2024 Q3 Form 10-Q Financial Statement
#000168316824005846 Filed on August 16, 2024
Income Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
Revenue | $8.435M | $9.303M |
YoY Change | 41.59% | 67.3% |
Cost Of Revenue | $5.569M | $6.947M |
YoY Change | 40.37% | 92.53% |
Gross Profit | $2.866M | $2.356M |
YoY Change | 44.01% | 20.66% |
Gross Profit Margin | 33.98% | 25.33% |
Selling, General & Admin | $4.255M | $3.881M |
YoY Change | 41.29% | 26.18% |
% of Gross Profit | 148.47% | 164.7% |
Research & Development | $126.4K | $436.2K |
YoY Change | -46.91% | 18.36% |
% of Gross Profit | 4.41% | 18.51% |
Depreciation & Amortization | $64.63K | $50.87K |
YoY Change | 73.68% | 45.86% |
% of Gross Profit | 2.25% | 2.16% |
Operating Expenses | $4.382M | $4.317M |
YoY Change | 34.83% | 25.35% |
Operating Profit | -$1.106M | -$1.268M |
YoY Change | 41.94% | 28.16% |
Interest Expense | $123.8K | $430.3K |
YoY Change | 221.26% | 1459.21% |
% of Operating Profit | ||
Other Income/Expense, Net | $123.8K | $430.3K |
YoY Change | -26.74% | 145.61% |
Pretax Income | -$982.6K | -$838.0K |
YoY Change | 60.94% | 2.89% |
Income Tax | $215.2K | -$343.7K |
% Of Pretax Income | ||
Net Earnings | -$1.198M | -$494.3K |
YoY Change | 83.86% | -45.21% |
Net Earnings / Revenue | -14.2% | -5.31% |
Basic Earnings Per Share | -$0.94 | -$9.94 |
Diluted Earnings Per Share | -$0.95 | -$9.94 |
COMMON SHARES | ||
Basic Shares Outstanding | 1.124M shares | 18.95M shares |
Diluted Shares Outstanding | 1.268M shares | 49.73K shares |
Balance Sheet
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $12.21M | $11.51M |
YoY Change | -35.24% | -41.67% |
Cash & Equivalents | $12.21M | $11.51M |
Short-Term Investments | ||
Other Short-Term Assets | $735.8K | $1.776M |
YoY Change | 1739.5% | 1559.95% |
Inventory | $9.821M | $8.491M |
Prepaid Expenses | $735.8K | $1.776M |
Receivables | $3.219M | $3.974M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $25.98M | $25.75M |
YoY Change | 2.15% | -1.34% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $590.8K | $541.4K |
YoY Change | 76.4% | 47.65% |
Goodwill | ||
YoY Change | ||
Intangibles | $2.943M | $2.447M |
YoY Change | 141.96% | 98.38% |
Long-Term Investments | ||
YoY Change | ||
Other Assets | ||
YoY Change | ||
Total Long-Term Assets | $4.075M | $3.552M |
YoY Change | 83.94% | 53.7% |
TOTAL ASSETS | ||
Total Short-Term Assets | $25.98M | $25.75M |
Total Long-Term Assets | $4.075M | $3.552M |
Total Assets | $30.06M | $29.30M |
YoY Change | 8.7% | 3.14% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $4.157M | $4.930M |
YoY Change | 87.19% | 180.15% |
Accrued Expenses | $116.3K | $114.5K |
YoY Change | -3.13% | -6.3% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $4.528M | $5.299M |
YoY Change | -11.0% | 13.71% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $440.3K | $462.9K |
YoY Change | -21.38% | -22.44% |
Total Long-Term Liabilities | $489.0K | $511.6K |
YoY Change | -18.32% | -20.04% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $4.528M | $5.299M |
Total Long-Term Liabilities | $489.0K | $511.6K |
Total Liabilities | $5.018M | $5.811M |
YoY Change | -11.77% | 9.64% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$66.88M | -$65.68M |
YoY Change | 6.74% | 5.93% |
Common Stock | $2.000K | $1.171K |
YoY Change | -92.21% | -95.45% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $25.04M | $23.49M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $30.06M | $29.30M |
YoY Change | 8.7% | 3.14% |
Cashflow Statement
Concept | 2024 Q3 | 2024 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$1.198M | -$494.3K |
YoY Change | 83.86% | -45.21% |
Depreciation, Depletion And Amortization | $64.63K | $50.87K |
YoY Change | 73.68% | 45.86% |
Cash From Operating Activities | -$1.361M | -$4.578M |
YoY Change | 195.86% | 21.17% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $609.5K | $572.2K |
YoY Change | 5995.2% | 94.48% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $31.15K | $29.98K |
YoY Change | 3.83% | -13.75% |
Cash From Investing Activities | -$578.4K | -$542.2K |
YoY Change | -2991.85% | 108.97% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 1.866M | -28.53K |
YoY Change | -3209.92% | -100.7% |
NET CHANGE | ||
Cash From Operating Activities | -1.361M | -4.578M |
Cash From Investing Activities | -578.4K | -542.2K |
Cash From Financing Activities | 1.866M | -28.53K |
Net Change In Cash | -73.38K | -5.149M |
YoY Change | -85.32% | -25276.09% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$1.361M | -$4.578M |
Capital Expenditures | $609.5K | $572.2K |
Free Cash Flow | -$1.970M | -$5.150M |
YoY Change | 319.25% | 26.46% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
1124341 | shares |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
11507745 | usd |
CY2024Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
3973550 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
8490745 | usd |
CY2024Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1776480 | usd |
CY2024Q2 | us-gaap |
Assets Current
AssetsCurrent
|
25748520 | usd |
CY2024Q2 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
usd | |
CY2024Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
541410 | usd |
CY2024Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
2447128 | usd |
CY2024Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
563920 | usd |
CY2024Q2 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
3552458 | usd |
CY2024Q2 | us-gaap |
Assets
Assets
|
29300978 | usd |
CY2024Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
4930055 | usd |
CY2024Q2 | SBFM |
Earnout Payable
EarnoutPayable
|
0 | usd |
CY2024Q2 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
254971 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
