2022 Q1 Form 10-Q Financial Statement

#000143774922012645 Filed on May 16, 2022

View on sec.gov

Income Statement

Concept 2022 Q1 2021 Q1
Revenue $2.701M $2.925M
YoY Change -7.65% 61.46%
Cost Of Revenue $1.018M $1.122M
YoY Change -9.26% 112.88%
Gross Profit $1.682M $1.802M
YoY Change -6.65% 40.35%
Gross Profit Margin 62.29% 61.62%
Selling, General & Admin $3.116M $2.749M
YoY Change 13.32% 0.05%
% of Gross Profit 185.19% 152.54%
Research & Development $464.5K $16.44K
YoY Change 2724.53% -84.7%
% of Gross Profit 27.61% 0.91%
Depreciation & Amortization $16.81K $20.92K
YoY Change -19.64% -43.78%
% of Gross Profit 1.0% 1.16%
Operating Expenses $3.597M $2.787M
YoY Change 29.08% -3.67%
Operating Profit -$1.914M -$984.4K
YoY Change 94.49% -38.81%
Interest Expense -$4.740K -$2.540K
YoY Change 86.61% -2409.09%
% of Operating Profit
Other Income/Expense, Net
YoY Change
Pretax Income -$1.919M -$986.9K
YoY Change 94.47% -38.8%
Income Tax $0.00 $250.00
% Of Pretax Income
Net Earnings -$1.900M -$972.9K
YoY Change 95.3% -39.2%
Net Earnings / Revenue -70.35% -33.26%
Basic Earnings Per Share -$0.03 -$0.01
Diluted Earnings Per Share -$0.03 -$0.01
COMMON SHARES
Basic Shares Outstanding 69.01M 66.58M
Diluted Shares Outstanding 69.01M 66.58M

Balance Sheet

Concept 2022 Q1 2021 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $13.25M $16.95M
YoY Change -21.8% 2112.94%
Cash & Equivalents $13.25M $16.95M
Short-Term Investments
Other Short-Term Assets $622.1K $688.8K
YoY Change -9.69% -2.57%
Inventory $1.800M $2.021M
Prepaid Expenses
Receivables $1.064M $978.8K
Other Receivables $0.00 $0.00
Total Short-Term Assets $18.23M $21.66M
YoY Change -15.84% 311.68%
LONG-TERM ASSETS
Property, Plant & Equipment $20.33K $27.07K
YoY Change -24.93% -9.64%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $24.15K $24.15K
YoY Change 0.0% 0.0%
Total Long-Term Assets $837.6K $981.7K
YoY Change -14.68% -11.83%
TOTAL ASSETS
Total Short-Term Assets $18.23M $21.66M
Total Long-Term Assets $837.6K $981.7K
Total Assets $19.07M $22.64M
YoY Change -15.79% 255.18%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.012M $694.0K
YoY Change 45.83% -51.93%
Accrued Expenses $1.335M $1.179M
YoY Change 13.28% 41.64%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $276.2K
YoY Change -100.0%
Long-Term Debt Due $8.740K $7.980K
YoY Change 9.52%
Total Short-Term Liabilities $3.827M $3.039M
YoY Change 25.92% -42.01%
LONG-TERM LIABILITIES
Long-Term Debt $17.80K $26.54K
YoY Change -32.93% -23.12%
Other Long-Term Liabilities $454.9K $538.4K
YoY Change -15.52% -12.03%
Total Long-Term Liabilities $472.7K $565.0K
YoY Change -16.34% -12.62%
TOTAL LIABILITIES
Total Short-Term Liabilities $3.827M $3.039M
Total Long-Term Liabilities $472.7K $565.0K
Total Liabilities $4.299M $3.604M
YoY Change 19.29% -38.78%
SHAREHOLDERS EQUITY
Retained Earnings -$109.6M -$101.9M
YoY Change 7.6% 7.08%
Common Stock $125.5M $121.9M
YoY Change 2.9% 26.2%
Preferred Stock
YoY Change
Treasury Stock (at cost) $911.5K $911.5K
YoY Change 0.0% 0.0%
Treasury Stock Shares $33.33K $33.33K
Shareholders Equity $14.94M $19.14M
YoY Change
Total Liabilities & Shareholders Equity $19.07M $22.64M
YoY Change -15.79% 255.18%

Cashflow Statement

Concept 2022 Q1 2021 Q1
OPERATING ACTIVITIES
Net Income -$1.900M -$972.9K
YoY Change 95.3% -39.2%
Depreciation, Depletion And Amortization $16.81K $20.92K
YoY Change -19.64% -43.78%
Cash From Operating Activities -$1.508M -$967.8K
YoY Change 55.76% -0.44%
INVESTING ACTIVITIES
Capital Expenditures $0.00 $5.916K
YoY Change -100.0% -17.12%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities $0.00 -$5.916K
YoY Change -100.0% -17.12%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -$2.063K $3.701M
YoY Change -100.06% 1516.51%
NET CHANGE
Cash From Operating Activities -$1.508M -$967.8K
Cash From Investing Activities $0.00 -$5.916K
Cash From Financing Activities -$2.063K $3.701M
Net Change In Cash -$1.510M $2.727M
YoY Change -155.36% -463.43%
FREE CASH FLOW
Cash From Operating Activities -$1.508M -$967.8K
Capital Expenditures $0.00 $5.916K
Free Cash Flow -$1.508M -$973.7K
YoY Change 54.82% -0.56%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2022Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
68432335
CY2022Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2021Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2022Q1 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
CY2022Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000
CY2021Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000
CY2022Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
68153336
CY2022Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
68153336
