2022 Q3 Form 10-Q Financial Statement
#000173112222001542 Filed on September 12, 2022
Income Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
Revenue | $3.847M | $3.060M | $2.842M |
YoY Change | 11.74% | -83.14% | -92.39% |
Cost Of Revenue | $3.405M | $2.672M | $3.533M |
YoY Change | -3.46% | -77.47% | -89.15% |
Gross Profit | $442.1K | $387.7K | -$690.9K |
YoY Change | -624.46% | -93.83% | -114.39% |
Gross Profit Margin | 11.49% | 12.67% | -24.31% |
Selling, General & Admin | $4.299M | $5.406M | $2.091M |
YoY Change | 28.21% | -47.82% | -52.26% |
% of Gross Profit | 972.49% | 1394.43% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | ||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $4.299M | $5.406M | $2.091M |
YoY Change | 28.21% | -47.82% | -52.15% |
Operating Profit | -$3.857M | -$5.018M | -$2.782M |
YoY Change | 12.21% | 23.22% | -746.97% |
Interest Expense | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | |
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$3.857M | -$5.018M | -$2.782M |
YoY Change | 12.21% | 23.23% | -762.37% |
Income Tax | -$5.810K | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$3.857M | -$5.012M | -$2.782M |
YoY Change | 12.22% | 17.69% | -997.41% |
Net Earnings / Revenue | -100.25% | -163.8% | -97.89% |
Basic Earnings Per Share | -$0.09 | ||
Diluted Earnings Per Share | -$92.95K | -$163.3K | -$92.01K |
COMMON SHARES | |||
Basic Shares Outstanding | 56.17M shares | ||
Diluted Shares Outstanding | 41.49M shares |
Balance Sheet
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.358M | $4.662M | $5.590M |
YoY Change | 257.84% | 117.76% | 185.23% |
Cash & Equivalents | $3.358M | $4.727M | $5.656M |
Short-Term Investments | |||
Other Short-Term Assets | $463.3K | $441.4K | $355.5K |
YoY Change | 102.16% | 1371.43% | |
Inventory | $5.849M | $9.214M | $14.77M |
Prepaid Expenses | $463.3K | ||
Receivables | $1.448M | $1.176M | $1.296M |
Other Receivables | $1.754M | $1.754M | $1.754M |
Total Short-Term Assets | $12.87M | $17.25M | $23.76M |
YoY Change | -46.0% | -64.88% | 62.09% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.245M | $48.30K | $51.96K |
YoY Change | 2002.06% | -23.19% | -25.77% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $1.245M | $48.29K | $51.95K |
YoY Change | 2002.42% | -23.2% | -13.42% |
TOTAL ASSETS | |||
Total Short-Term Assets | $12.87M | $17.25M | $23.76M |
Total Long-Term Assets | $1.245M | $48.29K | $51.95K |
Total Assets | $14.12M | $17.29M | $23.81M |
YoY Change | -40.92% | -64.82% | 61.78% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $153.3K | $3.620M | $9.310M |
YoY Change | -99.1% | -90.54% | 48.96% |
Accrued Expenses | $544.7K | $480.8K | $387.8K |
YoY Change | 42.99% | -70.18% | -66.86% |
Deferred Revenue | $143.6K | ||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $1.793M | $4.103M | $9.845M |
YoY Change | -89.74% | -89.71% | 11.12% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $1.095M | $39.18K | $42.69K |
YoY Change | 2103.34% | -25.88% | -28.85% |
Total Long-Term Liabilities | $1.095M | $39.18K | $42.69K |
YoY Change | 2103.34% | -25.88% | -28.85% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.793M | $4.103M | $9.845M |
Total Long-Term Liabilities | $1.095M | $39.18K | $42.69K |
Total Liabilities | $2.888M | $4.142M | $9.888M |
YoY Change | -83.52% | -89.63% | 10.98% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$16.91M | ||
YoY Change | |||
Common Stock | $6.612M | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $11.23M | $13.15M | $13.93M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $14.12M | $17.29M | $23.81M |
YoY Change | -40.92% | -64.82% | 61.78% |
Cashflow Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$3.857M | -$5.012M | -$2.782M |
YoY Change | 12.22% | 17.69% | -997.41% |
Depreciation, Depletion And Amortization | $0.00 | ||
YoY Change | |||
Cash From Operating Activities | -$1.375M | -$2.471M | -$2.134M |
YoY Change | 27.45% | -1188.86% | -60.71% |
INVESTING ACTIVITIES | |||
Capital Expenditures | |||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | |||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | -$35.76K | ||
YoY Change | 19.2% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 5.700K | 1.542M | -35.76K |
YoY Change | -104.61% | -3314.11% | 19.2% |
NET CHANGE | |||
Cash From Operating Activities | -1.375M | -2.471M | -2.134M |
Cash From Investing Activities | |||
Cash From Financing Activities | 5.700K | 1.542M | -35.76K |
Net Change In Cash | -1.369M | -928.9K | -2.169M |
YoY Change | 13.86% | -619.07% | -60.27% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$1.375M | -$2.471M | -$2.134M |
Capital Expenditures | |||
Free Cash Flow | -$2.134M | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q3 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
usd | |
us-gaap |
Investment Income Net
InvestmentIncomeNet
|
usd | ||
