2023 Q1 Form 10-K Financial Statement
#000173112223000093 Filed on January 30, 2023
Income Statement
Concept | 2023 Q1 | 2022 Q4 | 2022 |
---|---|---|---|
Revenue | $2.526M | $3.012M | $12.76M |
YoY Change | -11.12% | -94.88% | -78.29% |
Cost Of Revenue | $1.986M | $1.910M | $11.52M |
YoY Change | -43.79% | -95.92% | -75.41% |
Gross Profit | $540.1K | $1.102M | $1.241M |
YoY Change | -178.17% | -90.76% | -89.6% |
Gross Profit Margin | 21.38% | 36.59% | 9.72% |
Selling, General & Admin | $3.547M | $3.834M | $15.63M |
YoY Change | 69.63% | -82.89% | -30.23% |
% of Gross Profit | 656.7% | 347.84% | 1259.42% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $116.00 | ||
YoY Change | |||
% of Gross Profit | 0.02% | ||
Operating Expenses | $3.547M | $3.834M | $15.63M |
YoY Change | 69.63% | -82.89% | -30.23% |
Operating Profit | -$3.007M | -$2.732M | $4.500M |
YoY Change | 8.08% | -73.91% | -142.98% |
Interest Expense | $11.95K | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | |
% of Operating Profit | 0.0% | ||
Other Income/Expense, Net | $11.95K | $4.00 | |
YoY Change | -98.99% | ||
Pretax Income | -$2.995M | -$2.732M | -$14.39M |
YoY Change | 7.65% | -73.91% | 37.45% |
Income Tax | -$12.51K | -$18.32K | |
% Of Pretax Income | |||
Net Earnings | -$2.995M | -$2.719M | -$14.37M |
YoY Change | 7.65% | -69.9% | 59.08% |
Net Earnings / Revenue | -118.57% | -90.27% | -112.61% |
Basic Earnings Per Share | -$1.12 | -$7.60 | |
Diluted Earnings Per Share | -$0.05 | -$0.05 | -$0.36 |
COMMON SHARES | |||
Basic Shares Outstanding | 56.17M shares | 1.891M shares | |
Diluted Shares Outstanding | 2.675M shares | 1.891M shares |
Balance Sheet
Concept | 2023 Q1 | 2022 Q4 | 2022 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.774M | $3.686M | $3.686M |
YoY Change | -32.5% | -52.5% | -52.5% |
Cash & Equivalents | $3.774M | $3.686M | |
Short-Term Investments | |||
Other Short-Term Assets | $316.6K | $426.4K | $426.4K |
YoY Change | -10.94% | 10.89% | 10.89% |
Inventory | $3.761M | $1.240M | $1.240M |
Prepaid Expenses | $316.6K | $426.4K | |
Receivables | $518.3K | $574.6K | $574.6K |
Other Receivables | $2.026M | $1.539M | $3.147M |
Total Short-Term Assets | $10.40M | $9.073M | $9.073M |
YoY Change | -56.25% | -69.89% | -69.89% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.155M | $1.199M | $1.199M |
YoY Change | 2123.6% | 2056.42% | 2056.42% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $3.364K | ||
YoY Change | |||
Total Long-Term Assets | $2.639M | $3.364M | $3.364M |
YoY Change | 4979.27% | 5949.67% | 5949.66% |
TOTAL ASSETS | |||
Total Short-Term Assets | $10.40M | $9.073M | $9.073M |
Total Long-Term Assets | $2.639M | $3.364M | $3.364M |
Total Assets | $13.03M | $12.44M | $12.44M |
YoY Change | -45.26% | -58.8% | -58.8% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $81.27K | $40.02K | $40.02K |
YoY Change | -99.13% | -99.69% | -99.69% |
Accrued Expenses | $675.5K | $1.099M | $1.265M |
YoY Change | 74.19% | 85.47% | 113.49% |
Deferred Revenue | $12.10K | $44.97K | |
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $3.787M | $1.585M | $1.585M |
YoY Change | -61.54% | -88.53% | -88.53% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $1.006M | $1.051M | $1.051M |
YoY Change | 2257.55% | 2174.91% | 2174.91% |
Total Long-Term Liabilities | $1.006M | $1.051M | $1.051M |
YoY Change | 2257.55% | 2174.91% | 2174.91% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.787M | $1.585M | $1.585M |
Total Long-Term Liabilities | $1.006M | $1.051M | $1.051M |
Total Liabilities | $4.793M | $2.636M | $2.636M |
YoY Change | -51.52% | -80.99% | -80.99% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$22.63M | -$19.63M | |
YoY Change | 273.16% | ||
Common Stock | $56.17K | $56.17K | |
YoY Change | 86.02% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $8.242M | $9.801M | $9.801M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $13.03M | $12.44M | $12.44M |
YoY Change | -45.26% | -58.8% | -58.8% |
Cashflow Statement
Concept | 2023 Q1 | 2022 Q4 | 2022 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$2.995M | -$2.719M | -$14.37M |
YoY Change | 7.65% | -69.9% | 59.08% |
Depreciation, Depletion And Amortization | $116.00 | ||
YoY Change | |||
Cash From Operating Activities | $91.22K | $274.1K | -$5.705M |
YoY Change | -104.28% | -109.04% | -38.74% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $3.480K | ||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$3.480K | $0.00 | |
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $0.00 | ||
YoY Change | -100.0% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 53.72K | $1.566M | |
YoY Change | -99.46% | -83.89% | |
NET CHANGE | |||
Cash From Operating Activities | $91.22K | 274.1K | -$5.705M |
