2024 Q4 Form 10-Q Financial Statement
#000168316824008113 Filed on November 14, 2024
Income Statement
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
Revenue | $4.527M | $4.197M | $4.321M |
YoY Change | -6.16% | -2.87% | -15.02% |
Cost Of Revenue | $3.457M | $3.080M | $2.858M |
YoY Change | 2.48% | 7.77% | -14.97% |
Gross Profit | $1.070M | $1.117M | $1.464M |
YoY Change | -26.26% | -23.66% | -15.14% |
Gross Profit Margin | 23.64% | 26.62% | 33.87% |
Selling, General & Admin | $1.662M | $1.964M | $1.656M |
YoY Change | -14.03% | 18.57% | 10.72% |
% of Gross Profit | 155.36% | 175.74% | 113.15% |
Research & Development | $317.7K | $400.7K | $212.8K |
YoY Change | 43.3% | 88.32% | -13.33% |
% of Gross Profit | 29.7% | 35.86% | 14.54% |
Depreciation & Amortization | $48.29K | $51.56K | |
YoY Change | -6.35% | -1.62% | |
% of Gross Profit | 4.32% | 3.52% | |
Operating Expenses | $1.980M | $2.364M | $1.869M |
YoY Change | -8.13% | 26.51% | 7.33% |
Operating Profit | -$910.0K | -$1.247M | -$405.3K |
YoY Change | 29.23% | 207.66% | 2343.14% |
Interest Expense | -$64.31K | $59.12K | |
YoY Change | -208.78% | 3.86% | |
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$1.311M | -$464.4K | |
YoY Change | 182.34% | 563.46% | |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$969.7K | -$1.311M | -$464.4K |
YoY Change | 27.79% | 182.34% | 531.76% |
Net Earnings / Revenue | -21.42% | -31.24% | -10.75% |
Basic Earnings Per Share | -$0.15 | -$0.21 | -$0.08 |
Diluted Earnings Per Share | -$0.15 | -$0.21 | -$0.08 |
COMMON SHARES | |||
Basic Shares Outstanding | 6.350M shares | 6.350M shares | 6.067M shares |
Diluted Shares Outstanding | 6.350M shares | 6.217M shares | 6.067M shares |
Balance Sheet
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $635.6K | $1.370M | |
YoY Change | -53.62% | 104.55% | |
Cash & Equivalents | $212.4K | $635.6K | $1.370M |
Short-Term Investments | |||
Other Short-Term Assets | $288.5K | $361.8K | |
YoY Change | -20.27% | 90.42% | |
Inventory | $3.848M | $3.461M | $2.971M |
Prepaid Expenses | $275.0K | $288.5K | $361.8K |
Receivables | $3.506M | $3.124M | $4.533M |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $7.842M | $7.508M | $9.237M |
YoY Change | 0.12% | -18.71% | 31.36% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $450.3K | $469.6K | $412.7K |
YoY Change | -6.49% | 13.79% | -30.17% |
Goodwill | $8.824M | $8.824M | $8.824M |
YoY Change | 0.0% | 0.0% | 0.0% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $9.669M | $9.730M | $9.832M |
YoY Change | -1.98% | -1.03% | -3.01% |
TOTAL ASSETS | |||
Total Short-Term Assets | $7.842M | $7.508M | $9.237M |
Total Long-Term Assets | $9.669M | $9.730M | $9.832M |
Total Assets | $17.51M | $17.24M | $19.07M |
YoY Change | -1.06% | -9.6% | 11.07% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $2.738M | $2.143M | $1.734M |
YoY Change | 63.4% | 23.63% | -24.82% |
Accrued Expenses | $1.261M | $1.411M | |
YoY Change | -10.59% | 10.22% | |
Deferred Revenue | $1.418M | $1.107M | $1.425M |
YoY Change | 22.42% | -22.35% | 37.96% |
Short-Term Debt | $500.0K | $0.00 | |
YoY Change | |||
Long-Term Debt Due | $427.8K | $285.9K | $513.3K |
YoY Change | -16.66% | -44.3% | 38.18% |
Total Short-Term Liabilities | $6.413M | $5.336M | $5.127M |
YoY Change | 48.7% | 4.09% | -1.34% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.612M | $1.747M | $2.048M |
YoY Change | -16.02% | -14.69% | 9.77% |
Other Long-Term Liabilities | $0.00 | $146.0K | |
YoY Change | -100.0% | -85.82% | |
Total Long-Term Liabilities | $1.612M | $1.747M | $2.048M |
YoY Change | -16.02% | -14.69% | 9.77% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $6.413M | $5.336M | $5.127M |
Total Long-Term Liabilities | $1.612M | $1.747M | $2.048M |
Total Liabilities | $8.035M | $7.101M | $7.174M |
YoY Change | 28.92% | -1.02% | 1.6% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$53.47M | -$52.50M | -$48.70M |
YoY Change | 8.11% | 7.8% | 1.11% |
Common Stock | $63.56K | $63.50K | $60.67K |
YoY Change | 4.75% | 4.68% | -64.14% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $9.476M | $10.14M | $11.69M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $17.51M | $17.24M | $19.07M |
YoY Change | -1.06% | -9.6% | 11.07% |
Cashflow Statement
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$969.7K | -$1.311M | -$464.4K |
YoY Change | 27.79% | 182.34% | 531.76% |
Depreciation, Depletion And Amortization | $48.29K | $51.56K | |
YoY Change | -6.35% | -1.62% | |
Cash From Operating Activities | -$318.6K | -$1.373M | |
YoY Change | -76.79% | -787.41% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | $24.35K | $30.77K | |
YoY Change | -20.87% | 92.08% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$28.10K | -$43.52K | |
YoY Change | -35.43% | 49.16% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | $128.3K | $128.3K | |
YoY Change | 0.0% | 38.19% | |
Cash From Financing Activities | $577.0K | -$138.9K | |
YoY Change | -515.49% | 35.08% | |
NET CHANGE | |||
Cash From Operating Activities | -$318.6K | -$1.373M | |
Cash From Investing Activities | -$28.10K | -$43.52K | |
Cash From Financing Activities | $577.0K | -$138.9K | |
Net Change In Cash | $230.3K | -$1.555M | |
YoY Change | -114.81% | -2395.67% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$318.6K | -$1.373M | |
Capital Expenditures | $24.35K | $30.77K | |
Free Cash Flow | -$343.0K | -$1.404M | |
YoY Change | -75.57% | -864.1% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
