2023 Q4 Form 10-K Financial Statement

#000149315224012247 Filed on April 01, 2024

View on sec.gov

Income Statement

Concept 2023 Q4 2023 2022
Revenue $13.78K $70.90K $1.295K
YoY Change 5375.14%
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $151.6K $4.732M
YoY Change
% of Gross Profit
Research & Development $217.2K $757.3K $157.7K
YoY Change 380.35%
% of Gross Profit
Depreciation & Amortization $97.95K $391.8K
YoY Change
% of Gross Profit
Operating Expenses $368.7K $6.175M $1.311M
YoY Change 370.82%
Operating Profit -$6.104M -$1.310M
YoY Change 365.87%
Interest Expense -$11.71K $43.17K $33.37K
YoY Change 29.37%
% of Operating Profit
Other Income/Expense, Net -$43.17K -$33.37K
YoY Change 29.37%
Pretax Income -$1.052M -$6.147M
YoY Change
Income Tax
% Of Pretax Income
Net Earnings -$1.052M -$6.147M -$1.344M
YoY Change 357.52%
Net Earnings / Revenue -7636.65% -8669.68% -103750.73%
Basic Earnings Per Share -$0.22 -$0.06
Diluted Earnings Per Share -$0.03 -$0.22 -$0.06
COMMON SHARES
Basic Shares Outstanding 33.00M shares 28.55M shares 22.25M shares
Diluted Shares Outstanding 28.55M shares 22.25M shares

Balance Sheet

Concept 2023 Q4 2023 2022
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.130M $1.130M
YoY Change
Cash & Equivalents $1.130M
Short-Term Investments
Other Short-Term Assets $6.820K $6.820K
YoY Change
Inventory
Prepaid Expenses
Receivables $6.935K $6.940K
Other Receivables $0.00 $0.00
Total Short-Term Assets $1.144M $1.144M
YoY Change 185.42%
LONG-TERM ASSETS
Property, Plant & Equipment
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $0.00
YoY Change
TOTAL ASSETS
Total Short-Term Assets $1.144M $1.144M
Total Long-Term Assets $0.00
Total Assets $1.144M $1.144M
YoY Change -22.63%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $522.9K $522.9K
YoY Change 38.38%
Accrued Expenses $281.0K $281.0K
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $222.0K $222.0K
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $1.026M $1.026M
YoY Change -1.57%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $0.00 $0.00
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities $1.026M $1.026M
Total Long-Term Liabilities $0.00 $0.00
Total Liabilities $1.026M $1.026M
YoY Change -1.57%
SHAREHOLDERS EQUITY
Retained Earnings -$33.91M
YoY Change 22.14%
Common Stock $33.00K
YoY Change 32.07%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $117.8K $117.8K
YoY Change
Total Liabilities & Shareholders Equity $1.144M $1.144M
YoY Change -22.63%