Cash From Investing Activities | -$3.480K | $0.00 | |
Cash From Financing Activities | 53.72K | $1.566M | |
Net Change In Cash | $87.74K | 327.8K | -$4.139M |
YoY Change | -104.04% | -95.24% | -1125.76% |
FREE CASH FLOW | |||
Cash From Operating Activities | $91.22K | $274.1K | -$5.705M |
Capital Expenditures | $3.480K | ||
Free Cash Flow | $87.74K | -$5.705M | |
YoY Change | -104.11% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
||
CY2022Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
usd | |
CY2022 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001762239 | |
CY2022 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2022 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | |
CY2022 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2022Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
usd | |
CY2021Q4 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
usd | |
CY2022Q4 | kavl |
Inventory Deposit Related Party
InventoryDepositRelatedParty
|
usd | |
CY2021Q4 | us-gaap |
Other Receivables
OtherReceivables
|
usd | |
CY2022Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
usd | |
CY2021Q4 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
usd | |
CY2021Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
usd | |
CY2022Q4 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
usd | |
CY2022Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
usd | |
CY2022 | kavl |
Converted Series Convertible Preferred Stock
ConvertedSeriesConvertiblePreferredStock
|
usd | |
CY2021 | us-gaap |
Production Related Impairments Or Charges
ProductionRelatedImpairmentsOrCharges
|
usd | |
CY2022 | us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
usd | |
CY2021 | kavl |
Increase Decrease In Customer Deposit
IncreaseDecreaseInCustomerDeposit
|
usd | |
CY2022 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
usd | |
CY2022 | us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | |
CY2021 | us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | |
CY2022 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | |
CY2021 | kavl |
Conversion Of Series Preferred Stock Shares To Common Stock Shares25000
ConversionOfSeriesPreferredStockSharesToCommonStockShares25000
|
usd | |
CY2021 | kavl |
Rou Asset And Operating Lease Obligation Recognized Under Topic842
RouAssetAndOperatingLeaseObligationRecognizedUnderTopic842
|
usd | |
CY2022Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
usd | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
shares | |
CY2020Q4 | kavl |
Aggregate Exercise Price Outstanding
AggregateExercisePriceOutstanding
|
usd | |
CY2020Q4 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Exercise Price Beginning Balance1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1
|
||
CY2021 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
shares | |
CY2021 | kavl |
Aggregate Exercise Price Exercised
AggregateExercisePriceExercised
|
usd | |
CY2021 | kavl |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercised Options Weighted Average Exercise Price
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisedOptionsWeightedAverageExercisePrice
|
||
CY2021 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
||
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
shares | |
CY2021 | kavl |
Aggregate Exercise Price Cancelled Forfeited Or Expired
AggregateExercisePriceCancelledForfeitedOrExpired
|
usd | |
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
||
CY2022 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
shares | |
CY2022 | kavl |
Aggregate Exercise Price Exercised
AggregateExercisePriceExercised
|
usd | |
CY2022 | kavl |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercised Options Weighted Average Exercise Price
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisedOptionsWeightedAverageExercisePrice
|
||
CY2022 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
||
CY2022 | kavl |
Federal
Federal
|
usd | |
CY2021 | kavl |
Federal
Federal
|
usd | |
CY2022 | kavl |
State
State
|
usd | |
CY2021 | kavl |
State
State
|
usd | |
CY2022 | kavl |
Total Deferred Tax Expense
TotalDeferredTaxExpense
|
usd | |
CY2021 | kavl |
Total Deferred Tax Expense
TotalDeferredTaxExpense
|
usd | |
CY2022 | kavl |
Federal Tax Payment
FederalTaxPayment
|
usd | |
CY2021 | kavl |
Federal Tax Payment
FederalTaxPayment
|
usd | |
CY2022 | kavl |
State Tax Payment
StateTaxPayment
|
usd | |
CY2021 | kavl |
State Tax Payment
StateTaxPayment
|
usd | |
CY2022 | kavl |
Total Estimated Tax Payment
TotalEstimatedTaxPayment
|
usd | |
CY2021 | kavl |
Total Estimated Tax Payment
TotalEstimatedTaxPayment
|
usd | |
CY2021Q4 | kavl |
Deferred Right Of Use Asset
DeferredRightOfUseAsset
|
usd | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
usd | |
CY2022 | dei |
