2022 Q3 Form 10-Q Financial Statement

#000149315222022560 Filed on August 15, 2022

View on sec.gov

Income Statement

Concept 2022 Q3 2022 Q2 2022 Q1
Revenue $366.2K $469.5K $466.5K
YoY Change -37.72% 49.75% -23.25%
Cost Of Revenue $318.9K $331.5K $1.654M
YoY Change -79.5% 33.32% 17.73%
Gross Profit $47.33K $138.0K -$1.187M
YoY Change -104.89% 112.76% 48.96%
Gross Profit Margin 12.92% 29.39% -254.56%
Selling, General & Admin $261.5K $204.7K $460.6K
YoY Change -10.02% -67.05% 83.46%
% of Gross Profit 552.57% 148.35%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $421.7K $409.9K $424.0K
YoY Change 3.4% -10.95%
% of Gross Profit 891.04% 297.09%
Operating Expenses $1.436M $1.378M $460.5K
YoY Change 394.09% -8.4% 83.45%
Operating Profit -$1.389M -$1.240M -$1.648M
YoY Change 10.38% -13.85% 57.22%
Interest Expense $597.9K $570.0K -$1.446M
YoY Change -125.8% 100.43% -233.25%
% of Operating Profit
Other Income/Expense, Net -$1.305M -$721.8K $311.8K
YoY Change -624.7% -149.21%
Pretax Income -$2.694M -$1.962M -$2.782M
YoY Change -12.81% -7308.79% -990.09%
Income Tax
% Of Pretax Income
Net Earnings -$2.694M -$1.962M -$2.782M
YoY Change -12.81% -7308.79% -990.09%
Net Earnings / Revenue -735.55% -417.87% -596.45%
Basic Earnings Per Share -$0.18 -$0.13 -$0.16
Diluted Earnings Per Share -$181.3K -$132.0K -$188.5K
COMMON SHARES
Basic Shares Outstanding 14.97M shares 14.86M shares 16.92M shares
Diluted Shares Outstanding 14.86M shares 14.97M shares

Balance Sheet

Concept 2022 Q3 2022 Q2 2022 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.152M $2.599M $2.903M
YoY Change -68.4% -57.64% 14619.47%
Cash & Equivalents $36.79K $36.53K $56.00K
Short-Term Investments $1.116M $2.562M $2.847M
Other Short-Term Assets $197.4K $320.2K $233.6K
YoY Change 1.97% 213.96% 2112.22%
Inventory $4.412M $4.480M $4.325M
Prepaid Expenses
Receivables $221.9K $219.6K $162.6K
Other Receivables $500.0K $500.0K $500.0K
Total Short-Term Assets $6.484M $8.119M $8.124M
YoY Change -29.52% -28.15% 19718.71%
LONG-TERM ASSETS
Property, Plant & Equipment $7.965M $8.208M $12.05M
YoY Change -37.03% -15.48% 70499.0%
Goodwill $2.189M $2.189M
YoY Change
Intangibles $15.35K $30.70K
YoY Change
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $13.50M $13.85M $14.29M
YoY Change -9.48% 12.25% 83591.33%
TOTAL ASSETS
Total Short-Term Assets $6.484M $8.119M $8.124M
Total Long-Term Assets $13.50M $13.85M $14.29M
Total Assets $19.98M $21.97M $22.41M
YoY Change -17.13% -7.07% 38497.66%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $2.306M $2.565M $2.151M
YoY Change 56.4% 16.83% 13.49%
Accrued Expenses $1.974M $1.857M $1.741M
YoY Change -60.23% 746.23% 93.21%
Deferred Revenue
YoY Change
Short-Term Debt $9.535M $8.642M $7.666M
YoY Change 50.98% 40.3% 5556.43%
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $13.81M $13.06M $11.56M
YoY Change 8.33% 52.36% 238.71%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change -100.0%
Other Long-Term Liabilities $3.531M $3.480M $6.672M
YoY Change 16.06% 14.36%
Total Long-Term Liabilities $3.531M $3.480M $6.672M
YoY Change 16.06% 14.36% 3151.75%
TOTAL LIABILITIES
Total Short-Term Liabilities $13.81M $13.06M $11.56M
Total Long-Term Liabilities $3.531M $3.480M $6.672M
Total Liabilities $20.42M $19.71M $18.23M
YoY Change 29.31% 69.68% 1039.93%
SHAREHOLDERS EQUITY
Retained Earnings -$24.20M -$21.50M
YoY Change
Common Stock $1.496K $1.497K
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$439.9K $2.254M $4.181M
YoY Change
Total Liabilities & Shareholders Equity $19.98M $21.97M $22.41M
YoY Change -17.13% -7.07% 38497.66%

Cashflow Statement

Concept 2022 Q3 2022 Q2 2022 Q1
OPERATING ACTIVITIES
Net Income -$2.694M -$1.962M -$2.782M
YoY Change -12.81% -7308.79% -990.09%
Depreciation, Depletion And Amortization $421.7K $409.9K $424.0K
YoY Change 3.4% -10.95%
Cash From Operating Activities -$711.1K -$729.5K -$436.0K
YoY Change -5.5% -61.89% 1615.34%
INVESTING ACTIVITIES
Capital Expenditures -$127.4K -$7.870K -$9.730K
YoY Change
Acquisitions
YoY Change
Other Investing Activities $0.00 $46.83K
YoY Change -100.0% -82.59%
Cash From Investing Activities -$127.4K $38.96K -$9.730K
YoY Change -152.18% -85.52%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 838.7K 671.0K 482.0K
YoY Change 113.84% -60.46% 2309.95%
NET CHANGE
Cash From Operating Activities -711.1K -729.5K -436.0K
