2024 Q3 Form 10-Q Financial Statement
#000173112224001456 Filed on September 20, 2024
Income Statement
Concept | 2024 Q3 |
---|---|
Revenue | $713.8K |
YoY Change | -80.08% |
Cost Of Revenue | $345.0K |
YoY Change | -84.89% |
Gross Profit | $368.8K |
YoY Change | -71.65% |
Gross Profit Margin | 51.67% |
Selling, General & Admin | $1.590M |
YoY Change | -46.1% |
% of Gross Profit | 431.11% |
Research & Development | |
YoY Change | |
% of Gross Profit | |
Depreciation & Amortization | $196.8K |
YoY Change | 51.36% |
% of Gross Profit | 53.35% |
Operating Expenses | $1.787M |
YoY Change | -39.52% |
Operating Profit | -$1.418M |
YoY Change | -14.23% |
Interest Expense | -$154.1K |
YoY Change | |
% of Operating Profit | |
Other Income/Expense, Net | -$154.1K |
YoY Change | 4.76% |
Pretax Income | -$1.572M |
YoY Change | -12.68% |
Income Tax | $0.00 |
% Of Pretax Income | |
Net Earnings | -$1.572M |
YoY Change | -12.68% |
Net Earnings / Revenue | -220.21% |
Basic Earnings Per Share | -$0.39 |
Diluted Earnings Per Share | -$0.39 |
COMMON SHARES | |
Basic Shares Outstanding | 4.483M shares |
Diluted Shares Outstanding | 4.483M shares |
Balance Sheet
Concept | 2024 Q3 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $4.525M |
YoY Change | 352.5% |
Cash & Equivalents | $0.00 |
Short-Term Investments | |
Other Short-Term Assets | $551.8K |
YoY Change | 224.6% |
Inventory | $200.4K |
Prepaid Expenses | $551.8K |
Receivables | $522.2K |
Other Receivables | $0.00 |
Total Short-Term Assets | $5.799M |
YoY Change | -12.33% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $862.7K |
YoY Change | -18.61% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | |
YoY Change | |
Other Assets | $2.321K |
YoY Change | -23.04% |
Total Long-Term Assets | $11.74M |
YoY Change | -19.39% |
TOTAL ASSETS | |
Total Short-Term Assets | $5.799M |
Total Long-Term Assets | $11.74M |
Total Assets | $17.54M |
YoY Change | -17.18% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $73.33K |
YoY Change | -41.34% |
Accrued Expenses | $701.3K |
YoY Change | 29.75% |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $371.6K |
YoY Change | -22.59% |
Long-Term Debt Due | |
YoY Change | |
Total Short-Term Liabilities | $3.290M |
YoY Change | -22.68% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $0.00 |
YoY Change | |
Other Long-Term Liabilities | $715.8K |
YoY Change | -21.35% |
Total Long-Term Liabilities | $715.8K |
YoY Change | -21.35% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $3.290M |
Total Long-Term Liabilities | $715.8K |
Total Liabilities | $4.006M |
YoY Change | -22.52% |
SHAREHOLDERS EQUITY | |
Retained Earnings | -$35.98M |
YoY Change | 26.73% |
Common Stock | $6.784K |
YoY Change | -88.36% |
Preferred Stock | |
YoY Change | |
Treasury Stock (at cost) | |
YoY Change | |
Treasury Stock Shares | |
Shareholders Equity | $13.53M |
YoY Change | |
Total Liabilities & Shareholders Equity | $17.54M |
YoY Change | -17.18% |
Cashflow Statement
Concept | 2024 Q3 |
---|---|
OPERATING ACTIVITIES | |
Net Income | -$1.572M |
YoY Change | -12.68% |
Depreciation, Depletion And Amortization | $196.8K |
YoY Change | 51.36% |
Cash From Operating Activities | -$594.6K |
YoY Change | 105.02% |
INVESTING ACTIVITIES | |
Capital Expenditures | $0.00 |
YoY Change | |
Acquisitions | |
YoY Change | |
Other Investing Activities | $0.00 |
YoY Change | -100.0% |
Cash From Investing Activities | $0.00 |
YoY Change | -100.0% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | 4.631M |
YoY Change | 864.89% |
NET CHANGE | |
Cash From Operating Activities | -594.6K |
Cash From Investing Activities | 0.000 |
Cash From Financing Activities | 4.631M |
Net Change In Cash | 4.037M |
YoY Change | -3205.32% |
FREE CASH FLOW | |
Cash From Operating Activities | -$594.6K |
Capital Expenditures | $0.00 |
Free Cash Flow | -$594.6K |
YoY Change | 105.02% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--10-31 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001762239 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-07-31 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
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-Valkaria | ||
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 Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2023Q4 | us-gaap |
Cash
Cash
|
533659 | usd |
CY2023Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1869276 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
4071824 | usd |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
2793386 | shares |
CY2024Q3 | kavl |
Revenue From Related Party
RevenueFromRelatedParty
|
2250 | usd |
dei |
Entity Registrant Name
EntityRegistrantName
|
KAIVAL BRANDS INNOVATIONS GROUP, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
CY2023Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
430668 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