Document Type
DocumentType
|
10-K | |
CY2022 | dei |
Document Annual Report
DocumentAnnualReport
|
true | |
CY2022 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-10-31 | |
CY2022 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--10-31 | |
CY2022 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2022 | dei |
Entity File Number
EntityFileNumber
|
000-56016 | |
CY2022 | dei |
Entity Registrant Name
EntityRegistrantName
|
Kaival Brands Innovations Group, Inc. | |
CY2022 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | |
CY2022 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
83-3492907 | |
CY2022 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
4460 Old Dixie Highway | |
CY2022 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Grant | |
CY2022 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
FL | |
CY2022 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
32949 | |
CY2022 | dei |
City Area Code
CityAreaCode
|
(833) | |
CY2022 | dei |
Local Phone Number
LocalPhoneNumber
|
452-4825 | |
CY2022 | dei |
Security12b Title
Security12bTitle
|
Common Stock, par value $0.001 per share | |
CY2022 | dei |
Trading Symbol
TradingSymbol
|
KAVL | |
CY2022 | dei |
Security Exchange Name
SecurityExchangeName
|
NASDAQ | |
CY2022 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2022 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2022 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2022 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2022 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2022 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2022 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2022 | dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | |
CY2022 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2022Q2 | dei |
Entity Public Float
EntityPublicFloat
|
14476455 | usd |
CY2023Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
56169090 | shares |
CY2022 | dei |
Auditor Firm
AuditorFirmId
|
206 | |
CY2022 | dei |
Auditor Name
AuditorName
|
MaloneBailey, LLP | |
CY2022 | dei |
Auditor Location
AuditorLocation
|
Houston, Texas | |
CY2022Q4 | us-gaap |
Cash
Cash
|
3685893 | usd |
CY2021Q4 | us-gaap |
Cash
Cash
|
7760228 | usd |
CY2021Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
65007 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
574606 | usd |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1985186 | usd |
CY2022Q4 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
1539486 | usd |
CY2021Q4 | kavl |
Inventory Deposit Related Party
InventoryDepositRelatedParty
|
2925000 | usd |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
1239725 | usd |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
15326370 | usd |
CY2022Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
426407 | usd |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
319531 | usd |
CY2022Q4 | us-gaap |
Income Tax Receivable
IncomeTaxReceivable
|
1607302 | usd |
CY2021Q4 | us-gaap |
Income Tax Receivable
IncomeTaxReceivable
|
1753594 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
9073419 | usd |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
30134916 | usd |
CY2022Q4 | us-gaap |
Other Receivables
OtherReceivables
|
2164646 | usd |
CY2022Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1198969 | usd |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
55604 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
12437034 | usd |
CY2021Q4 | us-gaap |
Assets
Assets
|
30190520 | usd |
CY2022Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
40023 | usd |
CY2021Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
242829 | usd |
CY2021Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
12667769 | usd |
CY2022Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1099157 | usd |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
579604 | usd |
CY2022Q4 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
44973 | usd |
CY2022Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
235274 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
166051 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
13020 | usd |
CY2021Q4 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
316800 | usd |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1585478 | usd |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
13820022 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
1050776 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
46185 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
2636254 | usd |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
13866207 | usd |
CY2022Q4 | 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 |
CY2022Q4 | 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 | |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
