2024 Q1 Form 10-Q Financial Statement
#000107997324000215 Filed on February 12, 2024
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 |