Cash From Investing Activities -127.4K 38.96K -9.730K
Cash From Financing Activities 838.7K 671.0K 482.0K
Net Change In Cash 260.0 -19.46K 36.22K
YoY Change -100.22% -137.6% -768.27%
FREE CASH FLOW
Cash From Operating Activities -$711.1K -$729.5K -$436.0K
Capital Expenditures -$127.4K -$7.870K -$9.730K
Free Cash Flow -$583.7K -$721.6K -$426.3K
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2022Q2 EXDID Employer Retention Credit
EmployerRetentionCredit
usd
CY2021Q2 EXDID Employer Retention Credit
EmployerRetentionCredit
usd
EXDID Employer Retention Credit
EmployerRetentionCredit
usd
dei Entity Central Index Key
EntityCentralIndexKey
0001552189
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q2
CY2021Q2 us-gaap Debt Securities Available For Sale Realized Gain Loss
DebtSecuritiesAvailableForSaleRealizedGainLoss
usd
us-gaap Debt Securities Available For Sale Realized Gain Loss
DebtSecuritiesAvailableForSaleRealizedGainLoss
usd
us-gaap Debt Securities Available For Sale Realized Gain Loss
DebtSecuritiesAvailableForSaleRealizedGainLoss
usd
us-gaap Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
usd
EXDID Gain On Forgiveness Of Debt
GainOnForgivenessOfDebt
usd
us-gaap Proceeds From Previous Acquisition
ProceedsFromPreviousAcquisition
usd
us-gaap Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
usd
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
usd
EXDID Proceeds From Payroll Protection Sba Loans
ProceedsFromPayrollProtectionSBALoans
usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
us-gaap Interest Paid Net
InterestPaidNet
usd
us-gaap Interest Paid Net
InterestPaidNet
usd
EXDID Noncash Receivable Related Party
NoncashReceivableRelatedParty
usd
EXDID Noncash Related Party Loan Repayment With Inventory
NoncashRelatedPartyLoanRepaymentWithInventory
usd
EXDID Noncash Fixed Asset Disposal As Part Of Reverse Acquisition
NoncashFixedAssetDisposalAsPartOfReverseAcquisition
usd
EXDID Conversion Of Preferred Shares To Note Payable
ConversionOfPreferredSharesToNotePayable
usd
EXDID Issuance Of Common Stock For Services Non Cash
IssuanceOfCommonStockForServicesNonCash
usd
EXDID Liabilities From Acquisition Non Cash
LiabilitiesFromAcquisitionNonCash
usd
us-gaap Notes Reduction
NotesReduction
usd
EXDID Preferred Stock Series B One Non Cash
PreferredStockSeriesBOneNonCash
usd
EXDID Preferred Stock Series B Two Non Cash
PreferredStockSeriesBTwoNonCash
usd
us-gaap Stock Issued1
StockIssued1
usd
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
shares
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
shares
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
shares
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
CY2021Q4 EXDID Sharebased Compensation Arrangement By Sharebased Payment Award Non Option Equity Instruments Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionEquityInstrumentsAggregateIntrinsicValueOutstanding
usd
EXDID Share Based Compensation Arrangement By Share Based Payment Award Non Option Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionGrantsInPeriodWeightedAverageExercisePrice
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Exercised
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised
shares
EXDID Share Based Compensation Arrangement By Share Based Payment Award Non Option Exercised In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionExercisedInPeriodWeightedAverageExercisePrice
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Forfeitures And Expirations
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsForfeituresAndExpirations
shares
EXDID Share Based Compensation Arrangement By Share Based Payment Award Non Option Forfeited Or Expired In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionForfeitedOrExpiredInPeriodWeightedAverageExercisePrice
CY2022Q2 EXDID Sharebased Compensation Arrangement By Sharebased Payment Award Non Option Equity Instruments Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionEquityInstrumentsAggregateIntrinsicValueOutstanding
usd
EXDID Share Based Compensation Arrangement By Share Based Payment Award Non Option Vested And Exercisable In Period Weighted Average Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionVestedAndExercisableInPeriodWeightedAverageIntrinsicValue
dei Document Type
DocumentType
10-Q
dei Document Quarterly Report
