2022 Q3 Form 10-Q Financial Statement
#000149315222022560 Filed on August 15, 2022
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 |