usd
CY2023Q1 us-gaap Finance Lease Interest Expense
FinanceLeaseInterestExpense
161 usd
CY2024Q1 inis Finance Lease Expense
FinanceLeaseExpense
799 usd
CY2023Q1 inis Finance Lease Expense
FinanceLeaseExpense
2410 usd
CY2024Q1 us-gaap Lease Cost
LeaseCost
74376 usd
CY2023Q1 us-gaap Lease Cost
LeaseCost
79816 usd
CY2024Q1 us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
0 usd
CY2023Q1 us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
0 usd
CY2024Q1 us-gaap Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
0 usd
CY2023Q1 us-gaap Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
0 usd
CY2024Q1 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P10Y9M18D
CY2023Q1 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P11Y9M18D
CY2024Q1 us-gaap Finance Lease Weighted Average Remaining Lease Term1
FinanceLeaseWeightedAverageRemainingLeaseTerm1
P0Y8M12D
CY2023Q1 us-gaap Finance Lease Weighted Average Remaining Lease Term1
FinanceLeaseWeightedAverageRemainingLeaseTerm1
P1Y
CY2024Q1 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.0675 pure
CY2023Q1 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.0675 pure
CY2024Q1 us-gaap Finance Lease Weighted Average Discount Rate Percent
FinanceLeaseWeightedAverageDiscountRatePercent
0.0675 pure
CY2023Q1 us-gaap Finance Lease Weighted Average Discount Rate Percent
FinanceLeaseWeightedAverageDiscountRatePercent
0.0768 pure
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
215331 usd
CY2024Q1 us-gaap Finance Lease Liability Payments Remainder Of Fiscal Year
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear
0 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
287108 usd
CY2024Q1 us-gaap Finance Lease Liability Payments Due Next Twelve Months
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths
2130 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
287108 usd
CY2024Q1 us-gaap Finance Lease Liability Payments Due Year Two
FinanceLeaseLiabilityPaymentsDueYearTwo
0 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
287108 usd
CY2024Q1 us-gaap Finance Lease Liability Payments Due Year Three
FinanceLeaseLiabilityPaymentsDueYearThree
0 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
287108 usd
CY2024Q1 us-gaap Finance Lease Liability Payments Due Year Four
FinanceLeaseLiabilityPaymentsDueYearFour
0 usd
CY2024Q1 inis Lessee Operating Lease Liability To Be Paid After Year Four
LesseeOperatingLeaseLiabilityToBePaidAfterYearFour
1738084 usd
CY2024Q1 inis Finance Lease Liability To Be Paid After Year Four
FinanceLeaseLiabilityToBePaidAfterYearFour
0 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
3101847 usd
CY2024Q1 us-gaap Finance Lease Liability Payments Due
FinanceLeaseLiabilityPaymentsDue
2130 usd
CY2024Q1 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
903903 usd
CY2024Q1 us-gaap Finance Lease Liability Undiscounted Excess Amount
FinanceLeaseLiabilityUndiscountedExcessAmount
53 usd
CY2024Q1 us-gaap Operating Lease Liability
OperatingLeaseLiability
2197944 usd
CY2024Q1 us-gaap Finance Lease Liability
FinanceLeaseLiability
2077 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
143121 usd
CY2024Q1 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
2077 usd
CY2024Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
2054823 usd
CY2024Q1 us-gaap Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
0 usd
CY2024Q1 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
5 pure
CY2024Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
2904458 usd
CY2023Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
3089535 usd
CY2024Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
101447 usd
CY2023Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
87268 usd
CY2024Q1 us-gaap Segment Expenditure Addition To Long Lived Assets
SegmentExpenditureAdditionToLongLivedAssets
170921 usd
CY2023Q1 us-gaap Segment Expenditure Addition To Long Lived Assets
SegmentExpenditureAdditionToLongLivedAssets
52202 usd
CY2024Q1 us-gaap Assets
Assets
16819311 usd
CY2023Q4 us-gaap Assets
Assets
16905087 usd

Files In Submission

Name View Source Status
0001437749-24-016847-index-headers.html Edgar Link pending
0001437749-24-016847-index.html Edgar Link pending
0001437749-24-016847.txt Edgar Link pending
0001437749-24-016847-xbrl.zip Edgar Link pending
ex_630415.htm Edgar Link pending
ex_630416.htm Edgar Link pending
ex_630417.htm Edgar Link pending
ex_630418.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
inis-20240331.xsd Edgar Link pending
inis20240331_10q.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
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
R4.htm Edgar Link pending
R5.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
inis20240331_10q_htm.xml Edgar Link completed
inis-20240331_cal.xml Edgar Link unprocessable
inis-20240331_def.xml Edgar Link unprocessable
inis-20240331_pre.xml Edgar Link unprocessable
inis-20240331_lab.xml Edgar Link unprocessable