DocumentQuarterlyReport
true
dei Document Period End Date
DocumentPeriodEndDate
2022-06-30
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2022
dei Document Transition Report
DocumentTransitionReport
false
dei Entity File Number
EntityFileNumber
001-38190
dei Entity Registrant Name
EntityRegistrantName
Panacea Life Sciences Holdings, Inc.
dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
NV
dei Entity Tax Identification Number
EntityTaxIdentificationNumber
27-1085858
dei Entity Address Address Line1
EntityAddressAddressLine1
5910 S University Blvd
dei Entity Address Address Line2
EntityAddressAddressLine2
C18-193
dei Entity Address City Or Town
EntityAddressCityOrTown
Greenwood Village
dei Entity Address State Or Province
EntityAddressStateOrProvince
CO
dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
80121
dei City Area Code
CityAreaCode
800
dei Local Phone Number
LocalPhoneNumber
985-0515
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
true
dei Entity Ex Transition Period
EntityExTransitionPeriod
false
dei Entity Shell Company
EntityShellCompany
false
CY2022Q3 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
14965317 shares
CY2022Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
36529 usd
CY2021Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
19774 usd
CY2022Q2 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
219551 usd
CY2021Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
244496 usd
CY2022Q2 us-gaap Other Receivables
OtherReceivables
500000 usd
CY2021Q4 us-gaap Other Receivables
OtherReceivables
500000 usd
CY2022Q2 us-gaap Inventory Net
InventoryNet
4480479 usd
CY2021Q4 us-gaap Inventory Net
InventoryNet
4264277 usd
CY2022Q2 us-gaap Marketable Securities Current
MarketableSecuritiesCurrent
2562390 usd
CY2021Q4 us-gaap Marketable Securities Current
MarketableSecuritiesCurrent
3791483 usd
CY2022Q2 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
320151 usd
CY2021Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
278328 usd
CY2022Q2 us-gaap Assets Current
AssetsCurrent
8119100 usd
CY2021Q4 us-gaap Assets Current
AssetsCurrent
9098358 usd
CY2022Q2 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
3420033 usd
CY2021Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
3595100 usd
CY2022Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
8207578 usd
CY2021Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
8839982 usd
CY2022Q2 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
30701 usd
CY2021Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
61401 usd
CY2022Q2 us-gaap Goodwill
Goodwill
2188810 usd
CY2021Q4 us-gaap Goodwill
Goodwill
2188810 usd
CY2022Q2 us-gaap Assets
Assets
21966222 usd
CY2021Q4 us-gaap Assets
Assets
23783651 usd
CY2022Q2 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
2565361 usd
CY2021Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
1685825 usd
CY2022Q2 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
1857125 usd
CY2021Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
1624090 usd
CY2022Q2 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
7594893 usd
CY2021Q4 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
6441866 usd
CY2022Q2 us-gaap Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
947586 usd
CY2021Q4 us-gaap Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
220005 usd
CY2022Q2 EXDID Paycheck Protection Loan
PaycheckProtectionLoan
99100 usd
CY2021Q4 EXDID Paycheck Protection Loan
PaycheckProtectionLoan
99100 usd
CY2022Q2 us-gaap Liabilities Current
LiabilitiesCurrent
13064065 usd
CY2021Q4 us-gaap Liabilities Current
LiabilitiesCurrent
10070886 usd
CY2022Q2 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
3168620 usd
CY2021Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
3347335 usd
CY2022Q2 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
3479543 usd
CY2021Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
3263028 usd
CY2022Q2 us-gaap Liabilities
Liabilities
19712228 usd
CY2021Q4 us-gaap Liabilities
Liabilities
16681249 usd
CY2022Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2021Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2021Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
650000000 shares
CY2022Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
650000000 shares
CY2022Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