CY2022Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
usd | |
CY2022Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
usd | |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001762239 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--10-31 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
CY2022Q3 | kavl |
Inventory Deposit Related Party
InventoryDepositRelatedParty
|
usd | |
CY2021Q4 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
usd | |
CY2022Q3 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
usd | ||
CY2022Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2022Q3 | kavl |
Converted Series Preferred Stock To Common Shares
ConvertedSeriesPreferredStockToCommonShares
|
usd | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
usd | ||
kavl |
Increase Decrease In Inventory Deposit Related Party
IncreaseDecreaseInInventoryDepositRelatedParty
|
usd | ||
us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
usd | ||
kavl |
Increase Decrease In Customer Refund Due
IncreaseDecreaseInCustomerRefundDue
|
usd | ||
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
usd | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
kavl |
Conversion Of3m Shares Of Series Preferred Stock Into25m Shares Of Common Stock
ConversionOf3mSharesOfSeriesPreferredStockInto25mSharesOfCommonStock
|
usd | ||
kavl |
New Rou Leased Asset Recognized
NewRouLeasedAssetRecognized
|
usd | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-07-31 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
000-56016 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
KAIVAL BRANDS INNOVATIONS GROUP, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
83-3492907 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
4460 Old Dixie Highway | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Grant | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
FL | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
32949 | ||
dei |
City Area Code
CityAreaCode
|
(833) | ||
dei |
Local Phone Number
LocalPhoneNumber
|
452-4825 | ||
dei |
Security12b Title
Security12bTitle
|
Common Stock, par value $0.001 per share | ||
dei |
Trading Symbol
TradingSymbol
|
KAVL | ||
dei |
Security Exchange Name
SecurityExchangeName
|
NASDAQ | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2022Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
56169090 | shares |
CY2022Q3 | us-gaap |
Cash
Cash
|
3358124 | usd |
CY2021Q4 | us-gaap |
Cash
Cash
|
7760228 | usd |
CY2022Q3 | us-gaap |
Restricted Cash
RestrictedCash
|
0 | usd |
CY2021Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
65007 | usd |
CY2022Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1448298 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1985186 | usd |
CY2021Q4 | kavl |
Inventory Deposit Related Party
InventoryDepositRelatedParty
|
2925000 | usd |
CY2022Q3 | us-gaap |
Inventory Net
InventoryNet
|
5849310 | usd |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
15326370 | usd |
CY2022Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
463304 | usd |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
319531 | usd |
CY2022Q3 | us-gaap |
Income Tax Receivable
IncomeTaxReceivable
|
1753594 | usd |
CY2021Q4 | us-gaap |
Income Tax Receivable
IncomeTaxReceivable
|
1753594 | usd |
CY2022Q3 | us-gaap |
Assets Current
AssetsCurrent
|
12872630 | usd |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
30134916 | usd |
CY2022Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1245474 | usd |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
55604 | usd |
CY2022Q3 | us-gaap |
Assets
Assets
|
14118104 | usd |
CY2021Q4 | us-gaap |
Assets
Assets
|
30190520 | usd |
CY2022Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
153322 | usd |
CY2021Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
242829 | usd |
CY2022Q3 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
790242 | usd |
CY2021Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
12667769 | usd |
CY2022Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
544748 | usd |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
579604 | usd |
CY2022Q3 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
143620 | usd |
CY2022Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
161550 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
13020 | usd |
CY2021Q4 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
316800 | usd |
CY2022Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1793482 | usd |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
13820022 | usd |
CY2022Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
1094622 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
46185 | usd |
CY2022Q3 | us-gaap |
Liabilities
Liabilities
|
2888104 | usd |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
13866207 | usd |
CY2022Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
3000 | usd |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