56169090 | shares |
CY2022Q4 | 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 |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
56169 | usd |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
30195 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
29375787 | usd |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
21551959 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-19631176 | usd |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-5260841 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9800780 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
16324313 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
12437034 | usd |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
30190520 | usd |
CY2022 | kavl |
Revenue
Revenue
|
12701539 | usd |
CY2021 | kavl |
Revenue
Revenue
|
59378208 | usd |
CY2022 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
68139 | usd |
CY2021 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
154560 | usd |
CY2022 | kavl |
Royalty Revenue
RoyaltyRevenue
|
117292 | usd |
CY2022 | kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
125513 | usd |
CY2021 | kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
756338 | usd |
CY2022 | us-gaap |
Revenues
Revenues
|
12761457 | usd |
CY2021 | us-gaap |
Revenues
Revenues
|
58776430 | usd |
CY2022 | kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
11345912 | usd |
CY2021 | kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
46528501 | usd |
CY2022 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
174520 | usd |
CY2021 | us-gaap |
Other Cost Of Operating Revenue
OtherCostOfOperatingRevenue
|
314049 | usd |
CY2022 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
11520432 | usd |
CY2021 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
46842550 | usd |
CY2022 | us-gaap |
Gross Profit
GrossProfit
|
1241025 | usd |
CY2021 | us-gaap |
Gross Profit
GrossProfit
|
11933880 | usd |
CY2022 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
2679308 | usd |
CY2021 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
3195883 | usd |
CY2022 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
12950373 | usd |
CY2021 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
19207028 | usd |
CY2022 | us-gaap |
Operating Expenses
OperatingExpenses
|
15629681 | usd |
CY2021 | us-gaap |
Operating Expenses
OperatingExpenses
|
22402911 | usd |
CY2022 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
4 | usd |
CY2021 | us-gaap |
Investment Income Net
InvestmentIncomeNet
|
395 | usd |
CY2022 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
4 | usd |
CY2021 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
395 | usd |
CY2022 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-14388652 | usd |
CY2021 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-10468636 | usd |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-18317 | usd |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-1435198 | usd |
CY2022 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-14370335 | usd |
CY2021 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-9033438 | usd |
CY2022 | kavl |
Net Loss Per Common Share Basic And Diluted
NetLossPerCommonShareBasicAndDiluted
|
-0.36 | |
CY2021 | kavl |
Net Loss Per Common Share Basic And Diluted
NetLossPerCommonShareBasicAndDiluted
|
-0.38 | |
CY2022 | kavl |
Weighted Average Number Of Common Shares Outstanding Basic And Diluted
WeightedAverageNumberOfCommonSharesOutstandingBasicAndDiluted
|
39710389 | shares |
CY2021 | kavl |
Weighted Average Number Of Common Shares Outstanding Basic And Diluted
WeightedAverageNumberOfCommonSharesOutstandingBasicAndDiluted
|
24000246 | shares |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
4417608 | usd |
CY2021 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
505321 | usd |
CY2021 | kavl |
Common Shares Settled And Cancelled
CommonSharesSettledAndCancelled
|
-254110 | usd |
CY2021 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
8944100 | usd |
CY2021 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
1773947 | usd |
CY2021 | kavl |
Common Stock Issued For Cash Net Of Financing Cost
CommonStockIssuedForCashNetOfFinancingCost
|
8305772 | usd |
CY2021 | kavl |
Common Stock Issued For Warrant Exercise
CommonStockIssuedForWarrantExercise
|
1665113 | usd |
CY2021 | us-gaap |
Profit Loss
ProfitLoss
|
-9033438 | usd |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
16324313 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
172379 | usd |
CY2022 | kavl |
Common Shares Settled And Cancelled
CommonSharesSettledAndCancelled
|
-59862 | usd |
CY2022 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
65323 | usd |