CY2021Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
23713 USD
CY2022Q1 us-gaap Common Stock Value
CommonStockValue
68153 USD
CY2021Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
68120003
CY2022Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
264192 USD
CY2021Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
68120003
CY2022Q1 us-gaap Treasury Stock Shares
TreasuryStockShares
33333
CY2021Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
277619 USD
CY2021Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
33333
CY2021Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
10000 USD
CY2022Q1 us-gaap Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
17801 USD
CY2021Q4 us-gaap Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
20062 USD
CY2022Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
454857 USD
CY2021Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
476980 USD
CY2022Q1 us-gaap Liabilities
Liabilities
4299264 USD
CY2021Q4 us-gaap Liabilities
Liabilities
3594362 USD
CY2021Q4 us-gaap Unrecognized Tax Benefits
UnrecognizedTaxBenefits
0 USD
CY2022Q1 us-gaap Open Tax Year
OpenTaxYear
2018 2019 2020
CY2022Q1 us-gaap Finance Lease Weighted Average Remaining Lease Term1
FinanceLeaseWeightedAverageRemainingLeaseTerm1
P2Y9M18D
CY2021Q1 us-gaap Finance Lease Weighted Average Remaining Lease Term1
FinanceLeaseWeightedAverageRemainingLeaseTerm1
P3Y9M18D
CY2022Q1 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P5Y
CY2021Q1 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P6Y
CY2022Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
13254775 USD
CY2021Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
14764346 USD
CY2022Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1063613 USD
CY2021Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
943272 USD
CY2022Q1 us-gaap Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
269973 USD
CY2021Q4 us-gaap Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
0 USD
CY2022Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
622080 USD
CY2021Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
375360 USD
CY2022Q1 us-gaap Inventory Net
InventoryNet
1799908 USD
CY2021Q4 us-gaap Inventory Net
InventoryNet
1541513 USD
CY2022Q1 us-gaap Advances On Inventory Purchases
AdvancesOnInventoryPurchases
1217253 USD
CY2021Q4 us-gaap Advances On Inventory Purchases
AdvancesOnInventoryPurchases
1309260 USD
CY2022Q1 us-gaap Assets Current
AssetsCurrent
18227602 USD
CY2021Q4 us-gaap Assets Current
AssetsCurrent
18933751 USD
CY2022Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
20325 USD
CY2022Q1 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
528907 USD
CY2021Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
550511 USD
CY2022Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
24150 USD
CY2021Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
24150 USD
CY2022Q1 us-gaap Assets
Assets
19065176 USD
CY2021Q4 us-gaap Assets
Assets
19809744 USD
CY2022Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
1012093 USD
CY2021Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
780428 USD
CY2022Q1 us-gaap Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
1128919 USD
CY2021Q4 us-gaap Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
395857 USD
CY2022Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1335451 USD
CY2021Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1417248 USD
CY2022Q1 mlss Accrued Expenses Related Party
AccruedExpensesRelatedParty
257815 USD
CY2021Q4 mlss Accrued Expenses Related Party
AccruedExpensesRelatedParty
414241 USD
CY2022Q1 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
8743 USD
CY2021Q4 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
8545 USD
CY2022Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
83585 USD
CY2021Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
81001 USD
CY2022Q1 us-gaap Liabilities Current
LiabilitiesCurrent
3826606 USD
CY2021Q4 us-gaap Liabilities Current
LiabilitiesCurrent
3097320 USD
CY2021Q4 us-gaap Common Stock Value
CommonStockValue
68153 USD
CY2022Q1 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
125385315 USD
CY2021Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
124915560 USD
CY2022Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
464466 USD
CY2021Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
16444 USD
CY2022Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
16814 USD
CY2021Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
20924 USD
CY2022Q1 us-gaap Operating Expenses
OperatingExpenses
3596909 USD
CY2021Q1 us-gaap Operating Expenses
OperatingExpenses
2786667 USD
CY2022Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1914483 USD