14965317 shares
CY2022Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
14965317 shares
CY2021Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
1407708 shares
CY2021Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
1407708 shares
CY2022Q2 us-gaap Common Stock Value
CommonStockValue
1497 usd
CY2021Q4 us-gaap Common Stock Value
CommonStockValue
1407 usd
CY2022Q2 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
23760704 usd
CY2021Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
23865155 usd
CY2022Q2 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-21509060 usd
CY2021Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-16765013 usd
CY2022Q2 us-gaap Stockholders Equity
StockholdersEquity
2253994 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
7102402 usd
CY2022Q2 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
21966222 usd
CY2021Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
23783651 usd
CY2022Q2 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
469472 usd
CY2021Q2 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
313496 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
935946 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
825634 usd
CY2022Q2 us-gaap Cost Of Revenue
CostOfRevenue
331500 usd
CY2021Q2 us-gaap Cost Of Revenue
CostOfRevenue
248646 usd
us-gaap Cost Of Revenue
CostOfRevenue
697591 usd
us-gaap Cost Of Revenue
CostOfRevenue
578483 usd
CY2022Q2 us-gaap Gross Profit
GrossProfit
137972 usd
CY2021Q2 us-gaap Gross Profit
GrossProfit
64850 usd
us-gaap Gross Profit
GrossProfit
238355 usd
us-gaap Gross Profit
GrossProfit
247151 usd
CY2022Q2 us-gaap Operating Costs And Expenses
OperatingCostsAndExpenses
1173294 usd
CY2021Q2 us-gaap Operating Costs And Expenses
OperatingCostsAndExpenses
1169040 usd
us-gaap Operating Costs And Expenses
OperatingCostsAndExpenses
2461111 usd
us-gaap Operating Costs And Expenses
OperatingCostsAndExpenses
2156973 usd
CY2022Q2 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
204680 usd
CY2021Q2 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
335224 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
665230 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
621268 usd
CY2022Q2 us-gaap Operating Expenses
OperatingExpenses
1377974 usd
CY2021Q2 us-gaap Operating Expenses
OperatingExpenses
1504264 usd
us-gaap Operating Expenses
OperatingExpenses
3126341 usd
us-gaap Operating Expenses
OperatingExpenses
2778241 usd
CY2022Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-1240002 usd
CY2021Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-1439414 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-2887986 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-2531090 usd
CY2022Q2 us-gaap Interest Expense
InterestExpense
569985 usd
CY2021Q2 us-gaap Interest Expense
InterestExpense
284381 usd
us-gaap Interest Expense
InterestExpense
1071280 usd
us-gaap Interest Expense
InterestExpense
606944 usd
CY2022Q2 us-gaap Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
-260273 usd
CY2021Q2 us-gaap Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
1738002 usd
us-gaap Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
-1205077 usd
us-gaap Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
3151751 usd
CY2022Q2 us-gaap Debt Securities Available For Sale Realized Gain Loss
DebtSecuritiesAvailableForSaleRealizedGainLoss
22816 usd
us-gaap Debt Securities Available For Sale Realized Gain Loss
DebtSecuritiesAvailableForSaleRealizedGainLoss
22816 usd
CY2022Q2 us-gaap Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
27598 usd
us-gaap Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
27598 usd
EXDID Employer Retention Credit
EmployerRetentionCredit
253791 usd
CY2022Q2 us-gaap Rental Income Nonoperating
RentalIncomeNonoperating
58045 usd
CY2021Q2 us-gaap Rental Income Nonoperating
RentalIncomeNonoperating
67317 usd
us-gaap Rental Income Nonoperating
RentalIncomeNonoperating
116091 usd
us-gaap Rental Income Nonoperating
RentalIncomeNonoperating
162918 usd
CY2021Q2 us-gaap Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
-297351 usd
us-gaap Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
-297351 usd
CY2021Q2 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
243041 usd
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
518580 usd