6905427 | usd |
CY2023Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2842 | usd |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1008428 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
19385006 | usd |
CY2023Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
374332 | usd |
CY2023Q4 | kavl |
Due To Other Related Party Classified Current
DueToOtherRelatedPartyClassifiedCurrent
|
2474817 | usd |
CY2023Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
799471 | usd |
CY2023Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
736194 | usd |
CY2023Q4 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
392406 | usd |
CY2023Q4 | kavl |
Long Term Debt And Capital Lease Obligation
LongTermDebtAndCapitalLeaseObligation
|
184568 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4961788 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
866207 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
5827995 | usd |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
2793 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
44317266 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-30763948 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13557011 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
19385006 | usd |
CY2023Q3 | kavl |
Revenue
Revenue
|
3228099 | usd |
kavl |
Revenue
Revenue
|
5257333 | usd | |
kavl |
Revenue
Revenue
|
8710591 | usd | |
CY2023Q3 | kavl |
Revenue From Related Party
RevenueFromRelatedParty
|
1165 | usd |
kavl |
Revenue From Related Party
RevenueFromRelatedParty
|
5950 | usd | |
kavl |
Revenue From Related Party
RevenueFromRelatedParty
|
7878 | usd | |
CY2023Q3 | kavl |
Royalty Revenue
RoyaltyRevenue
|
385685 | usd |
kavl |
Royalty Revenue
RoyaltyRevenue
|
931059 | usd | |
kavl |
Royalty Revenue
RoyaltyRevenue
|
491257 | usd | |
CY2023Q3 | kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
31356 | usd |
kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
42641 | usd | |
kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
79913 | usd | |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
3583593 | usd |
us-gaap |
Revenues
Revenues
|
6151701 | usd | |
us-gaap |
Revenues
Revenues
|
9129813 | usd | |
kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
4085091 | usd | |
kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
7414053 | usd | |
CY2024Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2023Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2024Q1 | kavl |
Stock Issued During Period Value Reverse Stock Splits
StockIssuedDuringPeriodValueReverseStockSplits
|
usd | |
dei |
Entity File Number
EntityFileNumber
|
000-56016 | ||
CY2024Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
6783958 | shares |
CY2024Q3 | us-gaap |
Cash
Cash
|
4524989 | usd |
CY2024Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
522183 | usd |
CY2024Q3 | us-gaap |
Inventory Net
InventoryNet
|
200364 | usd |
CY2024Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
551819 | usd |
CY2024Q3 | us-gaap |
Assets Current
AssetsCurrent
|
5799355 | usd |
CY2024Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2321 | usd |
CY2024Q3 | kavl |
Intangible Assets Non Current
IntangibleAssetsNonCurrent
|
10878511 | usd |
CY2023Q4 | kavl |
Intangible Assets Non Current
IntangibleAssetsNonCurrent
|
11468309 | usd |
CY2024Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
860416 | usd |
CY2024Q3 | us-gaap |
Assets
Assets
|
17540603 | usd |
CY2024Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
73334 | usd |
CY2024Q3 | kavl |
Due To Other Related Party Classified Current
DueToOtherRelatedPartyClassifiedCurrent
|
1483000 | usd |
CY2024Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
371566 | usd |
CY2024Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
701329 | usd |
CY2024Q3 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
461718 | usd |
CY2024Q3 | kavl |
Long Term Debt And Capital Lease Obligation
LongTermDebtAndCapitalLeaseObligation
|
199012 | usd |
CY2024Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3289959 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
715749 | usd |
CY2024Q3 | us-gaap |
Liabilities
Liabilities
|
4005708 | usd |
CY2024Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2023Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2024Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1000000000 | shares |
CY2024Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6783958 | shares |
CY2024Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
6783958 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
2793386 | shares |
CY2024Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
6784 | usd |
CY2024Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
49503884 | usd |
CY2024Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-35976673 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13534895 | usd |