56169090 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
56169090 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
30195312 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
30195312 | shares |
CY2022Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
56169 | usd |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
30195 | usd |
CY2022Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
28085787 | usd |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
21551959 | usd |
CY2022Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-16911956 | usd |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-5260841 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11230000 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
16324313 | usd |
CY2022Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
14118104 | usd |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
30190520 | usd |
CY2022Q3 | kavl |
Revenue
Revenue
|
3854012 | usd |
CY2021Q3 | kavl |
Revenue
Revenue
|
3116507 | usd |
kavl |
Revenue
Revenue
|
9788368 | usd | |
kavl |
Revenue
Revenue
|
59238561 | usd | |
CY2022Q3 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
29319 | usd |
CY2021Q3 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
70600 | usd |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
60469 | usd | |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
132145 | usd | |
CY2022Q3 | kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
36070 | usd |
CY2021Q3 | kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
-4313 | usd |
kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
99669 | usd | |
kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
668687 | usd | |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
3847261 | usd |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
3191420 | usd |
us-gaap |
Revenues
Revenues
|
9749168 | usd | |
us-gaap |
Revenues
Revenues
|
58702019 | usd | |
CY2022Q3 | kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
3365010 | usd |
CY2021Q3 | kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
3175440 | usd |
kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
9477060 | usd | |
kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
47446894 | usd | |
CY2022Q3 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
40186 | usd |
CY2021Q3 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
100270 | usd |
us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
133283 | usd | |
us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
256538 | usd | |
CY2022Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
3405196 | usd |
CY2021Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
3275710 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
9610343 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
47703432 | usd | |
CY2022Q3 | us-gaap |
Gross Profit
GrossProfit
|
442065 | usd |
CY2021Q3 | us-gaap |
Gross Profit
GrossProfit
|
-84290 | usd |
us-gaap |
Gross Profit
GrossProfit
|
138825 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
10998587 | usd | |
CY2022Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
657561 | usd |
CY2021Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
710832 | usd |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
2011131 | usd | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
2472019 | usd | |
CY2022Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3641495 | usd |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2642200 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
9784616 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
15618548 | usd | |
CY2022Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
4299056 | usd |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
3353032 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
11795747 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
18090567 | usd | |
CY2021Q3 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
16 | usd |
us-gaap |
Investment Income Net
InvestmentIncomeNet
|
392 | usd | |
CY2021Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
16 | usd |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
392 | usd | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3856991 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3437306 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-11656922 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-7091588 | usd | |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-300 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-5807 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
292844 | usd | |
CY2022Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-3856991 | usd |
CY2021Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-3437006 | usd |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-11651115 | usd | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-7384432 | usd | |