CY2022Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-721799 usd
CY2021Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
1466628 usd
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-1856061 usd
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
2928954 usd
CY2022Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-1961801 usd
CY2021Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
27214 usd
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-4744047 usd
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
397864 usd
CY2022Q2 us-gaap Net Income Loss
NetIncomeLoss
-1961801 usd
CY2021Q2 us-gaap Net Income Loss
NetIncomeLoss
27214 usd
us-gaap Net Income Loss
NetIncomeLoss
-4744047 usd
us-gaap Net Income Loss
NetIncomeLoss
397864 usd
CY2022Q2 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.13
CY2021Q2 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.00
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.32
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.02
CY2022Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
14862077 shares
CY2021Q2 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
16915706 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
14862077 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
16915706 shares
CY2022Q1 us-gaap Stockholders Equity
StockholdersEquity
4180794 usd
CY2022Q2 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
35000 usd
CY2022Q2 us-gaap Net Income Loss
NetIncomeLoss
-1961801 usd
CY2022Q2 us-gaap Stockholders Equity
StockholdersEquity
2253994 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
7102402 usd
us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
55000 usd
us-gaap Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
-159362 usd
us-gaap Net Income Loss
NetIncomeLoss
-4744047 usd
CY2022Q2 us-gaap Stockholders Equity
StockholdersEquity
2253994 usd
CY2021Q1 us-gaap Stockholders Equity
StockholdersEquity
7078949 usd
CY2021Q2 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
4378992 usd
CY2021Q2 us-gaap Net Income Loss
NetIncomeLoss
27214 usd
CY2021Q2 us-gaap Stockholders Equity
StockholdersEquity
11485155 usd
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
6708299 usd
us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
4378992 usd
us-gaap Net Income Loss
NetIncomeLoss
397864 usd
us-gaap Net Income Loss
NetIncomeLoss
397864 usd
CY2021Q2 us-gaap Stockholders Equity
StockholdersEquity
11485155 usd
us-gaap Net Income Loss
NetIncomeLoss
-4744047 usd
us-gaap Net Income Loss
NetIncomeLoss
397864 usd
us-gaap Depreciation
Depreciation
818586 usd
us-gaap Depreciation
Depreciation
887838 usd
us-gaap Debt Securities Available For Sale Realized Gain Loss
DebtSecuritiesAvailableForSaleRealizedGainLoss
22816 usd
us-gaap Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
-1205077 usd
us-gaap Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
3151751 usd
us-gaap Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
-297351 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
30700 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
30701 usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
568219 usd
EXDID Gain On Forgiveness Of Debt
GainOnForgivenessOfDebt
518580 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-24945 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
142319 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
216202 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
556972 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
41823 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
74593 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
982474 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
661376 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
229387 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
229386 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1165500 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1939699 usd
us-gaap Proceeds From Previous Acquisition
ProceedsFromPreviousAcquisition
9157 usd
us-gaap Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
46832 usd
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
446026 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
17604 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
186197 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