CY2024Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
17540603 | usd |
CY2024Q3 | kavl |
Revenue
Revenue
|
274615 | usd |
CY2024Q3 | kavl |
Royalty Revenue
RoyaltyRevenue
|
440734 | usd |
CY2024Q3 | kavl |
Excise Tax On Products
ExciseTaxOnProducts
|
3785 | usd |
CY2024Q3 | us-gaap |
Revenues
Revenues
|
713814 | usd |
CY2024Q3 | kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
344998 | usd |
CY2023Q3 | kavl |
Cost Of Revenue Related Party
CostOfRevenueRelatedParty
|
2282601 | usd |
CY2024Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
344998 | usd |
CY2023Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2282601 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
4085091 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
7414053 | usd | |
CY2024Q3 | us-gaap |
Gross Profit
GrossProfit
|
368816 | usd |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
1300992 | usd |
us-gaap |
Gross Profit
GrossProfit
|
2066610 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
1715760 | usd | |
CY2024Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
30000 | usd |
CY2023Q3 | us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
577991 | usd |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
686292 | usd | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
1827033 | usd | |
CY2024Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1756594 | usd |
CY2023Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2376057 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5768430 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
8510792 | usd | |
CY2024Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1786594 | usd |
CY2023Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2954048 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
6246722 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
10337825 | usd | |
CY2024Q3 | us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
-0 | usd |
CY2023Q3 | us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
-0 | usd |
us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
98432 | usd | |
us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
-0 | usd | |
CY2024Q3 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
154083 | usd |
CY2023Q3 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
147087 | usd |
us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
725466 | usd | |
us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
135135 | usd | |
CY2024Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-154083 | usd |
CY2023Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-147087 | usd |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-823898 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-135135 | usd | |
CY2024Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1571861 | usd |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-1800143 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5212010 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-8757200 | usd | |
CY2024Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-0 | usd |
CY2023Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-0 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
715 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-0 | usd | |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1571861 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1800143 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-5212725 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-8757200 | usd | |
CY2024Q3 | kavl |
Preferred Stock Dividend
PreferredStockDividend
|
180000 | usd |
CY2023Q3 | kavl |
Preferred Stock Dividend
PreferredStockDividend
|
45000 | usd |
kavl |
Preferred Stock Dividend
PreferredStockDividend
|
315000 | usd | |
kavl |
Preferred Stock Dividend
PreferredStockDividend
|
45000 | usd | |
CY2024Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1751861 | usd |
CY2023Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1845143 | usd |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-5527725 | usd | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-8802200 | usd | |
CY2024Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.39 | |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.39 | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.67 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.67 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-3.26 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3.26 | ||
CY2024Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
4482527 | shares |
CY2024Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
4482527 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
2741853 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
2741853 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