CY2022Q3 | kavl |
Net Loss Per Common Share Basic And Diluted
NetLossPerCommonShareBasicAndDiluted
|
-0.09 | |
CY2021Q3 | kavl |
Net Loss Per Common Share Basic And Diluted
NetLossPerCommonShareBasicAndDiluted
|
-0.15 | |
kavl |
Net Loss Per Common Share Basic And Diluted
NetLossPerCommonShareBasicAndDiluted
|
-0.34 | ||
kavl |
Net Loss Per Common Share Basic And Diluted
NetLossPerCommonShareBasicAndDiluted
|
-0.32 | ||
CY2022Q3 | kavl |
Weighted Average Number Of Common Shares Outstanding Basic And Diluted
WeightedAverageNumberOfCommonSharesOutstandingBasicAndDiluted
|
41493644 | shares |
CY2021Q3 | kavl |
Weighted Average Number Of Common Shares Outstanding Basic And Diluted
WeightedAverageNumberOfCommonSharesOutstandingBasicAndDiluted
|
23603306 | shares |
kavl |
Weighted Average Number Of Common Shares Outstanding Basic And Diluted
WeightedAverageNumberOfCommonSharesOutstandingBasicAndDiluted
|
34259009 | shares | |
kavl |
Weighted Average Number Of Common Shares Outstanding Basic And Diluted
WeightedAverageNumberOfCommonSharesOutstandingBasicAndDiluted
|
23380268 | shares | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
16324313 | usd |
CY2022Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
110250 | usd |
CY2022Q1 | kavl |
Common Shares Settled And Cancelled
CommonSharesSettledAndCancelled
|
-35759 | usd |
CY2022Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
309700 | usd |
CY2022Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2781964 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13926540 | usd |
CY2022Q2 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
62006 | usd |
CY2022Q2 | kavl |
Common Shares Settled And Cancelled
CommonSharesSettledAndCancelled
|
-24058 | usd |
CY2022Q2 | kavl |
Stock Issued For Services Restricted Common Shares
StockIssuedForServicesRestrictedCommonShares
|
18160 | usd |
CY2022Q2 | kavl |
Exercise Of Common Stock Warrants
ExerciseOfCommonStockWarrants
|
1566190 | usd |
CY2022Q2 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
2616192 | usd |
CY2022Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-5012160 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13152870 | usd |
CY2022Q3 | kavl |
Exercise Of Common Stock Warrants
ExerciseOfCommonStockWarrants
|
5700 | usd |
CY2022Q3 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
1928421 | usd |
CY2022Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-3856991 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11230000 | usd |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4417608 | usd |
CY2021Q1 | kavl |
Issuance Of Common Shares For Employee Compensation
IssuanceOfCommonSharesForEmployeeCompensation
|
76700 | usd |
CY2021Q1 | kavl |
Common Shares Settled And Cancelled
CommonSharesSettledAndCancelled
|
-30511 | usd |
CY2021Q1 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
1034596 | usd |
CY2021Q1 | us-gaap |
Profit Loss
ProfitLoss
|
311501 | usd |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5809894 | usd |
CY2021Q2 | kavl |
Issuance Of Common Shares For Employee Compensation
IssuanceOfCommonSharesForEmployeeCompensation
|
647461 | usd |
CY2021Q2 | kavl |
Common Shares Settled And Cancelled
CommonSharesSettledAndCancelled
|
-47464 | usd |
CY2021Q2 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
6494555 | usd |
CY2021Q2 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
579699 | usd |
CY2021Q2 | us-gaap |
Profit Loss
ProfitLoss
|
-4258927 | usd |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9225218 | usd |
CY2021Q3 | kavl |
Issuance Of Common Shares For Employee Compensation
IssuanceOfCommonSharesForEmployeeCompensation
|
16534 | usd |
CY2021Q3 | kavl |
Common Shares Settled And Cancelled
CommonSharesSettledAndCancelled
|
-123713 | usd |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
688511 | usd |
CY2021Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-3437006 | usd |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6369544 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-11651115 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-7384432 | usd | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
190416 | usd | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
8269846 | usd | |
kavl |
Stock Option Plan Expenses
StockOptionPlanExpenses
|
4854313 | usd | |
kavl |
Stock Option Plan Expenses
StockOptionPlanExpenses
|
1268210 | usd | |
kavl |
Rou Operating Lease Expense
RouOperatingLeaseExpense
|
86385 | usd | |
kavl |
Rou Operating Lease Expense
RouOperatingLeaseExpense
|
10887 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-536888 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
6322852 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
-15360 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
143773 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
229167 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-9477060 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