Cashflow Statement

Concept 2023 Q4 2023 2022
OPERATING ACTIVITIES
Net Income -$1.052M -$6.147M -$1.344M
YoY Change 357.52%
Depreciation, Depletion And Amortization $97.95K $391.8K
YoY Change
Cash From Operating Activities -$832.4K -$2.378M -$722.1K
YoY Change 229.28%
INVESTING ACTIVITIES
Capital Expenditures $0.00 $0.00
YoY Change
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities $0.00 -$210.0K
YoY Change
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $3.107M $1.326M
YoY Change 134.41%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 1.749M $3.107M $1.326M
YoY Change 134.41%
NET CHANGE
Cash From Operating Activities -832.4K -$2.378M -$722.1K
Cash From Investing Activities 0.000 -$210.0K
Cash From Financing Activities 1.749M $3.107M $1.326M
Net Change In Cash 916.7K $729.2K $393.4K
YoY Change 85.39%
FREE CASH FLOW
Cash From Operating Activities -$832.4K -$2.378M -$722.1K
Capital Expenditures $0.00 $0.00
Free Cash Flow -$832.4K -$2.378M
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2023 dei Entity Central Index Key
EntityCentralIndexKey
0001388295
CY2022Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
usd
CY2022Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
usd
CY2023Q4 us-gaap Other Intangible Assets Net
OtherIntangibleAssetsNet
usd
CY2023Q4 us-gaap Assets Noncurrent
AssetsNoncurrent
usd
CY2023Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2022Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2022 us-gaap Asset Impairment Charges
AssetImpairmentCharges
usd
CY2022 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
usd
CY2022 ONEI Additional Shares Issued For Prior Year Software Acquisition
AdditionalSharesIssuedForPriorYearSoftwareAcquisition
usd
CY2022 us-gaap Asset Impairment Charges
AssetImpairmentCharges
usd
CY2022 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
usd
CY2022 us-gaap Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
usd
CY2023 us-gaap Payments For Software
PaymentsForSoftware
usd
CY2023 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
usd
CY2023 us-gaap Interest Paid Net
InterestPaidNet
usd
CY2022 us-gaap Interest Paid Net
InterestPaidNet
usd
CY2023 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2022 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2022 ONEI Reclassification Of Temporary Equity
ReclassificationOfTemporaryEquity
usd
CY2023 us-gaap Stock Issued1
StockIssued1
usd
CY2022 ONEI Contributed Capital
ContributedCapital
usd
CY2023Q4 us-gaap Other Intangible Assets Net
OtherIntangibleAssetsNet
usd
CY2023 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
usd
CY2022 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
usd
CY2023Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
usd
CY2022Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
usd
CY2023 dei Document Annual Report
DocumentAnnualReport
true
CY2023 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2023 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2023 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2023 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2023 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2023 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2023 dei Entity Small Business
EntitySmallBusiness
true
CY2023 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
CY2023 dei Icfr Auditor Attestation Flag
IcfrAuditorAttestationFlag
false
CY2023 dei Document Fin Stmt Error Correction Flag
DocumentFinStmtErrorCorrectionFlag
false
CY2023 dei Entity Shell Company
EntityShellCompany
false
CY2023Q2 dei Entity Public Float
EntityPublicFloat
9300000 usd
CY2023Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
32995460 shares
CY2023 dei Auditor Name
AuditorName
M&K CPAS, PLLC
CY2023 dei Auditor Firm
AuditorFirmId
2738
CY2023 dei Auditor Location
AuditorLocation
The Woodlands, TX
CY2023Q4 us-gaap Cash
Cash
1129935 usd
CY2022Q4 us-gaap Cash
Cash
400703 usd
CY2023Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
6935 usd
CY2023Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
6820 usd
CY2023Q4 us-gaap Assets Current
AssetsCurrent
1143690 usd
CY2022Q4 us-gaap Assets Current
AssetsCurrent
400703 usd
CY2022Q4 us-gaap Other Intangible Assets Net
OtherIntangibleAssetsNet
1077475 usd
CY2022Q4 us-gaap Assets Noncurrent
AssetsNoncurrent
1077475 usd
CY2023Q4 us-gaap Assets
Assets
1143690 usd
CY2022Q4 us-gaap Assets
Assets
1478178 usd
CY2023Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
522917 usd
CY2022Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
377883 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1025919 usd
CY2022Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1042308 usd
CY2023Q4 us-gaap Liabilities
Liabilities
1025919 usd
CY2022Q4 us-gaap Liabilities
Liabilities
1042308 usd
CY2023Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2022Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2022Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2022Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000000 shares
CY2022Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000000 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
32995460 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
32995460 shares
CY2022Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
24983593 shares
CY2022Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
24983593 shares
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
32996 usd
CY2022Q4 us-gaap Common Stock Value
CommonStockValue
24984 usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
33992707 usd
CY2022Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
24156001 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-33908796 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-27761733 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