29228 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
268986 usd
EXDID Proceeds From Payroll Protection Sba Loans
ProceedsFromPayrollProtectionSBALoans
243041 usd
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
540848 usd
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
135000 usd
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
1693875 usd
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
1609000 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
1153027 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
1717041 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
16755 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
46328 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
19774 usd
CY2020Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
84379 usd
CY2022Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
36529 usd
CY2021Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
130707 usd
EXDID Noncash Receivable Related Party
NoncashReceivableRelatedParty
-500000 usd
EXDID Noncash Related Party Loan Repayment With Inventory
NoncashRelatedPartyLoanRepaymentWithInventory
4693367 usd
EXDID Noncash Fixed Asset Disposal As Part Of Reverse Acquisition
NoncashFixedAssetDisposalAsPartOfReverseAcquisition
3058457 usd
EXDID Conversion Of Preferred Shares To Note Payable
ConversionOfPreferredSharesToNotePayable
385000 usd
EXDID Issuance Of Common Stock For Services Non Cash
IssuanceOfCommonStockForServicesNonCash
55000 usd
us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
168578 usd
EXDID Liabilities From Acquisition Non Cash
LiabilitiesFromAcquisitionNonCash
1096782 usd
us-gaap Notes Reduction
NotesReduction
12718441 usd
EXDID Preferred Stock Series B One Non Cash
PreferredStockSeriesBOneNonCash
150 usd
EXDID Preferred Stock Series B Two Non Cash
PreferredStockSeriesBTwoNonCash
600 usd
us-gaap Stock Issued1
StockIssued1
4369085 usd
EXDID Marketable Securities Unrealized Loss
MarketableSecuritiesUnrealizedLoss
1182260 usd
CY2022Q2 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-21500000 usd
CY2022Q2 EXDID Cash And Liquid Stock
CashAndLiquidStock
2599000 usd
CY2021Q4 EXDID Convertible Notes Payable And Warrant Financing
ConvertibleNotesPayableAndWarrantFinancing
1100000 usd
CY2021Q4 us-gaap Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
1000000 usd
us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_846_eus-gaap--UseOfEstimates_zbwsH8dSGjKj" 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_867_zRW7C3y98XZc">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">The Unaudited Condensed Consolidated Financial Statements have been prepared in conformity with US GAAP and required management of the Company to make estimates and assumptions in preparation of these statements. Actual results may differ significantly from those estimates. Significant estimates made by management include but are not limited to the useful life of property and equipment, incremental borrowing rate used in the calculation of right of use asset and lease liability, reserves for inventory, allowance for doubtful accounts, revenue allocations, valuation allowance on deferred tax assets, assumptions used in assessing impairment of long-term assets, assumptions used in the calculation of net realizable value of inventory and fair value of non-cash equity transactions.</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>
CY2022Q2 us-gaap Marketable Securities Current
MarketableSecuritiesCurrent
2562390 usd
CY2022Q2 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
455622 usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
10000 usd
CY2022Q2 us-gaap Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
5850 usd
CY2021Q4 us-gaap Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
1-for-28 reverse stock split
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
5133541 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
1862078 shares
CY2022Q2 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
3.51
CY2022Q2 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
2562390 usd
CY2021Q4 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
3719483 usd
CY2022Q2 us-gaap Shares Issued Price Per Share
SharesIssuedPricePerShare
3.29
EXDID Sale Securities Debt Securities
SaleSecuritiesDebtSecurities
46833 usd