CY2022Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-109605997 USD
CY2021Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-107704274 USD
CY2022Q1 us-gaap Treasury Stock Value
TreasuryStockValue
911516 USD
CY2021Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
2749299 USD
CY2021Q4 us-gaap Treasury Stock Value
TreasuryStockValue
911516 USD
CY2022Q1 us-gaap Stockholders Equity
StockholdersEquity
14935955 USD
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
16367923 USD
CY2022Q1 us-gaap Minority Interest
MinorityInterest
-170043 USD
CY2021Q4 us-gaap Minority Interest
MinorityInterest
-152541 USD
CY2022Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
14765912 USD
CY2021Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
16215382 USD
CY2022Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
19065176 USD
CY2021Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
19809744 USD
CY2022Q1 us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
2700902 USD
CY2021Q1 us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
2924707 USD
CY2022Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
1018476 USD
CY2021Q1 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
1122413 USD
CY2022Q1 us-gaap Gross Profit
GrossProfit
1682426 USD
CY2021Q1 us-gaap Gross Profit
GrossProfit
1802294 USD
CY2022Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
3115629 USD
CY2021Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-984373 USD
CY2022Q1 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-4742 USD
CY2021Q1 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-2535 USD
CY2022Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-1919225 USD
CY2021Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-986908 USD
CY2022Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-0 USD
CY2021Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
250 USD
CY2022Q1 mlss Income Loss From Continuing Operations Before Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeMinorityInterestAndIncomeLossFromEquityMethodInvestments
-1919225 USD
CY2021Q1 mlss Income Loss From Continuing Operations Before Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeMinorityInterestAndIncomeLossFromEquityMethodInvestments
-987158 USD
CY2022Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
0 USD
CY2021Q1 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
1301 USD
CY2022Q1 us-gaap Profit Loss
ProfitLoss
-1919225 USD
CY2021Q1 us-gaap Profit Loss
ProfitLoss
-985857 USD
CY2022Q1 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-17502 USD
CY2021Q1 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-12988 USD
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-1901723 USD
CY2021Q1 us-gaap Net Income Loss
NetIncomeLoss
-972869 USD
CY2022Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.03
CY2021Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2022Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.03
CY2021Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.01
CY2022Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
69013001
CY2021Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
66578435
CY2022Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
69013001
CY2021Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
66578435
CY2021Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
16215382 USD
CY2022Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
305370 USD
CY2022Q1 mlss Stock Issued During Period Value Employee Bonuses
StockIssuedDuringPeriodValueEmployeeBonuses
164385 USD
CY2022Q1 us-gaap Profit Loss
ProfitLoss
-1919225 USD
CY2022Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
14765912 USD
CY2022Q1 us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
-0 USD
CY2021Q1 us-gaap Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
1301 USD
CY2022Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
120341 USD
CY2021Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-101895 USD
CY2022Q1 us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
269973 USD
CY2021Q1 us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
267300 USD
CY2022Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
258395 USD
CY2021Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-399630 USD
CY2022Q1 mlss Increase Decrease To Advances To Contract Manufacturer
IncreaseDecreaseToAdvancesToContractManufacturer
-92007 USD
CY2020Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
16106968 USD
CY2021Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
113507 USD
CY2021Q1 mlss Stock To Be Issued During Period Value Sharebased Compensation
StockToBeIssuedDuringPeriodValueSharebasedCompensation
7 USD