3079723 | usd |
CY2023Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2857644 | usd |
CY2024Q3 | dei |
Security12g Title
Security12gTitle
|
Common Stock, $0.01 par value | |
CY2024Q3 | us-gaap |
Gross Profit
GrossProfit
|
1117330 | usd |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
1463611 | usd |
CY2024Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
400659 | usd |
CY2023Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
212758 | usd |
CY2024Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1963612 | usd |
CY2023Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1656146 | usd |
CY2024Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2364271 | usd |
CY2023Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1868904 | usd |
CY2024Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1246941 | usd |
CY2023Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-405293 | usd |
CY2024Q3 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
64306 | usd |
CY2023Q3 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
59122 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1311247 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-464415 | usd |
CY2024Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.21 | |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.21 | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.08 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.08 | |
CY2024Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
6216630 | shares |
CY2024Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6216630 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
6066518 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6066518 | shares |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10067788 | usd |
CY2024Q3 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1204542 | usd |
CY2024Q3 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
27000 | usd |
CY2024Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
149364 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1311247 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
10137447 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
12046592 | usd |
CY2023Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
108746 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-464415 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11690923 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1311247 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-464415 | usd |
CY2024Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
48290 | usd |
CY2023Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
51564 | usd |
CY2024Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
149364 | usd |
CY2023Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
108746 | usd |
CY2024Q3 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
4376 | usd |
CY2023Q3 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
4376 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-421896 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
625719 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
592521 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
194995 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-10889 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
112120 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
746038 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-698603 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-65804 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
250293 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
|
270097 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Deferred Compensation
IncreaseDecreaseInDeferredCompensation
|
307884 | usd |
CY2024Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-318622 | usd |
CY2023Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1372989 | usd |
CY2024Q3 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
24349 | usd |
CY2023Q3 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
30770 | usd |
CY2024Q3 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
3750 | usd |
CY2023Q3 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
12747 | usd |
CY2024Q3 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-28099 | usd |
CY2023Q3 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-43517 | usd |
CY2024Q3 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
11212 | usd |
CY2023Q3 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
10562 | usd |
CY2024Q3 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
128315 | usd |
CY2023Q3 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
128315 | usd |
CY2024Q3 | us-gaap |
Payments Of Debt Restructuring Costs
PaymentsOfDebtRestructuringCosts
|
15000 | usd |
CY2023Q3 | us-gaap |
Payments Of Debt Restructuring Costs
PaymentsOfDebtRestructuringCosts
|
-0 | usd |
CY2024Q3 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
500000 | usd |
CY2023Q3 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
-0 | usd |
CY2024Q3 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
1204542 | usd |
CY2023Q3 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | usd |
CY2024Q3 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
27000 | usd |
CY2023Q3 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | usd |
CY2024Q3 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
577015 | usd |