3404047 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
3404047 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
2697426 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
2697426 | shares | |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13557011 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
62000 | usd |
CY2024Q1 | kavl |
Preferred Stock Dividends Income Statements Impact
PreferredStockDividendsIncomeStatementsImpact
|
67500 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
309958 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2113686 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11747783 | usd |
CY2024Q2 | kavl |
Preferred Stock Dividends Income Statements Impact
PreferredStockDividendsIncomeStatementsImpact
|
67500 | usd |
CY2024Q2 | kavl |
Stock Option Expense Net Of Forfeitures
StockOptionExpenseNetOfForfeitures
|
-289088 | usd |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1527178 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9864017 | usd |
CY2024Q3 | kavl |
Issuance Of Common Stock Warrants And Prefunded Warrants Net Of Issuance Costs
IssuanceOfCommonStockWarrantsAndPrefundedWarrantsNetOfIssuanceCosts
|
5252727 | usd |
CY2024Q3 | kavl |
Exercises Of Prefunded Warrants
ExercisesOfPrefundedWarrants
|
1450 | usd |
CY2024Q3 | kavl |
Preferred Stock Dividends Income Statements Impact
PreferredStockDividendsIncomeStatementsImpact
|
67500 | usd |
CY2024Q3 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
56062 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1571861 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
13534895 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9800780 | usd |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
1435787 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2994909 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
8241658 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
1352938 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-3962148 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5632448 | usd |
CY2023Q3 | kavl |
Common Shares Issued For Acquisition Of Intangible Assets
CommonSharesIssuedForAcquisitionOfIntangibleAssets
|
1119800 | usd |
CY2023Q3 | kavl |
Series B Preferred Shares Issued For Acquisition Of Intangible Assets
SeriesBPreferredSharesIssuedForAcquisitionOfIntangibleAssets
|
9047980 | usd |
CY2023Q3 | kavl |
Stock Warrants Issued For Acquisition Of Intangible Assets
StockWarrantsIssuedForAcquisitionOfIntangibleAssets
|
1264396 | usd |
CY2023Q3 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
51510 | usd |
CY2023Q3 | us-gaap |
Stock Issued During Period Value Stock Options Exercised Net Of Tax Benefit Expense
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense
|
597221 | usd |
CY2023Q3 | kavl |
Stock Warrant Expense
StockWarrantExpense
|
141816 | usd |
CY2023Q3 | kavl |
Preferred Stock Dividends Income Statements Impact
PreferredStockDividendsIncomeStatementsImpact
|
45000 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1800143 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
16010028 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-5212725 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-8757200 | usd | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
62000 | usd | |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
0 | usd | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
590319 | usd | |
us-gaap |
Depreciation Amortization And Accretion Net
DepreciationAmortizationAndAccretionNet
|
131530 | usd | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
163064 | usd | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | usd | |
us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
98432 | usd | |
us-gaap |
Extinguishment Of Debt Amount
ExtinguishmentOfDebtAmount
|
0 | usd | |
us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
76932 | usd | |
us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
3385946 | usd | |
kavl |
Stock Warrants Expense
StockWarrantsExpense
|
0 | usd | |
kavl |
Stock Warrants Expense
StockWarrantsExpense
|
141816 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
1925 | usd | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
4622 | usd | |
kavl |
Reserve For Credit Losses
ReserveForCreditLosses
|
203382 | usd | |
kavl |
Reserve For Credit Losses
ReserveForCreditLosses
|
0 | usd | |
kavl |
Rou Operating Lease Expense
RouOperatingLeaseExpense
|
148012 | usd | |
kavl |
Rou Operating Lease Expense
RouOperatingLeaseExpense
|
142202 | usd | |
us-gaap |
Production Related Impairments Or Charges
ProductionRelatedImpairmentsOrCharges
|
57643 | usd | |
us-gaap |
Production Related Impairments Or Charges
ProductionRelatedImpairmentsOrCharges
|
105057 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1141786 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
140624 | usd | |