117771 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-3580746 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1143690 usd
CY2022Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1478178 usd
CY2023 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
70903 usd
CY2022 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
1295 usd
CY2023 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
70903 usd
CY2022 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
1295 usd
CY2023 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
757267 usd
CY2022 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
157650 usd
CY2023 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
4074187 usd
CY2022 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
669550 usd
CY2023 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
192747 usd
CY2022 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
49800 usd
CY2023 ONEI Legal And Professional Fees
LegalAndProfessionalFees
464930 usd
CY2022 ONEI Legal And Professional Fees
LegalAndProfessionalFees
434499 usd
CY2023 us-gaap Asset Impairment Charges
AssetImpairmentCharges
685666 usd
CY2023 us-gaap Operating Expenses
OperatingExpenses
6174797 usd
CY2022 us-gaap Operating Expenses
OperatingExpenses
1311499 usd
CY2023 us-gaap Operating Income Loss
OperatingIncomeLoss
-6103894 usd
CY2022 us-gaap Operating Income Loss
OperatingIncomeLoss
-1310204 usd
CY2023 us-gaap Interest Expense
InterestExpense
43169 usd
CY2022 us-gaap Interest Expense
InterestExpense
33368 usd
CY2023 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-43169 usd
CY2022 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-33368 usd
CY2023 us-gaap Net Income Loss
NetIncomeLoss
-6147063 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-1343572 usd
CY2023 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.22
CY2022 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.06
CY2023 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
28546287 shares
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-3783458 usd
CY2022 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
1325501 usd
CY2022 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
214123 usd
CY2022 ONEI Imputed Interest
ImputedInterest
6660 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-1343572 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-3580746 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
-3580746 usd
CY2023 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
3107120 usd
CY2023 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
145003 usd
CY2023 ONEI Adjustments To Additional Paid In Capital Contributed Capital
AdjustmentsToAdditionalPaidInCapitalContributedCapital
351459 usd
CY2023 ONEI Imputed Interest
ImputedInterest
6660 usd
CY2023 ONEI Stock Issued During Period Value Additional Shares Issued For Prior Year Software Acquisition
StockIssuedDuringPeriodValueAdditionalSharesIssuedForPriorYearSoftwareAcquisition
132960 usd
CY2023 ONEI Stock Issued During Period Value Reclassification Of Equity
StockIssuedDuringPeriodValueReclassificationOfEquity
6102378 usd
CY2023 us-gaap Net Income Loss
NetIncomeLoss
-6147063 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
117771 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
117771 usd
CY2023 us-gaap Net Income Loss
NetIncomeLoss
-6147063 usd
CY2022 us-gaap Net Income Loss
NetIncomeLoss
-1343572 usd
CY2023 ONEI Imputed Interests
ImputedInterests
6660 usd
CY2022 ONEI Imputed Interests
ImputedInterests
6660 usd
CY2023 ONEI Additional Shares Issued For Prior Year Software Acquisition
AdditionalSharesIssuedForPriorYearSoftwareAcquisition
2218722 usd
CY2023 us-gaap Share Based Compensation
ShareBasedCompensation
145003 usd
CY2022 us-gaap Share Based Compensation
ShareBasedCompensation
214123 usd
CY2023 us-gaap Adjustment For Amortization
AdjustmentForAmortization
391809 usd
CY2022 us-gaap Adjustment For Amortization
AdjustmentForAmortization
97952 usd
CY2023 us-gaap Asset Impairment Charges
AssetImpairmentCharges
685666 usd
CY2023 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
6935 usd
CY2023 us-gaap Increase Decrease In Prepaid Expenses Other
IncreaseDecreaseInPrepaidExpensesOther
6820 usd
CY2023 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
614986 usd
CY2022 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-54863 usd
CY2023 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-279916 usd
CY2022 us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
357555 usd
CY2023 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-2377888 usd
CY2022 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-722145 usd
CY2022 us-gaap Payments For Software
PaymentsForSoftware
210000 usd
CY2022 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-210000 usd
CY2023 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
3107120 usd
CY2022 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
1325501 usd
CY2023 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
3107120 usd
CY2022 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
1325501 usd
CY2023 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
729232 usd
CY2022 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
393356 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
400703 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
7347 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
1129935 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
400703 usd
CY2023 ONEI Expenses Paid
ExpensesPaid
469952 usd
CY2022 ONEI Expenses Paid
ExpensesPaid
113439 usd
CY2023 ONEI Reclassification Of Temporary Equity
ReclassificationOfTemporaryEquity
6102378 usd
CY2022 us-gaap Stock Issued1
StockIssued1
965427 usd
CY2023 ONEI Contributed Capital
ContributedCapital
351459 usd
