2024 Q1 Form 10-Q Financial Statement

#000107997324000215 Filed on February 12, 2024

View on sec.gov

Income Statement

Concept 2024 Q1 2023 Q4 2022 Q4
Revenue $3.017K
YoY Change -98.36%
Cost Of Revenue $2.971K
YoY Change -98.28%
Gross Profit $46.00
YoY Change -99.59%
Gross Profit Margin 1.52%
Selling, General & Admin $1.250M $239.6K
YoY Change 421.7% -82.78%
% of Gross Profit 520934.78%
Research & Development $291.1K $393.7K
YoY Change -26.07% -4.51%
% of Gross Profit 855971.74%
Depreciation & Amortization $79.68K $95.92K
YoY Change -16.93% 65.21%
% of Gross Profit 208521.74%
Operating Expenses $1.541M $633.4K
YoY Change 143.34% -64.88%
Operating Profit -$1.541M -$633.3K
YoY Change 143.36% -64.67%
Interest Expense -$1.623M -$1.083M
YoY Change 49.89% -33.93%
% of Operating Profit
Other Income/Expense, Net $1.003M $273.00
YoY Change 367299.27% -93.77%
Pretax Income -$2.161M -$1.716M
YoY Change 25.94% -49.99%
Income Tax
% Of Pretax Income
Net Earnings -$2.161M -$1.716M
YoY Change 25.94% -49.99%
Net Earnings / Revenue -56886.91%
Basic Earnings Per Share -$0.07 -$0.07
Diluted Earnings Per Share -$0.07 -$0.07
COMMON SHARES
Basic Shares Outstanding 28.90M shares 28.90M shares 24.10M shares
Diluted Shares Outstanding 28.90M shares 24.10M shares

Balance Sheet

Concept 2024 Q1 2023 Q4 2022 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $137.4K $7.341M
YoY Change -98.13% -68.15%
Cash & Equivalents $137.4K $7.341M
Short-Term Investments
Other Short-Term Assets $315.6K $1.217M
YoY Change -74.07% 157.69%
Inventory $3.672M $2.352M
Prepaid Expenses
Receivables $25.32K
Other Receivables $0.00
Total Short-Term Assets $4.372M $10.94M
YoY Change -60.02% -56.35%
LONG-TERM ASSETS
Property, Plant & Equipment $558.7K $581.9K
YoY Change -3.99% 28.1%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $2.026M
YoY Change
Total Long-Term Assets $796.7K $2.026M
YoY Change -60.67% 0.37%
TOTAL ASSETS
Total Short-Term Assets $4.372M $10.94M
Total Long-Term Assets $796.7K $2.026M
Total Assets $5.169M $12.96M
YoY Change -60.12% -52.12%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $352.5K $171.2K
YoY Change 105.88% -3.06%
Accrued Expenses $281.1K
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $19.64M $11.51M
YoY Change 70.62% -22.48%
Total Short-Term Liabilities $23.00M $13.22M
YoY Change 73.94% -18.07%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $8.558M
YoY Change -100.0% -1.78%
Other Long-Term Liabilities $0.00 $1.043M
YoY Change -100.0% -13.23%
Total Long-Term Liabilities $0.00 $9.600M
YoY Change -100.0% -3.17%
TOTAL LIABILITIES
Total Short-Term Liabilities $23.00M $13.22M
Total Long-Term Liabilities $0.00 $9.600M
Total Liabilities $23.00M $22.82M
YoY Change 0.77% -12.4%
SHAREHOLDERS EQUITY
Retained Earnings -$57.84M -$47.19M
YoY Change 22.57%
Common Stock $41.02M $38.32M
YoY Change 7.05%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$17.83M -$9.859M
YoY Change
Total Liabilities & Shareholders Equity $5.169M $12.96M
YoY Change -60.12% -52.12%

Cashflow Statement

Concept 2024 Q1 2023 Q4 2022 Q4
OPERATING ACTIVITIES
Net Income -$2.161M -$1.716M
YoY Change 25.94% -49.99%
Depreciation, Depletion And Amortization $79.68K $95.92K
YoY Change -16.93% 65.21%
Cash From Operating Activities -$1.484M -$1.541M
YoY Change -3.73% 75.64%
INVESTING ACTIVITIES
Capital Expenditures $6.810K $57.64K
YoY Change -88.19% -129.75%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$6.810K -$57.64K
YoY Change -88.19% -70.25%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -2.998M -1.700M
YoY Change 76.41% -34.27%
NET CHANGE
Cash From Operating Activities -1.484M -1.541M
Cash From Investing Activities -6.810K -57.64K
Cash From Financing Activities -2.998M -1.700M
Net Change In Cash -4.489M -3.298M
YoY Change 36.09% -9.8%
FREE CASH FLOW
Cash From Operating Activities -$1.484M -$1.541M
Capital Expenditures $6.810K $57.64K
Free Cash Flow -$1.490M -$1.599M
YoY Change -6.77% 133.85%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--03-31
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2024
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Entity Central Index Key
EntityCentralIndexKey
0001602078
CY2023Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
usd
CY2023Q4 us-gaap Deferred Revenue And Credits Noncurrent
DeferredRevenueAndCreditsNoncurrent
usd