CY2021Q1 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
690190 USD
CY2021Q1 mlss Stock Issued During Period Value Employee Bonuses
StockIssuedDuringPeriodValueEmployeeBonuses
100000 USD
CY2021Q1 mlss Stock Issued During Period Value Warrants Exercised
StockIssuedDuringPeriodValueWarrantsExercised
3012216 USD
CY2021Q1 us-gaap Profit Loss
ProfitLoss
-985857 USD
CY2021Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
19037089 USD
CY2022Q1 us-gaap Profit Loss
ProfitLoss
-1919225 USD
CY2021Q1 us-gaap Profit Loss
ProfitLoss
-985857 USD
CY2022Q1 us-gaap Depreciation
Depreciation
3388 USD
CY2021Q1 us-gaap Depreciation
Depreciation
9572 USD
CY2022Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
13426 USD
CY2021Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
11352 USD
CY2022Q1 us-gaap Share Based Compensation
ShareBasedCompensation
305370 USD
CY2021Q1 us-gaap Share Based Compensation
ShareBasedCompensation
113507 USD
CY2022Q1 mlss Sharebased Compensation Bonus Paid In Stock
SharebasedCompensationBonusPaidInStock
164385 USD
CY2021Q1 mlss Sharebased Compensation Bonus Paid In Stock
SharebasedCompensationBonusPaidInStock
115000 USD
CY2022Q1 mlss Noncash Operating Lease Expense
NoncashOperatingLeaseExpense
-17378 USD
CY2021Q1 mlss Noncash Operating Lease Expense
NoncashOperatingLeaseExpense
1883 USD
CY2021Q1 mlss Increase Decrease To Advances To Contract Manufacturer
IncreaseDecreaseToAdvancesToContractManufacturer
338995 USD
CY2022Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
246720 USD
CY2021Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
272905 USD
CY2022Q1 us-gaap Increase Decrease In Deferred Charges
IncreaseDecreaseInDeferredCharges
-231668 USD
CY2021Q1 us-gaap Increase Decrease In Deferred Charges
IncreaseDecreaseInDeferredCharges
-211072 USD
CY2022Q1 us-gaap Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
733062 USD
CY2021Q1 us-gaap Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
-200778 USD
CY2022Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-81797 USD
CY2021Q1 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
339518 USD
CY2022Q1 mlss Increase Decrease In Accrued Liabilities Related Parties
IncreaseDecreaseInAccruedLiabilitiesRelatedParties
-156427 USD
CY2021Q1 mlss Increase Decrease In Accrued Liabilities Related Parties
IncreaseDecreaseInAccruedLiabilitiesRelatedParties
-204107 USD
CY2022Q1 mlss Increase Decrease In Operating Lease Right Of Use Asset
IncreaseDecreaseInOperatingLeaseRightOfUseAsset
-19442 USD
CY2021Q1 mlss Increase Decrease In Operating Lease Right Of Use Asset
IncreaseDecreaseInOperatingLeaseRightOfUseAsset
-0 USD
CY2022Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1507508 USD
CY2021Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-967814 USD
CY2022Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
-0 USD
CY2021Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
5916 USD
CY2022Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
0 USD
CY2021Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-5916 USD
CY2022Q1 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
0 USD
CY2021Q1 us-gaap Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
3012216 USD
CY2022Q1 us-gaap Finance Lease Principal Payments
FinanceLeasePrincipalPayments
2063 USD
CY2021Q1 us-gaap Finance Lease Principal Payments
FinanceLeasePrincipalPayments
1883 USD
CY2022Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 USD
CY2021Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
690190 USD
CY2022Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-2063 USD
CY2021Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
3700523 USD
CY2022Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-1509571 USD
CY2021Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
2726793 USD
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
14764346 USD
CY2020Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
14223917 USD
CY2022Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
13254775 USD
CY2021Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
16950710 USD
CY2022Q1 us-gaap Number Of Countries In Which Entity Operates
NumberOfCountriesInWhichEntityOperates
60 pure
CY2022Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-109600000 USD
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-1900000 USD
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
34000 USD
CY2022Q1 us-gaap Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
580142 USD
CY2022Q1 us-gaap Use Of Estimates
UseOfEstimates