CY2022 | kavl |
Exercise Of Common Stock Warrants
ExerciseOfCommonStockWarrants
|
1625650 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
6043312 | usd |
CY2022 | us-gaap |
Profit Loss
ProfitLoss
|
-14370335 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9800780 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-14370335 | usd |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9033438 | usd |
CY2022 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
237702 | usd |
CY2021 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
9449421 | usd |
CY2022 | kavl |
Stock Option Plan Expenses
StockOptionPlanExpenses
|
6043312 | usd |
CY2021 | kavl |
Stock Option Plan Expenses
StockOptionPlanExpenses
|
1773947 | usd |
CY2022 | kavl |
Rou Operating Lease Expense
RouOperatingLeaseExpense
|
132890 | usd |
CY2021 | kavl |
Rou Operating Lease Expense
RouOperatingLeaseExpense
|
14529 | usd |
CY2022 | us-gaap |
Production Related Impairments Or Charges
ProductionRelatedImpairmentsOrCharges
|
259563 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1410580 | usd |
CY2021 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
583624 | usd |
CY2022 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
3704132 | usd |
CY2021 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-15360 | usd |
CY2022 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
106876 | usd |
CY2021 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
319531 | usd |
CY2022 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-13827082 | usd |
CY2021 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
15319987 | usd |
CY2022 | kavl |
Increase Decrease In Inventory Deposit Related Party
IncreaseDecreaseInInventoryDepositRelatedParty
|
2925000 | usd |
CY2021 | kavl |
Increase Decrease In Inventory Deposit Related Party
IncreaseDecreaseInInventoryDepositRelatedParty
|
-2925000 | usd |
CY2022 | us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
-146292 | usd |
CY2021 | us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
1753594 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-202806 | usd |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
242829 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
-12667769 | usd |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
11258208 | usd |
CY2022 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
519553 | usd |
CY2021 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-482501 | usd |
CY2022 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
235274 | usd |
CY2021 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-623096 | usd |
CY2021 | us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
-1331856 | usd |
CY2022 | kavl |
Increase Decrease In Customer Deposit
IncreaseDecreaseInCustomerDeposit
|
44973 | usd |
CY2022 | kavl |
Increase Decrease In Customer Refund Due
IncreaseDecreaseInCustomerRefundDue
|
316800 | usd |
CY2021 | kavl |
Increase Decrease In Customer Refund Due
IncreaseDecreaseInCustomerRefundDue
|
-316800 | usd |
CY2022 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-118633 | usd |
CY2021 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-11708 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-5705130 | usd |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-9313241 | usd |
CY2021 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
8305772 | usd |
CY2022 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1625650 | usd |
CY2021 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1665113 | usd |
CY2022 | kavl |
Settled Rsus With Cash
SettledRsusWithCash
|
59862 | usd |
CY2021 | kavl |
Settled Rsus With Cash
SettledRsusWithCash
|
254110 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1565788 | usd |
CY2021 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
9716775 | usd |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-4139342 | usd |
CY2021 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
403534 | 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 |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3685893 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
7825235 | usd |
CY2021 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
1637102 | usd |
CY2022 | kavl |
Conversion Of Series Preferred Stock Shares To Common Stock Shares25000
ConversionOfSeriesPreferredStockSharesToCommonStockShares25000
|
25000 | usd |
CY2022 | kavl |
Rou Asset And Operating Lease Obligation Recognized Under Topic842
RouAssetAndOperatingLeaseObligationRecognizedUnderTopic842
|
1276255 | usd |
CY2021Q4 | us-gaap |
Description Of Lessee Leasing Arrangements Operating Leases
DescriptionOfLesseeLeasingArrangementsOperatingLeases
|
