2023 Q4 Form 10-Q Financial Statement

#000143774923031999 Filed on November 14, 2023

View on sec.gov

Income Statement

Concept 2023 Q4 2023 Q3
Revenue $4.520M $4.108M
YoY Change 5.24% -0.9%
Cost Of Revenue $3.476M $3.163M
YoY Change 3.96% -2.0%
Gross Profit $1.044M $944.3K
YoY Change 9.74% 2.95%
Gross Profit Margin 23.1% 22.99%
Selling, General & Admin $1.006M $935.2K
YoY Change 13.08% 7.69%
% of Gross Profit 96.33% 99.04%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $76.78K $77.92K
YoY Change -0.62% -3.16%
% of Gross Profit 7.35% 8.25%
Operating Expenses $1.079M $1.010M
YoY Change 12.06% 6.76%
Operating Profit -$35.31K -$65.62K
YoY Change 197.72% 128.71%
Interest Expense $203.4K
YoY Change
% of Operating Profit
Other Income/Expense, Net $375.0K $20.83K
YoY Change 174.4%
Pretax Income $543.1K -$44.78K
YoY Change 335.16% 56.09%
Income Tax -$92.64K $0.00
% Of Pretax Income -17.06%
Net Earnings $635.8K -$44.78K
YoY Change -13.92% -57.74%
Net Earnings / Revenue 14.06% -1.09%
Basic Earnings Per Share -$0.01
Diluted Earnings Per Share $0.08 -$0.01
COMMON SHARES
Basic Shares Outstanding 8.011M 8.011M
Diluted Shares Outstanding 8.011M

Balance Sheet

Concept 2023 Q4 2023 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $2.052M $1.736M
YoY Change 14.84% -42.73%
Cash & Equivalents $2.052M $1.736M
Short-Term Investments
Other Short-Term Assets $134.1K $133.1K
YoY Change -11.4% 16.46%
Inventory
Prepaid Expenses $134.1K $133.1K
Receivables $205.6K $240.1K
Other Receivables $0.00 $0.00
Total Short-Term Assets $4.846M $3.984M
YoY Change 30.54% 15.47%
LONG-TERM ASSETS
Property, Plant & Equipment $10.68K $13.62K
YoY Change -54.54% -48.67%
Goodwill
YoY Change
Intangibles $2.423M $2.438M
YoY Change -9.04% -9.56%
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $2.447M $2.470M
YoY Change -9.68% -10.28%
TOTAL ASSETS
Total Short-Term Assets $4.846M $3.984M
Total Long-Term Assets $2.447M $2.470M
Total Assets $7.293M $6.455M
YoY Change 13.57% 4.04%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.482M $1.374M
YoY Change -7.94% -3.34%
Accrued Expenses $420.6K $448.6K
YoY Change -2.38% -19.74%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $1.933M $1.855M
YoY Change -6.93% -33.48%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00
YoY Change
Other Long-Term Liabilities $278.7K $265.2K
YoY Change 5.1%
Total Long-Term Liabilities $278.7K $265.2K
YoY Change 5.1%
TOTAL LIABILITIES
Total Short-Term Liabilities $1.933M $1.855M
Total Long-Term Liabilities $278.7K $265.2K
Total Liabilities $2.834M $2.827M
YoY Change -7.07% -20.57%
SHAREHOLDERS EQUITY
Retained Earnings -$69.32M -$69.95M
YoY Change -0.51% -0.65%
Common Stock $8.154K $8.154K
YoY Change 4.01% 4.27%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $4.459M $3.628M
YoY Change
Total Liabilities & Shareholders Equity $7.293M $6.455M
YoY Change 13.57% 4.04%