114452 | usd |
CY2024Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5299478 | usd |
CY2024Q2 | us-gaap |
Deferred Tax And Other Liabilities Noncurrent
DeferredTaxAndOtherLiabilitiesNoncurrent
|
48729 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
462906 | usd |
CY2024Q2 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
511635 | usd |
CY2024Q2 | us-gaap |
Liabilities
Liabilities
|
5811114 | usd |
CY2024Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
13000 | usd |
CY2024Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2024Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1170510 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1170510 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
14012 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
14012 | shares |
CY2024Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
1171 | usd |
CY2024Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
89842503 | usd |
CY2024Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-683050 | usd |
CY2024Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-65683759 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23489865 | usd |
CY2024Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
29300978 | usd |
CY2024Q2 | us-gaap |
Revenues
Revenues
|
9303067 | usd |
CY2024Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
6946810 | usd |
CY2024Q2 | us-gaap |
Gross Profit
GrossProfit
|
2356257 | usd |
CY2024Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
88394 | usd |
CY2024Q2 | SBFM |
Consulting Expense
ConsultingExpense
|
54048 | usd |
CY2023Q2 | SBFM |
Consulting Expense
ConsultingExpense
|
392454 | usd |
SBFM |
Consulting Expense
ConsultingExpense
|
101449 | usd | |
SBFM |
Consulting Expense
ConsultingExpense
|
524069 | usd | |
CY2024Q2 | us-gaap |
Noninterest Expense Directors Fees
NoninterestExpenseDirectorsFees
|
100000 | usd |
CY2024Q2 | us-gaap |
Legal Fees
LegalFees
|
223436 | usd |
CY2024Q2 | us-gaap |
Marketing Expense
MarketingExpense
|
256325 | usd |
CY2024Q2 | SBFM |
Office Expense
OfficeExpense
|
713245 | usd |
CY2023Q2 | SBFM |
Office Expense
OfficeExpense
|
419650 | usd |
SBFM |
Office Expense
OfficeExpense
|
1673636 | usd | |
SBFM |
Office Expense
OfficeExpense
|
938768 | usd | |
CY2024Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
436235 | usd |
CY2024Q2 | us-gaap |
Salaries And Wages
SalariesAndWages
|
1556176 | usd |
CY2024Q2 | SBFM |
Taxes
Taxes
|
145805 | usd |
CY2023Q2 | SBFM |
Taxes
Taxes
|
96649 | usd |
SBFM |
Taxes
Taxes
|
221706 | usd | |
SBFM |
Taxes
Taxes
|
160367 | usd | |
CY2024Q2 | us-gaap |
Depreciation
Depreciation
|
50870 | usd |
CY2024Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3624533 | usd |
CY2024Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1268276 | usd |
CY2024Q2 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
286535 | usd |
CY2024Q2 | us-gaap |
Interest Income Debt Securities Operating
InterestIncomeDebtSecuritiesOperating
|
143995 | usd |
CY2024Q2 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
245 | usd |
CY2024Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
430285 | usd |
CY2024Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-837991 | usd |
CY2024Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-343691 | usd |
CY2024Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-494300 | usd |
CY2024Q2 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
-835450 | usd |
CY2024Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1329750 | usd |
CY2024Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-9.94 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-218.62 | ||
CY2023Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12675 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
40896 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
11914 | shares | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1778101 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2604538 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
93494 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
69594 | usd | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
12000 | usd | |
us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
0 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
1867693 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
55160 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
2949128 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
885243 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
272810 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-182852 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
2794798 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-1103502 | usd | |
SBFM |
Increase Decrease In Earnout Payable
IncreaseDecreaseInEarnoutPayable
|
2547831 | usd | |
SBFM |
Increase Decrease In Earnout Payable
IncreaseDecreaseInEarnoutPayable
|
1084169 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-1247671 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-147980 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-7762942 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-5628146 | usd | |
SBFM |
Reduction In Right Of Use Asset
ReductionInRightOfUseAsset
|
61074 | usd | |
SBFM |
Reduction In Right Of Use Asset
ReductionInRightOfUseAsset
|
66846 | usd | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
234569 | usd | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
17645 | usd | |
SBFM |
Payments For Proceeds From Acquire Property Plant And Equipment
PaymentsForProceedsFromAcquirePropertyPlantAndEquipment
|
1037450 | usd | |
SBFM |
Payments For Proceeds From Acquire Property Plant And Equipment
PaymentsForProceedsFromAcquirePropertyPlantAndEquipment
|