the Company entered into a month- to-month lease agreement with FFE Solutions Group, located in Salt Lake City Utah, to store additional product inventory at this satellite location. The Company made payments on this lease in the amount of $19,108 . This lease was terminated in April 2022. | |
CY2022Q4 | us-gaap |
Lessee Operating Lease Discount Rate
LesseeOperatingLeaseDiscountRate
|
0.045 | pure |
CY2022 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_84A_eus-gaap--UseOfEstimates_zHFSWjHLwKo3" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><b><span style="text-decoration: underline"><span id="xdx_869_zDR6DljT01Wh">Use of Estimates</span></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> | |
CY2022Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3685893 | usd |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7825235 | usd |
CY2021Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
65007 | usd |
CY2022Q4 | us-gaap |
Cash
Cash
|
3685893 | usd |
CY2021Q4 | us-gaap |
Cash
Cash
|
7760228 | usd |
CY2021Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
65007 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3685893 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
7825235 | usd |
CY2022 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-118633 | usd |
CY2021 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-11708 | usd |
CY2021Q4 | kavl |
Restricted Common Stock
RestrictedCommonStock
|
225000 | shares |
CY2021Q4 | kavl |
Fair Value Of Shares
FairValueOfShares
|
1597667 | usd |
CY2022Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | usd |
CY2022 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
259563 | usd |
CY2021Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
0 | usd |
CY2021Q4 | kavl |
Inventory Deposit Related Party
InventoryDepositRelatedParty
|
2925000 | usd |
CY2022Q2 | us-gaap |
Accounts Payable Other Current
AccountsPayableOtherCurrent
|
2925000 | usd |
CY2021 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
8944100 | usd |
CY2021 | kavl |
Compensation Is Related To Shares Issued
CompensationIsRelatedToSharesIssued
|
308333 | shares |
CY2021 | kavl |
Compensation Is Related To Shares Issued Value
CompensationIsRelatedToSharesIssuedValue
|
1597667 | usd |
CY2022Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
44973 | usd |
CY2021Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
0 | usd |
CY2022Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
235274 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
6043312 | usd |
CY2021 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
1773947 | usd |
CY2022 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
237702 | usd |
CY2021 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9449421 | usd |
CY2022Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1198969 | usd |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
55604 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
166051 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
13020 | usd |
CY2022Q4 | kavl |
Refunds Due Amounts
RefundsDueAmounts
|
0 | usd |
CY2021Q4 | kavl |
Refunds Due Amounts
RefundsDueAmounts
|
316800 | usd |
CY2022 | us-gaap |
Revenue Not From Contract With Customer Other
RevenueNotFromContractWithCustomerOther
|
3945534 | usd |
CY2022 | kavl |
Revenue From Sale
RevenueFromSale
|
1892245 | usd |
CY2021 | us-gaap |
Revenue Not From Contract With Customer Other
RevenueNotFromContractWithCustomerOther
|
13888376 | usd |
CY2021Q3 | us-gaap |
Shares Issued
SharesIssued
|
4700000 | shares |
CY2021Q3 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
3525000 | shares |
CY2021Q3 | us-gaap |
Shares Issued Price Per Share
SharesIssuedPricePerShare
|
1.70 | |
CY2021Q4 | kavl |
Net Offering Cost
NetOfferingCost
|
8305772 | usd |
CY2021 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1665113 | usd |
CY2021Q4 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
879828 | shares |
CY2022 | 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 |
CY2022 | 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 | |
CY2022 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
4500000 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
|
400000 | usd |
CY2022 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
4286289 | usd |
CY2021 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
1256059 | usd |
CY2022Q4 | kavl |
Working Capital
WorkingCapital
|
7487941 | usd |
CY2021Q4 | us-gaap |
Description Of Lessee Leasing Arrangements Operating Leases
DescriptionOfLesseeLeasingArrangementsOperatingLeases
|
the Company entered into a month-to-month lease agreement with Ranger Enterprises, LLC, located in Seymour, Indiana, to store product inventory at this satellite location. The Company made payments on this lease in the amount of $19,959. The lease was terminated in June 2022. | |