CY2023Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2023Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2023Q4 us-gaap Revenues
Revenues
usd
us-gaap Revenues
Revenues
usd
CY2023Q4 us-gaap Cost Of Revenue
CostOfRevenue
usd
us-gaap Cost Of Revenue
CostOfRevenue
usd
CY2023Q4 us-gaap Gross Profit
GrossProfit
usd
us-gaap Gross Profit
GrossProfit
usd
CY2022Q4 nmrd Change In Fair Value Of Warrant Liability
ChangeInFairValueOfWarrantLiability
usd
nmrd Change In Fair Value Of Warrant Liability
ChangeInFairValueOfWarrantLiability
usd
us-gaap Inventory Write Down
InventoryWriteDown
usd
us-gaap Paid In Kind Interest
PaidInKindInterest
usd
nmrd Change In Fair Value Of Warrant Liability
ChangeInFairValueOfWarrantLiability
usd
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
usd
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
usd
us-gaap Payments To Develop Software
PaymentsToDevelopSoftware
usd
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
usd
us-gaap Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
usd
nmrd Debt Discount Recognized Upon Issuance Of Notes Payable
DebtDiscountRecognizedUponIssuanceOfNotesPayable
usd
dei Document Type
DocumentType
10-Q
dei Document Quarterly Report
DocumentQuarterlyReport
true
dei Document Period End Date
DocumentPeriodEndDate
2023-12-31
dei Document Transition Report
DocumentTransitionReport
false
dei Entity File Number
EntityFileNumber
001-38355
dei Entity Registrant Name
EntityRegistrantName
Nemaura Medical Inc.
dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
NV
dei Entity Tax Identification Number
EntityTaxIdentificationNumber
46-5027260
dei Entity Address Address Line1
EntityAddressAddressLine1
57 West 57th Street
dei Entity Address City Or Town
EntityAddressCityOrTown
Manhattan
dei Entity Address State Or Province
EntityAddressStateOrProvince
NY
dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
10019
dei City Area Code
CityAreaCode
646
dei Local Phone Number
LocalPhoneNumber
416-8000
dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
dei Entity Small Business
EntitySmallBusiness
true
dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
dei Entity Shell Company
EntityShellCompany
false
CY2024Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
28899402 shares
CY2023Q4 us-gaap Cash
Cash
137416 usd
CY2023Q1 us-gaap Cash
Cash
10105135 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
3671533 usd
CY2023Q1 us-gaap Inventory Net
InventoryNet
1754852 usd
CY2023Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
169174 usd
CY2023Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
357934 usd
CY2023Q4 us-gaap Value Added Tax Receivable Current
ValueAddedTaxReceivableCurrent
247788 usd
CY2023Q1 us-gaap Value Added Tax Receivable Current
ValueAddedTaxReceivableCurrent
409648 usd
CY2023Q4 nmrd Deposit On Foreign Exchange Contract
DepositOnForeignExchangeContract
146434 usd
CY2023Q1 nmrd Deposit On Foreign Exchange Contract
DepositOnForeignExchangeContract
909666 usd
CY2023Q4 us-gaap Assets Current
AssetsCurrent
4372345 usd
CY2023Q1 us-gaap Assets Current
AssetsCurrent
13537235 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
558697 usd
CY2023Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
641906 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
238033 usd
CY2023Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
384092 usd
CY2023Q4 us-gaap Assets
Assets
5169075 usd
CY2023Q1 us-gaap Assets
Assets
14563233 usd
CY2023Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
352483 usd
CY2023Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
326641 usd
CY2023Q4 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
281055 usd
CY2023Q1 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
130678 usd
CY2023Q4 us-gaap Notes Payable Current
NotesPayableCurrent
19643038 usd
CY2023Q1 us-gaap Notes Payable Current
NotesPayableCurrent
16942500 usd
CY2023Q4 nmrd Payable To Related Parties
PayableToRelatedParties
800403 usd
CY2023Q1 nmrd Payable To Related Parties
PayableToRelatedParties
920780 usd
CY2023Q4 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
1184412 usd
CY2023Q1 us-gaap Deferred Revenue Current
DeferredRevenueCurrent
123640 usd
CY2023Q4 nmrd Foreign Exchange Contract Derivative Liability
ForeignExchangeContractDerivativeLiability
242295 usd