us-gaap Debt Securities Available For Sale Realized Gain Loss
DebtSecuritiesAvailableForSaleRealizedGainLoss
22816 usd
CY2021Q4 us-gaap Marketable Securities Current
MarketableSecuritiesCurrent
3791483 usd
EXDID Sale Securities Debt Securities
SaleSecuritiesDebtSecurities
46833 usd
CY2021Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
8839982 usd
CY2022Q2 us-gaap Depreciation
Depreciation
409895 usd
us-gaap Depreciation
Depreciation
818586 usd
CY2021Q2 us-gaap Depreciation
Depreciation
460316 usd
us-gaap Depreciation
Depreciation
887838 usd
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P2Y8M12D
us-gaap Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
P5Y
CY2022Q2 us-gaap Goodwill
Goodwill
2188810 usd
CY2021Q4 us-gaap Goodwill
Goodwill
2188810 usd
CY2022Q2 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
307001 usd
CY2021Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
307001 usd
CY2022Q2 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
276300 usd
CY2021Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
245600 usd
CY2022Q2 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
30701 usd
CY2021Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
61401 usd
us-gaap Lessee Operating Lease Description
LesseeOperatingLeaseDescription
In determining the leases classification, the Company assesses among other criteria: (i) 75% or more of the remaining economic life of the underlying asset is a major part of the remaining economic life of that underlying asset; and (ii) 90% or more of the fair value of the underlying asset comprises substantially all of the fair value of the underlying asset
CY2022Q2 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P8Y6M
CY2022Q2 EXDID Customer Advances Payments
CustomerAdvancesPayments
196284 usd
CY2021Q4 EXDID Customer Advances Payments
CustomerAdvancesPayments
24585 usd
CY2022Q2 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
196491 shares
CY2021Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
24585 usd
CY2020Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
121300 usd
EXDID Payments Received For Unearned Revenue
PaymentsReceivedForUnearnedRevenue
181439 usd
CY2021 EXDID Payments Received For Unearned Revenue
PaymentsReceivedForUnearnedRevenue
41465 usd
EXDID Revenue Earned Amount
RevenueEarnedAmount
9740 usd
CY2021 EXDID Revenue Earned Amount
RevenueEarnedAmount
138180 usd
CY2022Q2 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
196284 usd
CY2021Q4 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
24585 usd
CY2021Q4 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P9Y
CY2022Q2 us-gaap Operating Lease Cost
OperatingLeaseCost
114693 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
114693 usd
CY2021Q2 us-gaap Operating Lease Cost
OperatingLeaseCost
229386 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
229386 usd
CY2022Q2 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
225555 usd
CY2022Q2 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
12879353 usd
CY2021Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
12702295 usd
CY2022Q2 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
4671775 usd
CY2021Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
3862313 usd
CY2022Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
8207578 usd
CY2022Q2 us-gaap Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
1002084 usd
CY2021Q4 us-gaap Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
970393 usd
CY2022Q2 us-gaap Inventory Work In Process
InventoryWorkInProcess
1649703 usd
CY2021Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
1466763 usd
CY2022Q2 us-gaap Inventory Finished Goods
InventoryFinishedGoods
1813143 usd
CY2021Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
1805779 usd
CY2022Q2 EXDID Packaging Supplies
PackagingSupplies
15549 usd
CY2021Q4 EXDID Packaging Supplies
PackagingSupplies
15549 usd
CY2021Q4 EXDID Trading Goods
TradingGoods
5793 usd
CY2022Q2 us-gaap Inventory Net
InventoryNet
4480479 usd
CY2021Q4 us-gaap Inventory Net
InventoryNet
4264277 usd
us-gaap Lease Expiration Date1
LeaseExpirationDate1
2030-12-31
us-gaap Lease Expiration Date1
LeaseExpirationDate1
2030-12-31
CY2022Q2 us-gaap Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
P3Y
CY2022Q2 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
460178 usd