<p style="font-family: Times New Roman; font-size: 10pt; font-variant: normal; margin: 0pt;"><b><em style="font: inherit;">3.</em></b> <b> Use of Estimates</b></p> <p style="font-family:'Times New Roman';font-size:10pt;font-variant:normal;margin:0pt;"> </p> <p style="font-family: Times New Roman; font-size: 10pt; font-variant: normal; margin: 0pt;">The preparation of the unaudited condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions in determining the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. The most significant estimates relate to the allowance for doubtful accounts, inventory valuation, and cash flow assumptions regarding evaluations for impairment of long-lived assets and going concern considerations, stock compensation expense, and valuation allowances on deferred tax assets. Actual results could differ from those estimates<b>.</b></p> <p style="font-family:'Times New Roman';font-size:10pt;font-variant:normal;margin:0pt;"> </p>
CY2022Q1 us-gaap Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
178648 USD
CY2022Q1 us-gaap Number Of Operating Segments
NumberOfOperatingSegments
2 pure
CY2022Q1 us-gaap Short Term Investments
ShortTermInvestments
12400000 USD
CY2021Q4 us-gaap Short Term Investments
ShortTermInvestments
13900000 USD
CY2022Q1 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
10000 USD
CY2021Q4 us-gaap Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
79339 USD
CY2022Q1 us-gaap Inventory Net
InventoryNet
1799908 USD
CY2021Q4 us-gaap Inventory Net
InventoryNet
1541513 USD
CY2022Q1 us-gaap Unrecognized Tax Benefits
UnrecognizedTaxBenefits
0 USD
CY2022Q1 us-gaap Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
0 USD
CY2022Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
69013001
CY2021Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
66578435
CY2022Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
7543252
CY2021Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
6092193
CY2022Q1 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
1377863 USD
CY2022Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
1113671 USD
CY2022Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
264192 USD
CY2021Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
1377863 USD
CY2021Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
1100244 USD
CY2021Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
277619 USD
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
40000 USD
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
52000 USD
CY2022Q1 us-gaap Advances On Inventory Purchases
AdvancesOnInventoryPurchases
1200000 USD
CY2021Q4 us-gaap Advances On Inventory Purchases
AdvancesOnInventoryPurchases
1300000 USD
CY2022Q1 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
28000 USD
CY2022Q1 mlss Finitelived Intangible Asset Expected Amortization After Year Three
FinitelivedIntangibleAssetExpectedAmortizationAfterYearThree
110000 USD
CY2021Q4 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
4268221
CY2021Q4 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
2.18
CY2021 mlss Warrants And Rights Outstanding Weighted Average Remaining Term
WarrantsAndRightsOutstandingWeightedAverageRemainingTerm
P1Y6M
CY2021Q4 us-gaap Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
1187546 USD
CY2022Q1 mlss Class Of Warrant Or Right Issued During Period
ClassOfWarrantOrRightIssuedDuringPeriod
0
CY2022Q1 mlss Class Of Warrant Or Right Issued During Period Exercise Price
ClassOfWarrantOrRightIssuedDuringPeriodExercisePrice
0
CY2022Q1 mlss Class Of Warrant Or Right Exercised During Period
ClassOfWarrantOrRightExercisedDuringPeriod
-0
CY2022Q1 mlss Class Of Warrant Or Right Exercised During Period Exercise Price
ClassOfWarrantOrRightExercisedDuringPeriodExercisePrice
0
CY2022Q1 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
4268221
CY2022Q1 us-gaap Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
2.18
CY2022Q1 mlss Warrants And Rights Outstanding Weighted Average Remaining Term
WarrantsAndRightsOutstandingWeightedAverageRemainingTerm
P1Y3M
CY2022Q1 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
2 pure
CY2022Q1 us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
2700902 USD
CY2021Q4 us-gaap Deferred Compensation Arrangement With Individual Shares Authorized For Issuance
DeferredCompensationArrangementWithIndividualSharesAuthorizedForIssuance
2066343
CY2020Q4 us-gaap Deferred Compensation Arrangement With Individual Shares Authorized For Issuance
DeferredCompensationArrangementWithIndividualSharesAuthorizedForIssuance
2440878
CY2022Q1 mlss Deferred Compensation Arrangement With Individual Shares Granted
DeferredCompensationArrangementWithIndividualSharesGranted
108148
CY2021Q1 mlss Deferred Compensation Arrangement With Individual Shares Granted
DeferredCompensationArrangementWithIndividualSharesGranted
33238