CY2023Q1 nmrd Foreign Exchange Contract Derivative Liability
ForeignExchangeContractDerivativeLiability
731730 usd
CY2023Q4 nmrd Warrant Liability
WarrantLiability
492000 usd
CY2023Q1 nmrd Warrant Liability
WarrantLiability
3092000 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
22995686 usd
CY2023Q1 us-gaap Liabilities Current
LiabilitiesCurrent
22267969 usd
CY2023Q1 us-gaap Long Term Notes Payable
LongTermNotesPayable
3087651 usd
CY2023Q1 us-gaap Deferred Revenue And Credits Noncurrent
DeferredRevenueAndCreditsNoncurrent
1021811 usd
CY2023Q4 us-gaap Liabilities
Liabilities
22995686 usd
CY2022Q4 us-gaap Net Income Loss
NetIncomeLoss
-1716278 usd
us-gaap Net Income Loss
NetIncomeLoss
-5968086 usd
us-gaap Net Income Loss
NetIncomeLoss
-9460888 usd
CY2023Q4 us-gaap Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
204828 usd
CY2022Q4 us-gaap Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
-556080 usd
us-gaap Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
-44327 usd
us-gaap Translation Adjustment Functional To Reporting Currency Increase Decrease Gross Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyIncreaseDecreaseGrossOfTax
-864328 usd
CY2023Q1 us-gaap Liabilities
Liabilities
26377431 usd
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2023Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
42000000 shares
CY2023Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
42000000 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
28899402 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
28899402 shares
CY2023Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
28899402 shares
CY2023Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
28899402 shares
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
28899 usd
CY2023Q1 us-gaap Common Stock Value
CommonStockValue
28899 usd
CY2023Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
40991377 usd
CY2023Q1 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
40991377 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-57843297 usd
CY2023Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-51875211 usd
CY2023Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-1003590 usd
CY2023Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-959263 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
-17826611 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
-11814198 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
5169075 usd
CY2023Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
14563233 usd
CY2022Q4 us-gaap Revenues
Revenues
3017 usd
us-gaap Revenues
Revenues
77044 usd
CY2022Q4 us-gaap Cost Of Revenue
CostOfRevenue
2971 usd
us-gaap Cost Of Revenue
CostOfRevenue
75327 usd
CY2022Q4 us-gaap Gross Profit
GrossProfit
46 usd
us-gaap Gross Profit
GrossProfit
1717 usd
CY2023Q4 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
291104 usd
CY2022Q4 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
393747 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
1332664 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
980862 usd
CY2023Q4 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1250149 usd
CY2022Q4 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1230160 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
4317358 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1509095 usd
CY2023Q4 us-gaap Operating Expenses
OperatingExpenses
1541253 usd
CY2022Q4 us-gaap Operating Expenses
OperatingExpenses
1623907 usd
us-gaap Operating Expenses
OperatingExpenses
5650022 usd
us-gaap Operating Expenses
OperatingExpenses
2489957 usd
CY2023Q4 us-gaap Operating Income Loss
OperatingIncomeLoss
-1541253 usd
CY2022Q4 us-gaap Operating Income Loss
OperatingIncomeLoss
-1623907 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-5650022 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-2488240 usd
CY2023Q4 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-1925678 usd
CY2022Q4 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-1082949 usd
us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-3407499 usd
us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-4152437 usd
CY2023Q4 nmrd Change In Fair Value Of Warrant Liability
ChangeInFairValueOfWarrantLiability
1003000 usd
nmrd Change In Fair Value Of Warrant Liability
ChangeInFairValueOfWarrantLiability
2600000 usd