14940817 | usd | |
kavl |
Increase Decrease In Inventory Deposit Related Party
IncreaseDecreaseInInventoryDepositRelatedParty
|
2925000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-89507 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
284303 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
-11877527 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
15404401 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-34856 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-693818 | usd | |
kavl |
Increase Decrease In Customer Deposit
IncreaseDecreaseInCustomerDeposit
|
143620 | usd | |
kavl |
Increase Decrease In Customer Deposit
IncreaseDecreaseInCustomerDeposit
|
-623096 | usd | |
us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
-1331856 | usd | |
kavl |
Increase Decrease In Customer Refund Due
IncreaseDecreaseInCustomerRefundDue
|
316800 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-79288 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-8547 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-5979184 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-6281578 | usd | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1571890 | usd | |
kavl |
Settled Rsus With Cash
SettledRsusWithCash
|
59817 | usd | |
kavl |
Settled Rsus With Cash
SettledRsusWithCash
|
201688 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1512073 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-201685 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-4467111 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-6483266 | usd | |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
7825235 | usd |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
7421701 | usd |
CY2022Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3358124 | usd |
CY2021Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
938435 | usd |
kavl |
Conversion Of3m Shares Of Series Preferred Stock Into25m Shares Of Common Stock
ConversionOf3mSharesOfSeriesPreferredStockInto25mSharesOfCommonStock
|
25000 | usd | |
kavl |
New Rou Leased Asset Recognized
NewRouLeasedAssetRecognized
|
1276255 | usd | |
CY2021Q3 | kavl |
Common Stock Par Or Stated Values Per Share
CommonStockParOrStatedValuesPerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
7825235 | usd |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_84D_eus-gaap--UseOfEstimates_zJaTXFHDMBI8" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><b><span id="xdx_86E_zVOmJcEmgu15">Use of Estimates</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included. Actual results could differ from those estimates.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> | ||
CY2022Q3 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
0 | usd |
CY2021Q4 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
0 | usd |
CY2022Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3358124 | usd |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7825235 | usd |
CY2022Q3 | us-gaap |
Restricted Cash
RestrictedCash
|
0 | usd |
CY2021Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
65007 | usd |
CY2022Q3 | us-gaap |
Cash
Cash
|
3358124 | usd |
CY2021Q4 | us-gaap |
Cash
Cash
|
7760228 | usd |
CY2022Q3 | us-gaap |
Restricted Cash
RestrictedCash
|
0 | usd |
CY2021Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
65007 | usd |
CY2022Q3 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
3358124 | usd |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | usd |
CY2022Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
0 | usd |
CY2021Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
0 | usd |
CY2021Q4 | kavl |
Consignment Agreement Amount
ConsignmentAgreementAmount
|
2556930 | usd |
CY2022Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
143620 | usd |
CY2021Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
0 | usd |
CY2022Q3 | kavl |
Refunds Due Amounts
RefundsDueAmounts
|
0 | usd |
CY2021Q4 | kavl |
Refunds Due Amounts
RefundsDueAmounts
|
316800 | usd |
us-gaap |
Revenue Not From Contract With Customer Other
RevenueNotFromContractWithCustomerOther
|
3628691 | usd | |
kavl |
Revenue From Sale
RevenueFromSale
|
1399106 | usd | |
us-gaap |
Revenue Not From Contract With Customer Other
RevenueNotFromContractWithCustomerOther
|
18435648 | usd | |
kavl |
Revenue From Sale
RevenueFromSale
|
9598426 | usd | |
CY2022Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
6555828 | usd |
CY2022Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
kavl |
Reverse Stock Split Description
ReverseStockSplitDescription
|
as a result of the Reverse Stock Split, the conversion rate was adjusted such that each share of the Series A Preferred Stock is convertible into approximately 8.33 shares of Common Stock. | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure | |
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P10Y | ||