CY2022Q1 us-gaap Deferred Compensation Arrangement With Individual Shares Issued
DeferredCompensationArrangementWithIndividualSharesIssued
-0
CY2021Q1 us-gaap Deferred Compensation Arrangement With Individual Shares Issued
DeferredCompensationArrangementWithIndividualSharesIssued
65965
CY2022Q1 us-gaap Deferred Compensation Arrangement With Individual Shares Authorized For Issuance
DeferredCompensationArrangementWithIndividualSharesAuthorizedForIssuance
2174491
CY2021Q1 us-gaap Deferred Compensation Arrangement With Individual Shares Authorized For Issuance
DeferredCompensationArrangementWithIndividualSharesAuthorizedForIssuance
2408151
CY2022Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
0
CY2022Q1 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
0
CY2022Q1 mlss Percentage Of Valuation Allowance
PercentageOfValuationAllowance
1 pure
CY2021Q1 us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
2924707 USD
CY2022Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1914483 USD
CY2021Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-984373 USD
CY2022Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
16814 USD
CY2021Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
20924 USD
CY2022Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-1919225 USD
CY2021Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-986908 USD
CY2022Q1 us-gaap Assets
Assets
19065176 USD
CY2021Q4 us-gaap Assets
Assets
19809744 USD
CY2022Q1 us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
2700902 USD
CY2021Q1 us-gaap Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
2924707 USD
CY2022Q1 mlss Lease Liability Current
LeaseLiabilityCurrent
83585 USD
CY2005Q1 mlss Additional Percentage Of Director Compensation On Sales Value Using Certain Specify Technology
AdditionalPercentageOfDirectorCompensationOnSalesValueUsingCertainSpecifyTechnology
0.025 pure
CY2022Q1 mlss Lease Rightofuse Asset
LeaseRightofuseAsset
528907 USD
CY2022Q1 mlss Lease Liability
LeaseLiability
538441 USD
CY2022Q1 mlss Lease Liability Noncurrent
LeaseLiabilityNoncurrent
454857 USD
CY2022Q1 us-gaap Finance Lease Liability
FinanceLeaseLiability
26544 USD
CY2022Q1 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
8743 USD
CY2022Q1 us-gaap Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
17801 USD
CY2021Q4 mlss Lease Rightofuse Asset
LeaseRightofuseAsset
550511 USD
CY2021Q4 mlss Lease Liability
LeaseLiability
577981 USD
CY2021Q4 mlss Lease Liability Current
LeaseLiabilityCurrent
81001 USD
CY2021Q4 mlss Lease Liability Noncurrent
LeaseLiabilityNoncurrent
476980 USD
CY2021Q4 us-gaap Finance Lease Liability
FinanceLeaseLiability
28607 USD
CY2021Q4 us-gaap Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
8545 USD
CY2021Q4 us-gaap Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
20062 USD
CY2022Q1 us-gaap Operating Lease Payments
OperatingLeasePayments
31882 USD
CY2021Q1 us-gaap Operating Lease Payments
OperatingLeasePayments
31303 USD
CY2022Q1 mlss Finance Lease Principal Payments Including Accrued Expenses
FinanceLeasePrincipalPaymentsIncludingAccruedExpenses
2685 USD
CY2021Q1 mlss Finance Lease Principal Payments Including Accrued Expenses
FinanceLeasePrincipalPaymentsIncludingAccruedExpenses
2685 USD
CY2022Q1 us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
663009 USD
CY2021Q1 us-gaap Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
USD
CY2022Q1 us-gaap Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
43242 USD
CY2021Q1 us-gaap Right Of Use Asset Obtained In Exchange For Finance Lease Liability
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability
USD
CY2005Q1 mlss Additional Percentage Of Director Compensation Sales Value Using Other Kind Of Technology
AdditionalPercentageOfDirectorCompensationSalesValueUsingOtherKindOfTechnology
0.05 pure
CY2021Q1 mlss Additional Percentage Of Director Compensation Sales Value Using Other Kind Of Technology
AdditionalPercentageOfDirectorCompensationSalesValueUsingOtherKindOfTechnology
0.025 pure

Files In Submission

Name View Source Status
0001437749-22-012645-index-headers.html Edgar Link pending
0001437749-22-012645-index.html Edgar Link pending
0001437749-22-012645.txt Edgar Link pending
0001437749-22-012645-xbrl.zip Edgar Link pending
ex_358335.htm Edgar Link pending
ex_358336.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
mlss-20220331.xsd Edgar Link pending
mlss-20220331_cal.xml Edgar Link unprocessable
mlss-20220331_def.xml Edgar Link unprocessable
mlss-20220331_lab.xml Edgar Link unprocessable
mlss-20220331_pre.xml Edgar Link unprocessable
mlss20220331_10q.htm Edgar Link pending
mlss20220331_10q_htm.xml Edgar Link completed
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending