2024 Q3 Form 10-Q Financial Statement
#000165495424010637 Filed on August 14, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
Revenue | $3.880M | $3.905M |
YoY Change | 3.76% | -2.2% |
Cost Of Revenue | $2.791M | $2.674M |
YoY Change | 6.95% | 0.3% |
Gross Profit | $1.089M | $1.230M |
YoY Change | -3.64% | -7.22% |
Gross Profit Margin | 28.06% | 31.51% |
Selling, General & Admin | $566.3K | $570.1K |
YoY Change | 8.9% | 8.33% |
% of Gross Profit | 52.01% | 46.34% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | -$140.0K | $216.6K |
YoY Change | -166.68% | -3.44% |
% of Gross Profit | -12.86% | 17.6% |
Operating Expenses | $2.791M | $2.674M |
YoY Change | 6.92% | 0.3% |
Operating Profit | $416.6K | $557.9K |
YoY Change | -18.94% | -20.79% |
Interest Expense | $415.5K | $435.2K |
YoY Change | 15.61% | 14.89% |
% of Operating Profit | 99.74% | 78.0% |
Other Income/Expense, Net | $192.2K | -$65.89K |
YoY Change | ||
Pretax Income | $193.3K | $56.86K |
YoY Change | 25.11% | -82.54% |
Income Tax | $0.00 | $0.00 |
% Of Pretax Income | 0.0% | 0.0% |
Net Earnings | $193.3K | $56.86K |
YoY Change | 25.11% | -82.54% |
Net Earnings / Revenue | 4.98% | 1.46% |
Basic Earnings Per Share | $0.01 | $0.00 |
Diluted Earnings Per Share | $0.01 | $0.00 |
COMMON SHARES | ||
Basic Shares Outstanding | 22.22M shares | 22.22M shares |
Diluted Shares Outstanding | 24.15M shares | 23.71M shares |
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $551.5K | $801.1K |
YoY Change | -1.52% | 16.78% |
Cash & Equivalents | $551.5K | $801.1K |
Short-Term Investments | ||
Other Short-Term Assets | $162.5K | $200.2K |
YoY Change | -76.46% | -51.26% |
Inventory | $966.3K | $987.8K |
Prepaid Expenses | $162.4K | $200.2K |
Receivables | $782.5K | $696.7K |
Other Receivables | $507.7K | $507.7K |
Total Short-Term Assets | $2.970M | $3.193M |
YoY Change | -15.5% | -26.9% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.098M | $4.171M |
YoY Change | -8.03% | -8.35% |
Goodwill | $278.5K | $278.5K |
YoY Change | 0.0% | 0.0% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $4.779M | $4.801M |
YoY Change | 13.24% | 18.74% |
Total Long-Term Assets | $13.88M | $14.16M |
YoY Change | -4.14% | -2.84% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.970M | $3.193M |
Total Long-Term Assets | $13.88M | $14.16M |
Total Assets | $16.85M | $17.35M |
YoY Change | -6.36% | -8.39% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $458.8K | $615.5K |
YoY Change | 141.48% | 7.59% |
Accrued Expenses | $852.4K | $834.7K |
YoY Change | 6.55% | 4.45% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $575.0K | $575.0K |
YoY Change | ||
Long-Term Debt Due | $6.756M | $6.893M |
YoY Change | 575.63% | 589.28% |
Total Short-Term Liabilities | $9.181M | $9.649M |
YoY Change | 361.0% | 306.92% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% |
Other Long-Term Liabilities | $5.295M | $5.533M |
YoY Change | -7.6% | -3.4% |
Total Long-Term Liabilities | $5.295M | $5.533M |
YoY Change | -58.53% | -59.0% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $9.181M | $9.649M |
Total Long-Term Liabilities | $5.295M | $5.533M |
Total Liabilities | $14.48M | $15.18M |
YoY Change | -1.92% | -4.3% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$22.49M | -$22.68M |
YoY Change | 4.08% | 4.23% |
Common Stock | $24.86M | $24.85M |
YoY Change | 0.08% | 0.05% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $2.372M | $2.167M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $16.85M | $17.35M |
YoY Change | -6.36% | -8.39% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $193.3K | $56.86K |
YoY Change | 25.11% | -82.54% |
Depreciation, Depletion And Amortization | -$140.0K | $216.6K |
YoY Change | -166.68% | -3.44% |
Cash From Operating Activities | $23.54K | -$88.72K |
YoY Change | -96.68% | -116.47% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $23.13K | $25.30K |
YoY Change | 57.2% | |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$23.13K | -$25.30K |
YoY Change | 57.2% | |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -250.0K | -250.0K |
YoY Change | -69.88% | -16.67% |
NET CHANGE | ||
Cash From Operating Activities | 23.54K | -88.72K |
Cash From Investing Activities | -23.13K | -25.30K |
Cash From Financing Activities | -250.0K | -250.0K |
Net Change In Cash | -249.6K | -364.0K |
YoY Change | 107.99% | -263.46% |
FREE CASH FLOW | ||
Cash From Operating Activities | $23.54K | -$88.72K |
Capital Expenditures | $23.13K | $25.30K |
Free Cash Flow | $410.00 | -$114.0K |
YoY Change | -99.94% | -121.81% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22215512 | shares |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-29619 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1193844 | usd | |
nrom |
Gain Loss On Change In Fair Value Of Warrants
GainLossOnChangeInFairValueOfWarrants
|
190388 | usd | |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000709005 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
CY2024Q2 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0.00 | |
CY2023Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0.00 | |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
40000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22215512 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22215512 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22215512 | shares |
CY2024Q2 | nrom |
Stock Dilutiondenominator
StockDilutiondenominator
|
248019 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
23598764 | shares |
CY2024Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
23713531 | shares |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-06-30 | ||
dei |
Entity File Number
EntityFileNumber
|
0-11104 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
NOBLE ROMAN’S, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
IN | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
35-1281154 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
6612 E | ||
dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
75th Street | ||
dei |
Entity Address Address Line3
EntityAddressAddressLine3
|
Suite 450 | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Indianapolis | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
IN | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
IN | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
46250 | ||
dei |
City Area Code
CityAreaCode
|
317 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
634-3377 | ||
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 | ||
CY2024Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
22215512 | shares |
CY2023Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
872335 | usd |
CY2024Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
801071 | usd |
CY2023Q4 | nrom |
Employee Retention Tax Credit Receivable
EmployeeRetentionTaxCreditReceivable
|
507726 | usd |
CY2024Q2 | nrom |
Employee Retention Tax Credit Receivable
EmployeeRetentionTaxCreditReceivable
|
507725 | usd |
CY2023Q4 | us-gaap |
Accounts And Notes Receivable Net
AccountsAndNotesReceivableNet
|
1169446 | usd |
CY2024Q2 | us-gaap |
Accounts And Notes Receivable Net
AccountsAndNotesReceivableNet
|
696691 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
965819 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
987786 | usd |
CY2023Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
318195 | usd |
CY2024Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
200184 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3833521 | usd |
CY2024Q2 | us-gaap |
Assets Current
AssetsCurrent
|
3193457 | usd |
CY2023Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
4386430 | usd |
CY2024Q2 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
4421773 | usd |
CY2023Q4 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
3130430 | usd |
CY2024Q2 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
3139215 | usd |
CY2023Q4 | nrom |
Leasehold Improvements
LeaseholdImprovements
|
7516860 | usd |
CY2024Q2 | nrom |
Leasehold Improvements
LeaseholdImprovements
|
7560988 | usd |
CY2023Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3196993 | usd |
CY2024Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3389558 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4319867 | usd |
CY2024Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4171430 | usd |
CY2023Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
3374841 | usd |
CY2024Q2 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
3374841 | usd |
CY2023Q4 | us-gaap |
Deferred Costs
DeferredCosts
|
1403299 | usd |
CY2024Q2 | us-gaap |
Deferred Costs
DeferredCosts
|
1426578 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
278466 | usd |
CY2024Q2 | us-gaap |
Goodwill
Goodwill
|
278466 | usd |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
4930014 | usd |
CY2024Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
4549671 | usd |
CY2023Q4 | us-gaap |
Other Assets
OtherAssets
|
339817 | usd |
CY2024Q2 | us-gaap |
Other Assets
OtherAssets
|
354546 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
18479825 | usd |
CY2024Q2 | us-gaap |
Assets
Assets
|
17348989 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1284210 | usd |
CY2024Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
615501 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
799165 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
834715 | usd |
CY2023Q4 | nrom |
Loan Payable Current
LoanPayableCurrent
|
1000000 | usd |
CY2024Q2 | nrom |
Loan Payable Current
LoanPayableCurrent
|
6892834 | usd |
CY2023Q4 | us-gaap |
Subordinated Debt
SubordinatedDebt
|
0 | usd |
CY2024Q2 | us-gaap |
Subordinated Debt
SubordinatedDebt
|
575000 | usd |
CY2023Q4 | nrom |
Warrant Liability Current
WarrantLiabilityCurrent
|
540650 | usd |
CY2024Q2 | nrom |
Warrant Liability Current
WarrantLiabilityCurrent
|
731038 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3624025 | usd |
CY2024Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9649088 | usd |
CY2023Q4 | nrom |
Loan Payable Non Current
LoanPayableNonCurrent
|
6133691 | usd |
CY2024Q2 | nrom |
Loan Payable Non Current
LoanPayableNonCurrent
|
0 | usd |
CY2023Q4 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
575000 | usd |
CY2024Q2 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
0 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
4378927 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
3951744 | usd |
CY2023Q4 | us-gaap |
Deferred Revenue And Credits Noncurrent
DeferredRevenueAndCreditsNoncurrent
|
1577299 | usd |
CY2024Q2 | us-gaap |
Deferred Revenue And Credits Noncurrent
DeferredRevenueAndCreditsNoncurrent
|
1580910 | usd |
CY2023Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
12664917 | usd |
CY2024Q2 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
5532654 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
16288942 | usd |
CY2024Q2 | us-gaap |
Liabilities
Liabilities
|
15181742 | usd |
CY2024Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
40000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
24840126 | usd |
CY2024Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
24846109 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22649243 | usd |
CY2024Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22678862 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2190883 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2167247 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
18479825 | usd |
CY2024Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
17348989 | usd |
CY2023Q2 | nrom |
Revenue Restaurant Revenue Company Owned Craft Pizza Pub
RevenueRestaurantRevenueCompanyOwnedCraftPizzaPub
|
2373652 | usd |
CY2024Q2 | nrom |
Revenue Restaurant Revenue Company Owned Craft Pizza Pub
RevenueRestaurantRevenueCompanyOwnedCraftPizzaPub
|
2222551 | usd |
nrom |
Revenue Restaurant Revenue Company Owned Craft Pizza Pub
RevenueRestaurantRevenueCompanyOwnedCraftPizzaPub
|
4463994 | usd | |
nrom |
Revenue Restaurant Revenue Company Owned Craft Pizza Pub
RevenueRestaurantRevenueCompanyOwnedCraftPizzaPub
|
4218075 | usd | |
CY2023Q2 | nrom |
Revenue From Company Owned Restaurants Nontraditional
RevenueFromCompanyOwnedRestaurantsNontraditional
|
236585 | usd |
CY2024Q2 | nrom |
Revenue From Company Owned Restaurants Nontraditional
RevenueFromCompanyOwnedRestaurantsNontraditional
|
236705 | usd |
nrom |
Revenue From Company Owned Restaurants Nontraditional
RevenueFromCompanyOwnedRestaurantsNontraditional
|
459965 | usd | |
nrom |
Revenue From Company Owned Restaurants Nontraditional
RevenueFromCompanyOwnedRestaurantsNontraditional
|
474852 | usd | |
CY2023Q2 | nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
1176629 | usd |
CY2024Q2 | nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
1435748 | usd |
nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
2163972 | usd | |
nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
2861039 | usd | |
CY2023Q2 | us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
8674 | usd |
CY2024Q2 | us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
9673 | usd |
us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
15411 | usd | |
us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
16817 | usd | |
CY2023Q2 | us-gaap |
Revenues
Revenues
|
3795540 | usd |
CY2024Q2 | us-gaap |
Revenues
Revenues
|
3904678 | usd |
us-gaap |
Revenues
Revenues
|
7103342 | usd | |
us-gaap |
Revenues
Revenues
|
7570783 | usd | |
CY2023Q2 | nrom |
Restaurant Expenses Company Owned Craft Pizza Pub
RestaurantExpensesCompanyOwnedCraftPizzaPub
|
2025193 | usd |
CY2024Q2 | nrom |
Restaurant Expenses Company Owned Craft Pizza Pub
RestaurantExpensesCompanyOwnedCraftPizzaPub
|
1978273 | usd |
nrom |
Restaurant Expenses Company Owned Craft Pizza Pub
RestaurantExpensesCompanyOwnedCraftPizzaPub
|
3940014 | usd | |
nrom |
Restaurant Expenses Company Owned Craft Pizza Pub
RestaurantExpensesCompanyOwnedCraftPizzaPub
|
3809717 | usd | |
CY2023Q2 | nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
204150 | usd |
CY2024Q2 | nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
235288 | usd |
nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
325980 | usd | |
nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
461048 | usd | |
CY2023Q2 | nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
240010 | usd |
CY2024Q2 | nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
460694 | usd |
nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
-628936 | usd | |
nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
950361 | usd | |
CY2023Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
2469353 | usd |
CY2024Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
2674255 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
3637058 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
5221126 | usd | |
CY2023Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
95517 | usd |
CY2024Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
96300 | usd |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
191033 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
192565 | usd | |
CY2023Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
526310 | usd |
CY2024Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
570129 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1045143 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1147416 | usd | |
CY2023Q2 | nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
0 | usd |
CY2024Q2 | nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
6064 | usd |
nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
0 | usd | |
nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
19542 | usd | |
CY2023Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
3091180 | usd |
CY2024Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
3346748 | usd |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
4873234 | usd | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
6580649 | usd | |
CY2023Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
704360 | usd |
CY2024Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
557930 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2230108 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
990134 | usd | |
CY2023Q2 | us-gaap |
Interest Expense
InterestExpense
|
378785 | usd |
CY2024Q2 | us-gaap |
Interest Expense
InterestExpense
|
435184 | usd |
us-gaap |
Interest Expense
InterestExpense
|
762074 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
829365 | usd | |
CY2023Q2 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | usd |
CY2024Q2 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
65888 | usd |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | usd | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
190388 | usd | |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
325575 | usd |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
56858 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1468034 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-29619 | usd | |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2024Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
274190 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd | |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
325575 | usd |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
56858 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1193844 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-29619 | usd | |
CY2023Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.02 | |
CY2024Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.05 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | ||
CY2023Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2024Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
CY2023Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
CY2024Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.05 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | ||
CY2023Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23498764 | shares |
CY2024Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23713531 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23498764 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
22215512 | shares | |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2190883 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-29619 | usd | |
nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
5983 | usd | |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2167247 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2107397 | usd |
CY2024Q2 | us-gaap |
Profit Loss
ProfitLoss
|
56858 | usd |
CY2024Q2 | nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
2992 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2167247 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1866662 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
1193847 | usd | |
nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
12789 | usd | |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3073298 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2741327 | usd |
CY2023Q2 | us-gaap |
Profit Loss
ProfitLoss
|
325576 | usd |
CY2023Q2 | nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
6395 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3073298 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1193844 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-29619 | usd | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | usd | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
190388 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
425568 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
428649 | usd | |
nrom |
Amortization Of Lease Costs In Excess Of Cash Paid
AmortizationOfLeaseCostsInExcessOfCashPaid
|
6467 | usd | |
nrom |
Amortization Of Lease Costs In Excess Of Cash Paid
AmortizationOfLeaseCostsInExcessOfCashPaid
|
9761 | usd | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
274190 | usd | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | usd | |
nrom |
Increase Decrease In Employee Retention Tax Credit
IncreaseDecreaseInEmployeeRetentionTaxCredit
|
1460444 | usd | |
nrom |
Increase Decrease In Employee Retention Tax Credit
IncreaseDecreaseInEmployeeRetentionTaxCredit
|
0 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-18167 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-472755 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
7397 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
21967 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-14110 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-118011 | usd | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
39452 | usd | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
14729 | usd | |
nrom |
Increase Decrease In Deferred Contact Cost
IncreaseDecreaseInDeferredContactCost
|
0 | usd | |
nrom |
Increase Decrease In Deferred Contact Cost
IncreaseDecreaseInDeferredContactCost
|
15305 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-78501 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-668707 | usd | |
nrom |
Increase Decrease In Deferred Contract Income
IncreaseDecreaseInDeferredContractIncome
|
0 | usd | |
nrom |
Increase Decrease In Deferred Contract Income
IncreaseDecreaseInDeferredContractIncome
|
3627 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
346552 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
472864 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
29430 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
44128 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-29430 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-44128 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
50000 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
0 | usd | |
us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
366667 | usd | |
us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
500000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-416667 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-500000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-99545 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-71264 | usd | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
785523 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
872335 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
685978 | usd |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
801071 | usd |
us-gaap |
Interest Paid
InterestPaid
|
540327 | usd | |
us-gaap |
Interest Paid
InterestPaid
|
599265 | usd | |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
56858 | usd |
CY2023Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
325575 | usd |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
nrom |
Stock Dilutiondenominator
StockDilutiondenominator
|
248019 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
23598764 | shares | |
CY2024Q2 | nrom |
Gain Loss On Change In Fair Value Of Warrants
GainLossOnChangeInFairValueOfWarrants
|
65888 | usd |