Cashflow Statement

Concept 2023 Q4 2023 Q3
OPERATING ACTIVITIES
Net Income $635.8K -$44.78K
YoY Change -13.92% -57.74%
Depreciation, Depletion And Amortization $76.78K $77.92K
YoY Change -0.62% -3.16%
Cash From Operating Activities $270.3K -$114.2K
YoY Change -21.53% -493.66%
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities $0.00
YoY Change -100.0%
Cash From Investing Activities $0.00
YoY Change -100.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 0.000 0.000
YoY Change -100.0%
NET CHANGE
Cash From Operating Activities 270.3K -114.2K
Cash From Investing Activities 0.000
Cash From Financing Activities 0.000 0.000
Net Change In Cash 270.3K -114.2K
YoY Change -121.74% -493.66%
FREE CASH FLOW
Cash From Operating Activities $270.3K -$114.2K
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2023
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Amendment Flag
AmendmentFlag
false
dei Entity Central Index Key
EntityCentralIndexKey
0001017655
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
6 pure
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
6 pure
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
6 pure
us-gaap Asset Impairment Charges
AssetImpairmentCharges
0 usd
us-gaap Asset Impairment Charges
AssetImpairmentCharges
0 usd
CY2022Q3 us-gaap Asset Impairment Charges
AssetImpairmentCharges
0 usd
CY2023Q3 us-gaap Asset Impairment Charges
AssetImpairmentCharges
0 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
12044427 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
12290635 usd
us-gaap Cost Of Revenue
CostOfRevenue
9302913 usd
us-gaap Cost Of Revenue
CostOfRevenue
9553111 usd
us-gaap Gross Profit
GrossProfit
2741514 usd
us-gaap Gross Profit
GrossProfit
2737524 usd
us-gaap Labor And Related Expense
LaborAndRelatedExpense
1489211 usd
us-gaap Labor And Related Expense
LaborAndRelatedExpense
1446903 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1025545 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
906032 usd
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
556014 usd
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
75745 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
237998 usd
us-gaap Operating Expenses
OperatingExpenses
2666678 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-552514 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
70846 usd
CY2023Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
-0 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-44783 usd
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2023Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
8010837
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-44783 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-105961 usd
us-gaap Net Income Loss
NetIncomeLoss
-282537 usd
us-gaap Net Income Loss
NetIncomeLoss
-86415 usd
CY2023Q3 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-52578 usd
CY2022Q3 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-197700 usd
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-21102 usd
us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-252688 usd
CY2023Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-97361 usd
CY2022Q3 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-303661 usd
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-303639 usd
us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
-339103 usd
us-gaap Net Income Loss
NetIncomeLoss
-282537 usd
us-gaap Net Income Loss
NetIncomeLoss
-86415 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
233185 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
248676 usd
us-gaap Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
24893 usd
us-gaap Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
26558 usd
us-gaap Accretion Amortization Of Discounts And Premiums Investments
AccretionAmortizationOfDiscountsAndPremiumsInvestments
270833 usd
us-gaap Accretion Amortization Of Discounts And Premiums Investments
AccretionAmortizationOfDiscountsAndPremiumsInvestments
-0 usd
us-gaap Share Based Compensation
ShareBasedCompensation
556014 usd
us-gaap Share Based Compensation
ShareBasedCompensation
75745 usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
13500 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
71969 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
120506 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-17970 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-41613 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-236294 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
64190 usd
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
18049 usd
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
219258 usd
us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
803 usd
us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
1814 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-24023 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-27443 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-34742 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
456990 usd
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
3412 usd
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
0 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
3412 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
0 usd
us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
-19946 usd
us-gaap Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
-265312 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-51276 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
191678 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
1787248 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
2839687 usd
CY2023Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
1735972 usd
CY2022Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
3031365 usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
856 usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
1356 usd
us-gaap Interest Paid Net
InterestPaidNet
0 usd
us-gaap Interest Paid Net
InterestPaidNet
0 usd
payd Issuance Of Common Shares In Settlement Of Accrued Expenses