CY2022Q2 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
464780 usd
CY2022Q2 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
469427 usd
CY2022Q2 EXDID Lessee Operating Lease Liability Payments Due After Year Four
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFour
1925123 usd
CY2022Q2 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
4000685 usd
CY2022Q2 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
479529 usd
CY2022Q2 us-gaap Operating Lease Liability
OperatingLeaseLiability
3521156 usd
CY2022Q2 us-gaap Long Term Debt Percentage Bearing Variable Interest Rate
LongTermDebtPercentageBearingVariableInterestRate
0.80 pure
CY2022Q2 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
7594893 usd
CY2021Q4 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
6441866 usd
CY2022Q2 us-gaap Due To Other Related Parties Noncurrent
DueToOtherRelatedPartiesNoncurrent
3479543 usd
CY2021Q4 us-gaap Due To Other Related Parties Noncurrent
DueToOtherRelatedPartiesNoncurrent
3263028 usd
CY2022Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
650000000 shares
CY2022Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
196491 shares
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
3.51
CY2021 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
P3Y2M12D
CY2022Q2 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
196491 shares
CY2022Q2 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
3.51
us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P2Y8M12D
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber
56377 shares
CY2021Q4 EXDID Share Based Compensation Arrangement By Share Based Payment Award Non Option Outstanding Weighted Average Number Of Share
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionOutstandingWeightedAverageNumberOfShare
13.64
EXDID Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Outstanding Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsOutstandingWeightedAverageRemainingContractualTerm
P2Y3D
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Granted
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted
275000 shares
CY2022Q2 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber
331377 shares
CY2022Q2 EXDID Share Based Compensation Arrangement By Share Based Payment Award Non Option Outstanding Weighted Average Number Of Share
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionOutstandingWeightedAverageNumberOfShare
3.48
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Outstanding Weighted Average Remaining Contractual Terms
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsOutstandingWeightedAverageRemainingContractualTerms
P4Y1M28D
CY2022Q2 EXDID Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableNumber
331377 shares
CY2022Q2 EXDID Share Based Compensation Arrangement By Share Based Payment Award Non Option Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionOutstandingWeightedAverageExercisePrice
3.48
EXDID Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Exercisable Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsExercisableWeightedAverageRemainingContractualTerm
P4Y1M28D
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
107993 shares
CY2022Q2 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
107993 shares
CY2021Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2022Q2 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
50000000 shares
CY2021Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2022Q2 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001

Files In Submission

Name View Source Status
0001493152-22-022560-index-headers.html Edgar Link pending
0001493152-22-022560-index.html Edgar Link pending
0001493152-22-022560.txt Edgar Link pending
0001493152-22-022560-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex32-1.htm Edgar Link pending
exdid-20220630.xsd Edgar Link pending
exdid-20220630_def.xml Edgar Link unprocessable
exdid-20220630_lab.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
MetaLinks.json 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
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.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
FilingSummary.xml Edgar Link unprocessable
form10-q_htm.xml Edgar Link completed
exdid-20220630_cal.xml Edgar Link unprocessable
exdid-20220630_pre.xml Edgar Link unprocessable