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-0 | usd | |
us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-727205 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-354330 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-253806 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-3813817 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
2457323 | usd | |
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
-0 | usd | |
us-gaap |
Increase Decrease In Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesReceivable
|
-1607302 | usd | |
kavl |
Increase Decrease In Account Payable
IncreaseDecreaseInAccountPayable
|
-300998 | usd | |
kavl |
Increase Decrease In Account Payable
IncreaseDecreaseInAccountPayable
|
84988 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
-991817 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
2308373 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-18579 | usd | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-603641 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
0 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-235274 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
0 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-44973 | usd | |
kavl |
Increase Decrease In Customer Refund Due
IncreaseDecreaseInCustomerRefundDue
|
69312 | usd | |
kavl |
Increase Decrease In Customer Refund Due
IncreaseDecreaseInCustomerRefundDue
|
618403 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-136014 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-122205 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
120821 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2849990 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
-0 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3480 | usd | |
kavl |
Transaction Acquisition Costs
TransactionAcquisitionCosts
|
-0 | usd | |
kavl |
Transaction Acquisition Costs
TransactionAcquisitionCosts
|
312289 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-315769 | usd | |
us-gaap |
Proceeds From Construction Loans Payable
ProceedsFromConstructionLoansPayable
|
1106732 | usd | |
us-gaap |
Proceeds From Construction Loans Payable
ProceedsFromConstructionLoansPayable
|
751030 | usd | |
kavl |
Payments For Proceeds From Loans Payable
PaymentsForProceedsFromLoansPayable
|
2271613 | usd | |
kavl |
Payments For Proceeds From Loans Payable
PaymentsForProceedsFromLoansPayable
|
267952 | usd | |
kavl |
Payments On Loans Payable Related Party
PaymentsOnLoansPayableRelatedParty
|
218787 | usd | |
kavl |
Payments On Loans Payable Related Party
PaymentsOnLoansPayableRelatedParty
|
-0 | usd | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
5997720 | usd | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | usd | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
744993 | usd | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
-0 | usd | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1450 | usd | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3870509 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
483078 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
3991330 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-2682681 | usd | |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
533659 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3685893 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
4524989 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1003212 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
562402 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
135135 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
202500 | usd | |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
45000 | usd | |
kavl |
Cashless Exercise Of Prefunded Warrants
CashlessExerciseOfPrefundedWarrants
|
724 | usd | |
kavl |
Cashless Exercise Of Prefunded Warrants
CashlessExerciseOfPrefundedWarrants
|
0 | usd | |
kavl |
Insurance Financed By Third Party
InsuranceFinancedByThirdParty
|
475481 | usd | |
kavl |
Insurance Financed By Third Party
InsuranceFinancedByThirdParty
|
0 | usd | |
kavl |
Franchise Fees Paid By Related Party
FranchiseFeesPaidByRelatedParty
|
218787 | usd | |
kavl |
Franchise Fees Paid By Related Party
FranchiseFeesPaidByRelatedParty
|
0 | usd | |
us-gaap |
Stock Issued1
StockIssued1
|
0 | usd | |
us-gaap |
Stock Issued1
StockIssued1
|
1119800 | usd | |
kavl |
Common Shares Issued For Servicestransaction Cost
CommonSharesIssuedForServicestransactionCost
|
0 | usd | |
kavl |
Common Shares Issued For Servicestransaction Cost
CommonSharesIssuedForServicestransactionCost
|
51510 | usd | |
kavl |
Preferred Stock Series B Shares Issued For Acquisition Intangible Assets
PreferredStockSeriesBSharesIssuedForAcquisitionIntangibleAssets
|
0 | usd | |
kavl |
Preferred Stock Series B Shares Issued For Acquisition Intangible Assets