IssuanceOfCommonSharesInSettlementOfAccruedExpenses
82180 usd
payd Issuance Of Common Shares In Settlement Of Accrued Expenses
IssuanceOfCommonSharesInSettlementOfAccruedExpenses
0 usd
payd Adjustments Due To Lease Amendments
AdjustmentsDueToLeaseAmendments
20620 usd
payd Adjustments Due To Lease Amendments
AdjustmentsDueToLeaseAmendments
0 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
2908678 usd
CY2022Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
38300 usd
CY2022Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
18096 usd
CY2022Q1 us-gaap Net Income Loss
NetIncomeLoss
-60454 usd
CY2022Q1 us-gaap Stockholders Equity
StockholdersEquity
2904620 usd
CY2022Q2 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-93288 usd
CY2022Q2 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
16916 usd
CY2022Q2 payd Stock Issued During Period Value Accrued Bonus And Signing Bonus
StockIssuedDuringPeriodValueAccruedBonusAndSigningBonus
25000 usd
CY2022Q2 us-gaap Net Income Loss
NetIncomeLoss
80000 usd
CY2022Q2 us-gaap Stockholders Equity
StockholdersEquity
2933248 usd
CY2022Q3 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
15733 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-105961 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
2645320 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
3372112 usd
CY2023Q1 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-2296 usd
CY2023Q1 payd Stock Issued During Period Value Accrued Bonus
StockIssuedDuringPeriodValueAccruedBonus
0 usd
CY2023Q1 payd Stock Issued During Period Value Signing Bonus
StockIssuedDuringPeriodValueSigningBonus
273438 usd
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
119100 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-294928 usd
CY2023Q1 us-gaap Stockholders Equity
StockholdersEquity
3467426 usd
CY2023Q2 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
33772 usd
CY2023Q2 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
3412 usd
CY2023Q2 payd Stock Issued During Period Value Signing Bonus
StockIssuedDuringPeriodValueSigningBonus
25000 usd
CY2023Q2 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
69238 usd
CY2023Q2 us-gaap Net Income Loss
NetIncomeLoss
57174 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
3656022 usd
CY2023Q3 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-52578 usd
CY2023Q3 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
69238 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-44783 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
3627899 usd
CY2022Q4 us-gaap Accrued Royalties Current
AccruedRoyaltiesCurrent
40075 usd
CY2023Q3 us-gaap Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
1735972 usd
CY2023Q3 payd Net Working Capital
NetWorkingCapital
2129080 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-34742 usd
CY2023Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-69952941 usd
us-gaap Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
<p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;margin:0pt;text-indent:36pt;"><i>Geographic Concentrations</i></p> <p style="font-family:'Times New Roman';font-size:10pt;font-variant:normal;margin:0pt;"> </p> <p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;text-align:justify;margin:0pt;text-indent:36pt;">The Company conducts business in the U.S. and Canada. For customers headquartered in their respective countries, the Company derived approximately 99% of its revenues from Canada and 1% from the U.S. during the three and nine months ended September 30, 2023 and 2022.</p> <p style="font-family:'Times New Roman';font-size:10pt;font-variant:normal;margin:0pt;"> </p> <p style="font-family:Times New Roman;font-size:10pt;font-variant:normal;text-align:justify;margin:0pt;text-indent:36pt;">At September 30, 2023, the Company maintained 100% of its property and equipment, net of accumulated depreciation, in Canada.</p>
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
12044427 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
12290635 usd
CY2023Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-65616 usd
CY2022Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-28689 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-552514 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
70846 usd
CY2023Q3 payd Accrued Cost Of Revenues Current
AccruedCostOfRevenuesCurrent
211363 usd
CY2022Q4 payd Accrued Cost Of Revenues Current
AccruedCostOfRevenuesCurrent
168657 usd
CY2023Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
240050 usd
CY2022Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
169074 usd
CY2023Q3 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
13796 usd
CY2022Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
13020 usd
us-gaap Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
13020 usd
CY2023Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
6200
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
22000
CY2022Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
6300
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
24000
CY2023Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-44783 usd
CY2022Q3 us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-105961 usd
CY2023Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
8010837
CY2022Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7786284
CY2023Q3 us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
0
CY2022Q3 us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
0
CY2023Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
8010837
CY2022Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7786284
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2022Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-282537 usd
us-gaap Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
-86415 usd
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7915069
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7778319
us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
0
us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
0
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7915069