CY2021Q4 | kavl |
Restricted Common Stock Value
RestrictedCommonStockValue
|
100000 | usd |
CY2022 | us-gaap |
Proceeds From Lease Payments
ProceedsFromLeasePayments
|
-118633 | usd |
CY2021 | us-gaap |
Proceeds From Lease Payments
ProceedsFromLeasePayments
|
-11708 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
1050776 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
46185 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
1216827 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
59205 | usd |
CY2022Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Current
OperatingLeasesFutureMinimumPaymentsDueCurrent
|
217468 | usd |
CY2022Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Two Years
OperatingLeasesFutureMinimumPaymentsDueInTwoYears
|
228134 | usd |
CY2022Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Three Years
OperatingLeasesFutureMinimumPaymentsDueInThreeYears
|
238800 | usd |
CY2022Q4 | us-gaap |
Operating Leases Future Minimum Payments Due In Four Years
OperatingLeasesFutureMinimumPaymentsDueInFourYears
|
253614 | usd |
CY2022Q4 | us-gaap |
Operating Leases Future Minimum Payments Due Thereafter
OperatingLeasesFutureMinimumPaymentsDueThereafter
|
450934 | usd |
CY2022Q4 | us-gaap |
Operating Leases Future Minimum Payments Due
OperatingLeasesFutureMinimumPaymentsDue
|
1388950 | usd |
CY2022Q4 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
172123 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
1216827 | usd |
CY2022 | kavl |
Additional Leases
AdditionalLeases
|
0 | usd |
CY2022 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
65323 | usd |
CY2022 | kavl |
Exercise Of Common Stock Warrants
ExerciseOfCommonStockWarrants
|
1625650 | usd |
CY2022 | 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. | |
CY2022Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2022Q4 | kavl |
Obligations Value
ObligationsValue
|
59862 | usd |
CY2021Q4 | kavl |
Obligations Value
ObligationsValue
|
254110 | usd |
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
150000 | shares |
CY2021 | kavl |
Aggregate Exercise Price Granted
AggregateExercisePriceGranted
|
3074010 | usd |
CY2021 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
20.49 | |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
150000 | shares |
CY2021Q4 | kavl |
Aggregate Exercise Price Outstanding
AggregateExercisePriceOutstanding
|
3074010 | usd |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
20.49 | |
CY2022 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
3110600 | shares |
CY2022 | kavl |
Aggregate Exercise Price Granted
AggregateExercisePriceGranted
|
6708460 | usd |
CY2022 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
2.16 | |
CY2022 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod
|
58335 | shares |
CY2022 | kavl |
Aggregate Exercise Price Cancelled Forfeited Or Expired
AggregateExercisePriceCancelledForfeitedOrExpired
|
-861041 | usd |
CY2022 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
14.76 | |
CY2022Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
3202265 | shares |
CY2022Q4 | kavl |
Aggregate Exercise Price Outstanding
AggregateExercisePriceOutstanding
|
8921429 | usd |
CY2022Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.79 | |
CY2022Q4 | kavl |
Share Based Compensation Arrangement By Share Based Payment Award Option Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionExercisableNumber
|
2460270 | shares |
CY2022Q4 | kavl |
Aggregate Exercise Price Exercisable
AggregateExercisePriceExercisable
|
7386509 | usd |
CY2022Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
3.00 | |
CY2021 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
1773947 | usd |
CY2021 | kavl |
Unrecognized Expenses Related To Options
UnrecognizedExpensesRelatedToOptions
|
1314055 | usd |
CY2021 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P9Y5M4D | |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
|
0 | usd |
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 | |
CY2022 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
6043312 | usd |
CY2022 | kavl |
Unrecognized Expenses
UnrecognizedExpenses
|
1716795 | usd |
CY2022 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P9Y6M7D | |
CY2022Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Outstanding Aggregate Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue
|
50000 | usd |
CY2022Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber
|
1564166 | shares |
CY2021Q3 | kavl |
Warrants Purchase
WarrantsPurchase
|
4053750 | shares |
CY2021Q3 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1.90 | |
CY2021 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1665113 | usd |
CY2021Q3 | kavl |
Warrants Exercised Shares