CY2023 us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_846_eus-gaap--UseOfEstimates_zulVWm5QwKBd" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i><span id="xdx_862_zjim2QX7yb0l">Use of Estimates</span></i></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management is required to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates in the accompanying financial statements involving the valuation of common stock and stock based compensation.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
CY2023Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
0 usd
CY2022Q4 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
0 usd
CY2023 us-gaap Asset Impairment Charges
AssetImpairmentCharges
685666 usd
CY2023 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
70903 usd
CY2022 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
1295 usd
CY2023Q4 us-gaap Deferred Revenue
DeferredRevenue
0 usd
CY2022Q4 us-gaap Deferred Revenue
DeferredRevenue
0 usd
CY2023Q4 us-gaap Warrants And Rights Outstanding Term
WarrantsAndRightsOutstandingTerm
P5Y
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
1650000 shares
CY2023 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares
100000 shares
CY2023 ONEI Sharebased Compensation Arrangement By Sharebased Payment Award Options Issuance
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsIssuance
1550000 shares
CY2023 us-gaap Proceeds From Issuance Of Shares Under Incentive And Share Based Compensation Plans
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans
611764 usd
CY2023 us-gaap Adjustment For Amortization
AdjustmentForAmortization
391809 usd
CY2022 us-gaap Adjustment For Amortization
AdjustmentForAmortization
97952 usd
CY2023 us-gaap Asset Impairment Charges
AssetImpairmentCharges
685666 usd
CY2022Q4 us-gaap Other Intangible Assets Net
OtherIntangibleAssetsNet
1077475 usd
CY2023 ONEI Imputed Interests
ImputedInterests
6660 usd
CY2022 ONEI Imputed Interests
ImputedInterests
6660 usd
CY2023Q4 us-gaap Interest Payable Current
InterestPayableCurrent
33299 usd
CY2022Q4 us-gaap Interest Payable Current
InterestPayableCurrent
22198 usd
CY2023 ONEI Contributed Capital
ContributedCapital
351459 usd
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000000 shares
CY2022Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000000 shares
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2022Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2022Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2023Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2022Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2023 us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
6023067 shares
CY2023 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
3107120 usd
CY2023 us-gaap Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
216000 shares
CY2023 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
83434 usd
CY2023Q2 us-gaap Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
1772800 shares
CY2023Q2 us-gaap Shares Issued Price Per Share
SharesIssuedPricePerShare
0.075
CY2022 us-gaap Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
3563753 shares
CY2022 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
1325501 usd
CY2008Q2 us-gaap Convertible Preferred Stock Terms Of Conversion
ConvertiblePreferredStockTermsOfConversion
1 to 1.25
CY2015Q4 us-gaap Convertible Preferred Stock Terms Of Conversion
ConvertiblePreferredStockTermsOfConversion
1 to 11
CY2015Q4 ONEI Percentage Of Outstanding Votes
PercentageOfOutstandingVotes
0.51 pure
CY2023 ONEI Warrant Issued
WarrantIssued
350000 shares
CY2023Q4 us-gaap Warrants And Rights Outstanding Term
WarrantsAndRightsOutstandingTerm
P5Y
CY2023 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
72785 usd
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
9500 usd
CY2023 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.21 pure
CY2023 us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
1291000 usd
CY2022 us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
282000 usd
CY2023 ONEI Income Tax Reconciliation Trueup And Nondeductible Expenses
IncomeTaxReconciliationTrueupAndNondeductibleExpenses
1952000 usd
CY2022 ONEI Income Tax Reconciliation Trueup And Nondeductible Expenses
IncomeTaxReconciliationTrueupAndNondeductibleExpenses
-45000 usd
CY2023 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
-3243000 usd
CY2022 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
-237000 usd
CY2023Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
3525000 usd
CY2022Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
282000 usd
CY2023Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
3525000 usd
CY2022Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
282000 usd
CY2023Q4 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
16789000 usd
CY2023Q4 ecd Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
false
CY2023Q4 ecd Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
false
CY2023Q4 ecd Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
false
CY2023Q4 ecd Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
false

Files In Submission

Name View Source Status
0001493152-24-012247-index-headers.html Edgar Link pending
0001493152-24-012247-index.html Edgar Link pending
0001493152-24-012247.txt Edgar Link pending
0001493152-24-012247-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-k.htm Edgar Link pending
MetaLinks.json Edgar Link pending
onei-20231231.xsd 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
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
onei-20231231_cal.xml Edgar Link unprocessable
onei-20231231_lab.xml Edgar Link unprocessable
onei-20231231_pre.xml Edgar Link unprocessable
form10-k_htm.xml Edgar Link completed
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
FilingSummary.xml Edgar Link unprocessable
onei-20231231_def.xml Edgar Link unprocessable