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7778319
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.04
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2023Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
4107771 usd
CY2022Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
4145269 usd
us-gaap Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
<p style="font-family: Times New Roman; font-size: 10pt; font-variant: normal; margin: 0pt; text-indent: 36pt; text-align: justify;"><i>Reclassification</i></p> <p style="font-family:'Times New Roman';font-size:10pt;font-variant:normal;margin:0pt;"> </p> <p style="font-family: Times New Roman; font-size: 10pt; font-variant: normal; margin: 0pt; text-indent: 36pt; text-align: justify;">Certain prior year amounts have been reclassified for consistency with the current year presentation.  These reclassifications had no effect on the reported results of operations.  An adjustment has been made to the segment reporting for the period ending September 30, 2023 and 2022, to consolidate revenue reporting for smaller segments of the Company.</p>
CY2023Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
240050 usd
CY2023Q3 us-gaap Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
1875000 usd
CY2023Q3 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
173804 usd
CY2022Q4 us-gaap Accrued Salaries Current
AccruedSalariesCurrent
195803 usd
CY2023Q3 us-gaap Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
736 usd
CY2022Q4 us-gaap Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
3685 usd
CY2023Q3 us-gaap Accrued Royalties Current
AccruedRoyaltiesCurrent
40075 usd
CY2023Q3 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
22228 usd
CY2022Q4 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
22228 usd
CY2023Q3 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
410 usd
CY2022Q4 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
410 usd
CY2023Q3 us-gaap Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
448616 usd
CY2022Q4 us-gaap Accounts Payable And Accrued Liabilities Current And Noncurrent
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent
430858 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
6028177 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
3590153 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
2438024 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
6037021 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
3373710 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
2663311 usd
CY2023Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
74678 usd
CY2022Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
77487 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
223258 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
237998 usd
CY2023Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
20000000
CY2023Q3 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2020 payd Common Stock Shares Exchanged
CommonStockSharesExchanged
178000
CY2022Q2 us-gaap Deferred Compensation Arrangement With Individual Shares Issued
DeferredCompensationArrangementWithIndividualSharesIssued
13021
CY2022Q2 us-gaap Deferred Compensation Arrangement With Individual Exercise Price
DeferredCompensationArrangementWithIndividualExercisePrice
1.92
CY2022Q2 us-gaap Deferred Compensation Arrangement With Individual Fair Value Of Shares Issued
DeferredCompensationArrangementWithIndividualFairValueOfSharesIssued
25000 usd
CY2023Q2 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
3500
CY2023Q2 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
0.975
CY2023Q2 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
3412 usd
CY2023Q3 us-gaap Operating Lease Cost
OperatingLeaseCost
4503 usd
CY2022Q3 us-gaap Operating Lease Cost
OperatingLeaseCost
9791 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
23462 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
29899 usd
us-gaap Operating Lease Payments
OperatingLeasePayments
24857 usd
us-gaap Operating Lease Payments
OperatingLeasePayments
30786 usd
CY2023Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
18794 usd
CY2022Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
23063 usd
CY2023Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
18794 usd
CY2022Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
22199 usd
CY2023Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
0 usd
CY2022Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
0 usd
CY2023Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
18794 usd
CY2022Q4 us-gaap Operating Lease Liability
OperatingLeaseLiability
22199 usd
CY2023Q3 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P0Y10M24D
CY2022Q4 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P0Y7M6D
CY2023Q3 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.090 pure
CY2022Q4 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.090 pure
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
5359 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
14291 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
19650 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
856 usd
CY2023Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
18794 usd
CY2023Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
18794 usd

Files In Submission

Name View Source Status
payd-20230930_lab.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
0001437749-23-031999-index-headers.html Edgar Link pending
0001437749-23-031999-index.html Edgar Link pending
0001437749-23-031999.txt Edgar Link pending
0001437749-23-031999-xbrl.zip Edgar Link pending
ex_593049.htm Edgar Link pending
ex_593050.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
payd-20230930.xsd Edgar Link pending
payd20230930_10q.htm Edgar Link pending
payd20230930_10qimg001.jpg 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
payd-20230930_def.xml Edgar Link unprocessable
payd-20230930_cal.xml Edgar Link unprocessable
payd-20230930_pre.xml Edgar Link unprocessable
payd20230930_10q_htm.xml Edgar Link completed
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
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