CY2023Q3 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-138876 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
230294 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-1555383 | usd |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
405278 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2925852 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
635572 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1370469 | usd |
CY2024Q3 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_849_eus-gaap--UseOfEstimates_zSGGgC9m1vl5" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="text-decoration: underline"><span id="xdx_86B_z3uM2XRLvSX">Use of Estimates</span></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The preparation of these consolidated financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> | |
CY2024Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1329236 | shares |
CY2023Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1123140 | shares |
CY2024Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-1311247 | usd |
CY2024Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-1311247 | usd |
CY2023Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-464415 | usd |
CY2023Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
-464415 | usd |
CY2024Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
6216630 | shares |
CY2024Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6216630 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
6066518 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6066518 | shares |
CY2024Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.21 | |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.21 | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.08 | |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.08 | |
CY2024Q3 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | usd |
CY2023Q3 | us-gaap |
Goodwill And Intangible Asset Impairment
GoodwillAndIntangibleAssetImpairment
|
0 | usd |
CY2024Q3 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
1965096 | usd |
CY2024Q2 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
1570135 | usd |
CY2024Q3 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
153223 | usd |
CY2024Q2 | us-gaap |
Inventory Work In Process Net Of Reserves
InventoryWorkInProcessNetOfReserves
|
157406 | usd |
CY2024Q3 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
1342302 | usd |
CY2024Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
1140559 | usd |
CY2024Q3 | us-gaap |
Inventory Net
InventoryNet
|
3460621 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
2868100 | usd |
CY2024Q3 | us-gaap |
Long Term Line Of Credit
LongTermLineOfCredit
|
1516667 | usd |
CY2024Q3 | us-gaap |
Loans Payable
LoansPayable
|
562500 | usd |
CY2024Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
285901 | usd |
CY2024Q3 | us-gaap |
Accumulated Amortization Deferred Finance Costs
AccumulatedAmortizationDeferredFinanceCosts
|
18736 | usd |
CY2024Q3 | us-gaap |
Debt Instrument Unamortized Discount Premium And Debt Issuance Costs Net
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet
|
46502 | usd |
CY2024Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
1746764 | usd |
CY2024Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Repayments Of Principal In Next Twelve Months
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths
|
148644 | usd |
CY2024Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Year Two
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearTwo
|
594578 | usd |
CY2024Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Year Three
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearThree
|
594578 | usd |
CY2024Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Year Four
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFour
|
594578 | usd |
CY2024Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Maturities Repayments Of Principal In Year Five
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFive
|
146789 | usd |
CY2024Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
2079167 | usd |
CY2024Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
146247 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
146247 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
|
1-for-3 reverse stock split | |
CY2024Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
149364 | usd |
CY2023Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
108746 | usd |
CY2024Q3 | us-gaap |
Revenues
Revenues
|
4197053 | usd |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
4321255 | usd |
CY2024Q2 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1172350 | usd |
CY2023Q2 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1174690 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
471617 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
433119 | usd |
CY2024Q3 | us-gaap |
Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
|
-537421 | usd |
CY2023Q3 | us-gaap |
Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
|
-182826 | usd |
CY2024Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1106546 | usd |
CY2023Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1424983 | usd |
CY2024Q3 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2024Q3 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q3 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2024Q3 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false |