CY2023Q4 nmrd Change In Fair Value Of Foreign Exchange Contract Derivative Liability
ChangeInFairValueOfForeignExchangeContractDerivativeLiability
302453 usd
CY2022Q4 nmrd Change In Fair Value Of Foreign Exchange Contract Derivative Liability
ChangeInFairValueOfForeignExchangeContractDerivativeLiability
990532 usd
nmrd Change In Fair Value Of Foreign Exchange Contract Derivative Liability
ChangeInFairValueOfForeignExchangeContractDerivativeLiability
489435 usd
nmrd Change In Fair Value Of Foreign Exchange Contract Derivative Liability
ChangeInFairValueOfForeignExchangeContractDerivativeLiability
-2820211 usd
CY2023Q4 us-gaap Net Income Loss
NetIncomeLoss
-2161478 usd
CY2023Q4 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-1956650 usd
CY2022Q4 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-4831171 usd
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-6012413 usd
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-10325216 usd
CY2023Q4 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.07
CY2023Q4 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.07
CY2022Q4 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.07
CY2022Q4 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.07
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.21
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.21
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.39
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.39
CY2023Q4 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
28899402 shares
CY2023Q4 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
28899402 shares
CY2022Q4 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
24103196 shares
CY2022Q4 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
24103196 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
28899402 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
28899402 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
24103196 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
24103196 shares
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
-15869961 usd
CY2023Q4 us-gaap Other Comprehensive Income Foreign Currency Translation Gain Loss Arising During Period Tax
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax
204828 usd
CY2023Q4 us-gaap Net Income Loss
NetIncomeLoss
-2161478 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
-17826611 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
-11814198 usd
us-gaap Other Comprehensive Income Foreign Currency Translation Gain Loss Arising During Period Tax
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax
-44327 usd
us-gaap Net Income Loss
NetIncomeLoss
-5968086 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
-17826611 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
-8698934 usd
CY2022Q4 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
423 usd
CY2022Q4 us-gaap Other Comprehensive Income Foreign Currency Translation Gain Loss Arising During Period Tax
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax
556080 usd
CY2022Q4 us-gaap Net Income Loss
NetIncomeLoss
-1716278 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-9858709 usd
CY2022Q1 us-gaap Stockholders Equity
StockholdersEquity
466084 usd
us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
423 usd
us-gaap Other Comprehensive Income Foreign Currency Translation Gain Loss Arising During Period Tax
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax
-864328 usd
us-gaap Net Income Loss
NetIncomeLoss
-9460888 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-9858709 usd
us-gaap Net Income Loss
NetIncomeLoss
-5968086 usd
us-gaap Net Income Loss
NetIncomeLoss
-9460888 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
309684 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
268595 usd
us-gaap Inventory Write Down
InventoryWriteDown
104449 usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
1803126 usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
4152437 usd
us-gaap Paid In Kind Interest
PaidInKindInterest
488022 usd
nmrd Change In Fair Value Of Foreign Exchange Contract Derivative Liability.
ChangeInFairValueOfForeignExchangeContractDerivativeLiability.
-489435 usd
nmrd Change In Fair Value Of Foreign Exchange Contract Derivative Liability.
ChangeInFairValueOfForeignExchangeContractDerivativeLiability.