CY2021 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageRemainingContractualTerm1
|
P10Y | |
CY2022Q3 | kavl |
Stock Option Plan Expenses
StockOptionPlanExpenses
|
1928421 | usd |
kavl |
Stock Option Plan Expenses
StockOptionPlanExpenses
|
4854313 | usd | |
us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
3000000 | shares | |
CY2022Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
us-gaap |
Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
|
1-for-12 | ||
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
56169090 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
56169090 | shares |
CY2022Q2 | us-gaap |
Lessee Operating Lease Renewal Term
LesseeOperatingLeaseRenewalTerm
|
P5Y | |
CY2022Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1245474 | usd |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
55604 | usd |
kavl |
Recognition Of Rou Operating Lease
RecognitionOfRouOperatingLease
|
1276300 | usd | |
CY2022Q3 | us-gaap |
Lessee Operating Lease Discount Rate
LesseeOperatingLeaseDiscountRate
|
0.045 | pure |
CY2021 | kavl |
Recognition Of Rou Liability
RecognitionOfRouLiability
|
14529 | usd |
us-gaap |
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
|
86385 | usd | |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
13020 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
46185 | usd |
CY2021Q4 | kavl |
Operating Leases Liability
OperatingLeasesLiability
|
59205 | usd |
CY2022Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
161550 | usd |
CY2022Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
1094622 | usd |
CY2022Q3 | kavl |
Lease Liability
LeaseLiability
|
1256172 | usd |
CY2022Q3 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
53330 | usd |
CY2022Q3 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
217467 | usd |
CY2022Q3 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
228134 | usd |
CY2022Q3 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
238800 | usd |
CY2022Q3 | us-gaap |
Operating Leases Future Minimum Payments Due In Five Years
OperatingLeasesFutureMinimumPaymentsDueInFiveYears
|
253614 | usd |
CY2022Q3 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
450935 | usd |
CY2022Q3 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
1442280 | usd |
CY2022Q3 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
186108 | usd |
CY2022Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
1256172 | usd |
CY2022Q3 | kavl |
Operating Leases Liability Current
OperatingLeasesLiabilityCurrent
|
161550 | usd |
CY2022Q3 | kavl |
Operating Leases Liability Noncurrent
OperatingLeasesLiabilityNoncurrent
|
1094622 | usd |
us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
4854313 | usd | |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
30195312 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
30195312 | shares |
CY2022Q3 | kavl |
Common Stock Shares Issueds
CommonStockSharesIssueds
|
18160 | shares |
CY2021Q3 | kavl |
Issuance Of Warrants
IssuanceOfWarrants
|
4053750 | shares |
CY2021Q4 | kavl |
Exercise Price Per Share
ExercisePricePerShare
|
1.90 | |
CY2022Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding
|
0 | usd |
CY2021Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding
|
0 | usd |
CY2021Q4 | kavl |
Restricted Stock Unit Awards Description
RestrictedStockUnitAwardsDescription
|
the Company issued 61,250 shares of Common Stock to 7 employees in accordance with the vesting schedules set forth in restricted stock unit (“RSU”) agreements previously entered into with such employees, resulting in the recognition of approximately $110,250 of share-based compensation. Of the shares issued to employees, 19,866 shares were withheld by the Company to satisfy tax withholding obligations and/or satisfy cash settlement options to employees, equaling approximately $35,759. | |
CY2022Q1 | kavl |
Restricted Stock Unit Awards Description
RestrictedStockUnitAwardsDescription
|
the Company issued 62,006 shares of Common Stock to 7 employees in accordance with the vesting schedules set forth in RSU agreements previously entered into with such employees, resulting in the recognition of $62,006 of share-based compensation. Of the shares issued to employees, 24,058 shares were withheld by the Company to satisfy tax withholding obligations and/or satisfy cash settlement options to employees, equaling approximately $24,058. On March 4, 2022, the Company’s Board approved the termination of the RSU agreements with the consent of the employees. At the time these agreements were terminated, there remained 1,564,166 unvested RSUs with approximately $4,457,875 of related unvested compensation. | |
CY2021 | kavl |
Stock Option Awards Description
StockOptionAwardsDescription
|