PreferredStockSeriesBSharesIssuedForAcquisitionIntangibleAssets
|
9047980 | usd | |
kavl |
Stock Warrants Issued For Acquisition Intangible Assets
StockWarrantsIssuedForAcquisitionIntangibleAssets
|
0 | usd | |
kavl |
Stock Warrants Issued For Acquisition Intangible Assets
StockWarrantsIssuedForAcquisitionIntangibleAssets
|
1264396 | usd | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_84B_eus-gaap--UseOfEstimates_zg2CRjg11KI" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><b><span id="xdx_861_zcSNEKXSLvr9">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> | ||
CY2024Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | usd |
CY2023Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
0 | usd |
CY2024Q3 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
CY2024Q3 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
4092824 | usd |
CY2023Q4 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
252586 | usd |
CY2024Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
203382 | usd |
CY2023Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
0 | usd |
CY2024Q3 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
155925 | usd |
CY2023Q4 | us-gaap |
Accrued Liabilities Current And Noncurrent
AccruedLiabilitiesCurrentAndNoncurrent
|
113243 | usd |
us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p id="xdx_845_eus-gaap--ConcentrationRiskCreditRisk_zz1dYA4sGEb4" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><b><span id="xdx_863_z3CFszovEFzh">Credit Risk</span> </b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">Financial instruments, which are potentially subject to concentrations of credit risk, consist primarily of purchases of inventories, accounts payable, accounts receivable, and revenue. The Company performs periodic credit evaluations of its customers and generally does not require collateral on trade receivables. Historically, the Company has not experienced significant credit losses.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> | ||
CY2024Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
309932 | usd |
CY2023Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
381512 | usd |
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | usd | |
us-gaap |
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
|
0 | usd | |
CY2024Q3 | us-gaap |
Customer Deposits Noncurrent
CustomerDepositsNoncurrent
|
0 | usd |
CY2023Q4 | us-gaap |
Customer Deposits Noncurrent
CustomerDepositsNoncurrent
|
0 | usd |
CY2024Q3 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
461718 | usd |
CY2023Q4 | us-gaap |
Customer Refund Liability Current
CustomerRefundLiabilityCurrent
|
392406 | usd |
kavl |
Royalty Rate Discription
RoyaltyRateDiscription
|
The royalty paid by PMPSA to KBI will no longer be based on sales price of the Product being sold, but rather on the volume of liquid contained within Product being sold. The royalty will be on a sliding scale of between $0.08 to $0.16 per sale based on the volume of liquid contained in the Product, increasing to between $0.10 to $0.20 per sale upon meeting certain sales milestones. | ||
us-gaap |
Proceeds From License Fees Received
ProceedsFromLicenseFeesReceived
|
208000 | usd | |
us-gaap |
Revenue Not From Contract With Customer Other
RevenueNotFromContractWithCustomerOther
|
1228535 | usd | |
kavl |
Revenue From Sale
RevenueFromSale
|
990589 | usd | |
us-gaap |
Revenue Not From Contract With Customer Other
RevenueNotFromContractWithCustomerOther
|
1453780 | usd | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure | |
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
|
P5Y | ||
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
11795975 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
917464 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
11795975 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
327666 | usd |
us-gaap |
Finite Lived Intangible Asset Weighted Average Period Before Next Renewal Or Extension
FiniteLivedIntangibleAssetWeightedAveragePeriodBeforeNextRenewalOrExtension
|
P13Y9M18D | ||
CY2023 | us-gaap |
Finite Lived Intangible Asset Weighted Average Period Before Next Renewal Or Extension
FiniteLivedIntangibleAssetWeightedAveragePeriodBeforeNextRenewalOrExtension
|
P14Y7M6D | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
589798 | usd | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
131066 | usd | |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
196600 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Rolling Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths
|
786398 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo
|
786398 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree
|
786398 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Rolling Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour
|
786398 | usd |