WarrantsExercisedShares
|
855605 | shares |
CY2022 | us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1625650 | usd |
CY2021 | us-gaap |
Increase Decrease In Due To Other Related Parties
IncreaseDecreaseInDueToOtherRelatedParties
|
13846950 | usd |
CY2021 | kavl |
Inventory Order Paid In Advance
InventoryOrderPaidInAdvance
|
2295000 | usd |
CY2022Q2 | us-gaap |
Related Party Transaction Due From To Related Party
RelatedPartyTransactionDueFromToRelatedParty
|
2134413 | usd |
CY2022Q4 | kavl |
Additional Credit
AdditionalCredit
|
1543545 | usd |
CY2022Q4 | kavl |
Recycling Cost
RecyclingCost
|
108841 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Related Parties
AccountsReceivableRelatedParties
|
3704132 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
1539486 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Related Parties Noncurrent
AccountsReceivableRelatedPartiesNoncurrent
|
2164646 | usd |
CY2022 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.35 | pure |
CY2021 | us-gaap |
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
|
0.21 | pure |
CY2022 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.04458 | pure |
CY2022 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
0 | usd |
CY2021 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
-1301008 | usd |
CY2022 | us-gaap |
State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
|
-18317 | usd |
CY2021 | us-gaap |
State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
|
-134190 | usd |
CY2022 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-18317 | usd |
CY2021 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-1435198 | usd |
CY2022 | us-gaap |
Increase Decrease In Income Taxes
IncreaseDecreaseInIncomeTaxes
|
-18317 | usd |
CY2021 | us-gaap |
Increase Decrease In Income Taxes
IncreaseDecreaseInIncomeTaxes
|
-1435198 | usd |
CY2022Q4 | kavl |
Stock Compensation Expense Nqso
StockCompensationExpenseNqso
|
1694324 | usd |
CY2021Q4 | kavl |
Stock Compensation Expense Nqso
StockCompensationExpenseNqso
|
384540 | usd |
CY2022Q4 | kavl |
Other
Other
|
362170 | usd |
CY2021Q4 | kavl |
Other
Other
|
30099 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
2582061 | usd |
CY2021Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
910685 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
4638555 | usd |
CY2021Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
1325324 | usd |
CY2022Q4 | kavl |
Deferred Prepaid Expense
DeferredPrepaidExpense
|
92420 | usd |
CY2021Q4 | kavl |
Deferred Prepaid Expense
DeferredPrepaidExpense
|
69265 | usd |
CY2022Q4 | kavl |
Deferred Right Of Use Asset
DeferredRightOfUseAsset
|
-259866 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Liabilities
DeferredTaxLiabilities
|
352286 | usd |
CY2021Q4 | us-gaap |
Deferred Tax Liabilities
DeferredTaxLiabilities
|
69265 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
4286269 | usd |
CY2021Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
1256059 | usd |
CY2021 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
1637102 | usd |
CY2021Q4 | us-gaap |
Income Tax Receivable
IncomeTaxReceivable
|
1753594 | usd |
CY2022Q4 | us-gaap |
Income Tax Receivable
IncomeTaxReceivable
|
1607302 | usd |
CY2022Q4 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
491000 | usd |
CY2022 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-14388652 | usd |
CY2022 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
0 | usd |
CY2022 | us-gaap |
State And Local Income Tax Expense Benefit Continuing Operations
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations
|
-18317 | usd |
CY2021Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
41667 | shares |
CY2021Q1 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
28.68 | |
CY2022 | kavl |
Stock Options Expense1
StockOptionsExpense1
|
190000 | usd |
CY2021 | kavl |
Stock Options Expense1
StockOptionsExpense1
|
1140000 | usd |
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
500000 | shares |
CY2021Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
|
P10Y | |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
1.03 | |
CY2022Q3 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
33871 | usd |
CY2022Q4 | kavl |
Settlement Amount
SettlementAmount
|
150000 | usd |
CY2022 | 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. | |
CY2022Q2 | kavl |
Cash Bonuses
CashBonuses
|
125 | usd |
CY2022Q2 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
50000 | usd |
CY2022 | us-gaap |
Business Acquisitions Purchase Price Allocation Year Of Acquisition Net Effect On Income
BusinessAcquisitionsPurchasePriceAllocationYearOfAcquisitionNetEffectOnIncome
|
33871 | usd |
CY2021 | kavl |
Acquired Quarterly Bonus
AcquiredQuarterlyBonus
|
3775 | usd |