635494 usd
nmrd Change In Fair Value Of Warrant Liability
ChangeInFairValueOfWarrantLiability
2600000 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-1113853 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
467070 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
2021130 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
864636 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
25842 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
34897 usd
us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
120378 usd
us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
-75977 usd
us-gaap Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
150377 usd
CY2023Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
10105135 usd
us-gaap Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
-167568 usd
us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-297419 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-7203676 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-6090181 usd
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
135168 usd
us-gaap Payments To Develop Software
PaymentsToDevelopSoftware
27879 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
76807 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
275758 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-76807 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-438805 usd
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
696 usd
us-gaap Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
273 usd
us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
6500000 usd
us-gaap Proceeds From Repayments Of Notes Payable
ProceedsFromRepaymentsOfNotesPayable
4700000 usd
nmrd Principal Payments On Notes Payable
PrincipalPaymentsOnNotesPayable
9178261 usd
nmrd Principal Payments On Notes Payable
PrincipalPaymentsOnNotesPayable
7974282 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-2678261 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-3273859 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-9958745 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-9802845 usd
us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
-8975 usd
us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
-605548 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
10105135 usd
CY2022Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
17749233 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
137416 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
7340840 usd
us-gaap Interest Paid Net
InterestPaidNet
921000 usd
us-gaap Interest Paid Net
InterestPaidNet
1522372 usd
nmrd Debt Discount Recognized Upon Issuance Of Notes Payable
DebtDiscountRecognizedUponIssuanceOfNotesPayable
1310000 usd
us-gaap Profit Loss
ProfitLoss
-5968086 usd
nmrd Net Cash Provided By Used In Operating Activities Continuing Operation
NetCashProvidedByUsedInOperatingActivitiesContinuingOperation
7203676 usd
us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_849_eus-gaap--UseOfEstimates_z07Xm6QyoPJ3" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><b><i><span style="text-decoration: underline"><span id="xdx_867_zdlHcKwzIBQ9">Use of Estimates</span></span></i></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 0 12pt; text-align: justify">The preparation of consolidated financial statements in conformity with U.S. 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 consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Significant estimates include the assumptions used in the accrual for potential liabilities, the net realizable value of inventory, the valuation of debt and equity instruments, the fair value of derivative liabilities, valuation of stock options issued for services, and deferred tax valuation allowances. Actual results may differ from those estimates.<b> </b></p>
CY2023Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
137416 usd
CY2023Q4 us-gaap Inventory Raw Materials
InventoryRawMaterials
3553811 usd
CY2023Q1 us-gaap Inventory Raw Materials
InventoryRawMaterials
1586777 usd
CY2023Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
117722 usd
CY2023Q1 us-gaap Inventory Finished Goods
InventoryFinishedGoods
168075 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
3671533 usd
CY2023Q1 us-gaap Inventory Net
InventoryNet
1754852 usd
nmrd Additional Inventory Write Down
AdditionalInventoryWriteDown
104000 usd
CY2023Q4 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
5273551 shares
CY2022Q4 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
1613098 shares
CY2023Q4 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
0 usd
CY2023Q4 us-gaap Foreign Currency Contracts Liability Fair Value Disclosure
ForeignCurrencyContractsLiabilityFairValueDisclosure
242295 usd
CY2023Q4 nmrd Warrant Derivative Liability Fair Value
WarrantDerivativeLiabilityFairValue
492000 usd
CY2023Q4 us-gaap Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
734295 usd
CY2023Q1 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
0 usd
CY2023Q1 us-gaap Foreign Currency Contracts Liability Fair Value Disclosure
ForeignCurrencyContractsLiabilityFairValueDisclosure
731730 usd
CY2023Q1 nmrd Warrant Derivative Liability Fair Value
WarrantDerivativeLiabilityFairValue