CY2024Q3 | kavl |
Finite Lived Intangible Assets Amortization Expense Rolling After Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingAfterYearFour
|
7536319 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
10878511 | usd |
CY2024Q3 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
371566 | usd |
CY2024Q3 | us-gaap |
Debt Instrument Fee Amount
DebtInstrumentFeeAmount
|
1200000 | usd |
CY2024Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
1728000 | usd |
CY2023Q4 | us-gaap |
Debt Instrument Fee Amount
DebtInstrumentFeeAmount
|
800000 | usd |
CY2023Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
1160000 | usd |
CY2023Q4 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
134176 | usd |
CY2023Q4 | us-gaap |
Deferred Finance Costs Gross
DeferredFinanceCostsGross
|
8681 | usd |
kavl |
Commitment Fee Shares
CommitmentFeeShares
|
19048 | shares | |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
38273 | usd | |
us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
0 | usd | |
CY2024Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | usd |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
98432 | usd | |
CY2024Q3 | kavl |
Carrying Value Of Loan
CarryingValueOfLoan
|
0 | usd |
CY2023Q4 | kavl |
Carrying Value Of Loan
CarryingValueOfLoan
|
0 | usd |
CY2024Q3 | kavl |
Unamortized Debt Discount And Issuance Costs
UnamortizedDebtDiscountAndIssuanceCosts
|
513295 | usd |
CY2023Q4 | kavl |
Unamortized Debt Discount And Issuance Costs
UnamortizedDebtDiscountAndIssuanceCosts
|
136705 | usd |
us-gaap |
Proceeds From Lease Payments
ProceedsFromLeasePayments
|
-148012 | usd | |
us-gaap |
Proceeds From Lease Payments
ProceedsFromLeasePayments
|
-142202 | usd | |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
58662 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Rolling Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextRollingTwelveMonths
|
238800 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Two
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearTwo
|
253614 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Three
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearThree
|
274946 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due In Rolling Year Four
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearFour
|
175989 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
1002011 | usd |
CY2024Q3 | kavl |
Lessee Operatings Lease Liability Undiscounted Excess Amount
LesseeOperatingsLeaseLiabilityUndiscountedExcessAmount
|
-87250 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
914761 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
|
1-for-21 reverse stock split | |
CY2024Q3 | kavl |
Rounding From Reverse Split Shares
RoundingFromReverseSplitShares
|
0 | shares |
kavl |
Rounding From Reverse Split Shares
RoundingFromReverseSplitShares
|
52949 | shares | |
CY2024Q3 | kavl |
Common Stock Share Issued
CommonStockShareIssued
|
0 | shares |
kavl |
Common Stock Share Issued
CommonStockShareIssued
|
16667 | shares | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
62000 | usd | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
5.03 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
15.81 | ||
kavl |
Unrecognized Expenses Related To Options
UnrecognizedExpensesRelatedToOptions
|
86237 | usd | |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P0Y10M24D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested And Expected To Vest Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageRemainingContractualTerm1
|
P8Y3M10D | ||
kavl |
Franchise Fees Paid By Related Party
FranchiseFeesPaidByRelatedParty
|
218787 | usd | |
CY2024Q3 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
49844 | usd |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
148012 | usd | |
CY2023Q3 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
47855 | usd |
us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
142202 | usd | |
kavl |
Service Agreement Description
ServiceAgreementDescription
|
i) payment of $125,000 per month; (ii) bonus equivalent to 0.27% of the applicable gross quarterly sales and (iii) a grant of 3,000,000 nonqualified stock options to purchase shares of Company common stock which shall vest based on achievement of certain net revenue and profit margin targets up to $180,000,000 in total net revenues over a period of 3 years. | ||
CY2024Q1 | kavl |
Payment On Service Agreement
PaymentOnServiceAgreement
|
80000 | usd |
CY2024Q3 | us-gaap |
Business Acquisitions Purchase Price Allocation Year Of Acquisition Net Effect On Income
BusinessAcquisitionsPurchasePriceAllocationYearOfAcquisitionNetEffectOnIncome
|
0 | usd |
CY2023Q3 | us-gaap |
Business Acquisitions Purchase Price Allocation Year Of Acquisition Net Effect On Income
BusinessAcquisitionsPurchasePriceAllocationYearOfAcquisitionNetEffectOnIncome
|
37416 | usd |