the Company granted options exercisable for up to 150,000 shares of Common Stock of which 15,000 fully vested on March 17, 2021, 7,500 fully vested on June 30, 2021, 41,667 fully vested on December 1, 2021, 17,500 vested on March 17, 2022, 8,750 vest on June 30, 2022 and 1,248 vest over the next year on March 17, 2023 and June 30, 2023. The options have exercise prices ranging from $9.12 to $28.68 per share. On July 19, 2021, two of the stock option agreements, exercisable for an aggregate of 50,000 shares of Common Stock, were modified to accelerate the full vesting period from 3 years to 2 years. On June 24, 2022, 33,333 of the stock options reference above were canceled and a further 25,002 were cancelled in the current quarter. | |
CY2022Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
200000 | shares |
CY2022Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
2.9493 | pure |
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
75000 | shares |
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
500000 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
3948948 | shares | |
CY2022Q3 | us-gaap |
Share Price
SharePrice
|
2.85 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
2.9455 | pure | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P10Y | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0162 | pure | |
kavl |
Unamortized Stock Option Expense
UnamortizedStockOptionExpense
|
1151771 | usd | |
CY2021 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P9Y5M4D | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P9Y9M10D | ||
CY2022Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding
|
0 | usd |
CY2021Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding
|
0 | usd |
CY2021Q3 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
680 | usd |
kavl |
Inventory Quality Control Expenses
InventoryQualityControlExpenses
|
654500 | usd | |
CY2022Q3 | us-gaap |
Accrued Rent Current
AccruedRentCurrent
|
23367 | usd |
kavl |
Bonus Description
BonusDescription
|
cash bonus award equal to $30,000 for every $25 million in gross revenues generated by the Company. With respect to the Chief Operating Officer, the Board approved a cash bonus award equal to $20,000 for every $25 million in gross revenues generated by the Company. On May 28, 2020, the Board also approved an equity bonus award for each of the Chief Executive Officer and the Chief Operating Officer. With respect to the Chief Executive Officer, the Board approved an award of 7,500 restricted shares of the Common Stock for every $50 million in accumulated gross revenues generated by the Company. With respect to the Chief Operating Officer, the Board approved an award of 6,250 restricted shares of the Common Stock for every $50 million in accumulated gross revenues generated by the Company. The Company’s accumulated gross revenues will be evaluated on a quarterly basis, beginning with the second quarter of fiscal year 2020. At October 31, 2020, the Company determined that the fair value of the equity bonus shares, or $165,000, should be accrued as it was deemed likely that the $50 million revenue target would be met. The Company issued these shares to the Chief Executive Officer and Chief Operating Office on January 1, 2021. During the quarter ended April 30, 2021, the $75 million and $100 million accumulated revenue targets were both achieved and the Company determined that the fair market value of the 13,750 shares, or approximately $70,785, and the cash bonuses totaling $100,000 should be accrued at April 30, 2021. | ||
CY2022Q2 | us-gaap |
Deferred Revenue Leases Accumulated Amortization
DeferredRevenueLeasesAccumulatedAmortization
|
125000000 | usd |
CY2022Q2 | kavl |
Cash Bonuses
CashBonuses
|
50000 | usd |
kavl |
General Compensation Description
GeneralCompensationDescription
|
the Company paid QuikfillRx an amount equal to $86,000; (ii) for the Services provided in April 2020, the Company paid QuikfillRx an amount equal to $100,000; (iii) each calendar month commencing May 2020 through October 2020, the Company paid QuikfillRx an amount equal to $125,000 per month for the Services to be performed during such calendar month; (iv) for each calendar month between November 1, 2020 and October 31, 2021, the Company paid QuikfillRx $125,000 per month for the Services to be performed during such calendar month; (iv) for the period between November 1, 2021 and June 30, 2022, the Company paid QuikfillRx $150,000 per month for the Services to be performed during such calendar month; (v) for the period between July 1, 2022 and October 31, 2024, the Company will pay QuikfillRx $125,000 per month for the Services to be performed during such calendar month; and (vi) parties acknowledged that as a result of extensions to the term of the Service Agreement , such term of the Original Agreement will end on October 31, 2023. | ||
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.03 | |
CY2022Q3 | kavl |
Stock Option Expense
StockOptionExpense
|
193500 | usd |
kavl |
Acquired Quqrterly Bonus
AcquiredQuqrterlyBonus
|
45013 | usd |