3092000 usd
CY2023Q1 us-gaap Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
3823730 usd
CY2023Q1 nmrd Related Party Transaction Due From To Related Parties
RelatedPartyTransactionDueFromToRelatedParties
920782 usd
CY2022Q1 nmrd Related Party Transaction Due From To Related Parties
RelatedPartyTransactionDueFromToRelatedParties
-101297 usd
nmrd Amounts Invoiced By Pharma To Ddl Nm And Tcl Primarily Relating To Research And Development Expenses
AmountsInvoicedByPharmaToDdlNmAndTclPrimarilyRelatingToResearchAndDevelopmentExpenses
4211705 usd
nmrd Amounts Invoiced By Pharma To Ddl Nm And Tcl Primarily Relating To Research And Development Expenses
AmountsInvoicedByPharmaToDdlNmAndTclPrimarilyRelatingToResearchAndDevelopmentExpenses
2833546 usd
nmrd Amounts Invoiced By Ddl To Pharma
AmountsInvoicedByDdlToPharma
0 usd
nmrd Amounts Invoiced By Ddl To Pharma
AmountsInvoicedByDdlToPharma
-3159 usd
nmrd Amounts Received From Pharma
AmountsReceivedFromPharma
0 usd
nmrd Amounts Received From Pharma
AmountsReceivedFromPharma
4452 usd
nmrd Amounts Repaid By Ddl To Pharma
AmountsRepaidByDdlToPharma
4311770 usd
nmrd Amounts Repaid By Ddl To Pharma
AmountsRepaidByDdlToPharma
2789939 usd
nmrd Foreign Currency Translation Related Party
ForeignCurrencyTranslationRelatedParty
-20314 usd
nmrd Foreign Currency Translation Related Party
ForeignCurrencyTranslationRelatedParty
31077 usd
CY2023Q4 nmrd Related Party Transaction Due From To Related Parties
RelatedPartyTransactionDueFromToRelatedParties
800403 usd
CY2022Q4 nmrd Related Party Transaction Due From To Related Parties
RelatedPartyTransactionDueFromToRelatedParties
-25320 usd
CY2023Q1 nmrd Warrants Issued
WarrantsIssued
4796206 shares
CY2023Q1 nmrd Volatility Interest Rate
VolatilityInterestRate
1 pure
CY2022Q3 us-gaap Derivative Liability Notional Amount
DerivativeLiabilityNotionalAmount
6250000 usd
CY2022Q3 nmrd Fair Value Of Contract Liability Leveraged Amounts
FairValueOfContractLiabilityLeveragedAmounts
12500000 usd
us-gaap Debt Instrument Convertible Terms Of Conversion Feature
DebtInstrumentConvertibleTermsOfConversionFeature
On each monthly settlement date, if the USD/GBP spot rate is above $1.359, the Company has the right to convert $250,000 USD into GBP at a fixed rate of $1.359. If the spot rate is between $1.359 and $1.319 on the settlement date, the Company has no obligations, but can convert $250,000 USD into GBP at the spot rate. Finally, if the spot rate is below $1.319 on the monthly settlement date, the Company is obligated to convert $500,000 USD (the settlement date leveraged amount) into GBP at the fixed rate of $1.359. Alternatively, instead of selling $500,000 USD, the Company can pay the difference in the spot rate and the $1.359 exchange rate for $500,000 USD (net settle) to the counterparty
CY2023Q4 us-gaap Derivative Liability Notional Amount
DerivativeLiabilityNotionalAmount
2000000 usd
CY2023Q1 us-gaap Derivative Liability Notional Amount
DerivativeLiabilityNotionalAmount
4250000 usd
CY2023Q4 nmrd Fair Value Of Contract Liability Leveraged Amounts
FairValueOfContractLiabilityLeveragedAmounts
4000000 usd
CY2023Q1 nmrd Fair Value Of Contract Liability Leveraged Amounts
FairValueOfContractLiabilityLeveragedAmounts
8500000 usd
nmrd Fair Value Of Contract Liabilities Expected Remaining Term
FairValueOfContractLiabilitiesExpectedRemainingTerm
P8M
CY2023 nmrd Fair Value Of Contract Liabilities Expected Remaining Term
FairValueOfContractLiabilitiesExpectedRemainingTerm
P17M
CY2023Q4 us-gaap Foreign Currency Contracts Liability Fair Value Disclosure
ForeignCurrencyContractsLiabilityFairValueDisclosure
242295 usd
CY2023Q1 us-gaap Foreign Currency Contracts Liability Fair Value Disclosure
ForeignCurrencyContractsLiabilityFairValueDisclosure
731730 usd
CY2023Q4 us-gaap Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
19916995 usd
CY2023Q1 us-gaap Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
20797234 usd
CY2023Q4 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
273957 usd
CY2023Q1 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
767083 usd
CY2023Q4 us-gaap Long Term Debt
LongTermDebt
19643038 usd
CY2023Q1 us-gaap Long Term Debt
LongTermDebt
20030151 usd
CY2023Q4 us-gaap Long Term Debt Current
LongTermDebtCurrent
19643038 usd
CY2023Q1 us-gaap Long Term Debt Current
LongTermDebtCurrent
16942500 usd
CY2023Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
0 usd
CY2023Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
3087651 usd

Files In Submission

Name View Source Status
0001079973-24-000215-index-headers.html Edgar Link pending
0001079973-24-000215-index.html Edgar Link pending
0001079973-24-000215.txt Edgar Link pending
0001079973-24-000215-xbrl.zip Edgar Link pending
ex31x1.htm Edgar Link pending
ex31x2.htm Edgar Link pending
ex32x1.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
nmrd-20231231.xsd Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
nmrd-20231231_cal.xml Edgar Link unprocessable
nmrd-20231231_def.xml Edgar Link unprocessable
nmrd-20231231_lab.xml Edgar Link unprocessable
nmrd_10q.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
nmrd_10q_htm.xml Edgar Link completed
nmrd-20231231_pre.xml Edgar Link unprocessable