2023 Q4 Form 10-K Financial Statement
#000149315224012247 Filed on April 01, 2024
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 |