454980 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1210944 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-405779 | usd | |
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
8522411 | usd | |
us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
4089208 | usd | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
45000 | usd | |
us-gaap |
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
|
1156 | usd | |
SBFM |
Purchase Of Treasury Stock
PurchaseOfTreasuryStock
|
3139651 | usd | |
SBFM |
Purchase Of Treasury Stock
PurchaseOfTreasuryStock
|
506822 | usd | |
SBFM |
Payment For Lease Liability
PaymentForLeaseLiability
|
58194 | usd | |
SBFM |
Payment For Lease Liability
PaymentForLeaseLiability
|
63870 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
5369566 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3519672 | usd | |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
16292347 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
21826437 | usd |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-3604320 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-2514253 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
0 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
9 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
-1180282 | usd | |
us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
417298 | usd | |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
11507745 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
19729491 | usd |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
956012 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | usd | |
SBFM |
Stock Issued For Services
StockIssuedForServices
|
12000 | usd | |
SBFM |
Stock Issued For Services
StockIssuedForServices
|
0 | usd | |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
24819615 | usd |
CY2024Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1329750 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23489865 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
4089218 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
1156 | usd |
CY2023Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-410059 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23109793 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
21207361 | usd |
SBFM |
Preferred Stock Issued To Related Party
PreferredStockIssuedToRelatedParty
|
12000 | usd | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
8522411 | usd | |
SBFM |
Repurchase Warrants
RepurchaseWarrants
|
-3139651 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-3157256 | usd | |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23489865 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
21627570 | usd |
SBFM |
Repurchase Stock
RepurchaseStock
|
-506822 | usd | |
us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
4089218 | usd | |
us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
1156 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2101329 | usd | |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
23109793 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
|
1-for-100 | |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1444259 | usd |
CY2022Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
776856 | usd |
us-gaap |
Finite Lived Intangible Assets Period Increase Decrease
FiniteLivedIntangibleAssetsPeriodIncreaseDecrease
|
1077380 | usd | |
CY2023 | us-gaap |
Finite Lived Intangible Assets Period Increase Decrease
FiniteLivedIntangibleAssetsPeriodIncreaseDecrease
|
710372 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
2521639 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1487228 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
74511 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
42969 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2447128 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1444259 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
73257 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
73257 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
73257 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
39300 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
1889 | usd |
CY2024Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
3000000000 | shares |
CY2024Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q1 | srt |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
2000000 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
35714 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1170510 | shares |
CY2024Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1170510 | shares |
us-gaap |
Dividends
Dividends
|
0 | usd | |
CY2024Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-494300 | usd |
CY2023Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-902108 | usd |
CY2024Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
49726 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
12675 | shares |
CY2024Q2 | us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
0 | usd |
CY2023Q2 | us-gaap |
Dilutive Securities Effect On Basic Earnings Per Share Other
DilutiveSecuritiesEffectOnBasicEarningsPerShareOther
|
0 | usd |
CY2024Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
49726 | shares |
CY2023Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
12675 | shares |
CY2024Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-9.94 | |
CY2023Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-71.17 | |
CY2024Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
563920 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
114452 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
462906 | usd |
SBFM |
Lessee Operating Leases Remaining Lease Term
LesseeOperatingLeasesRemainingLeaseTerm
|
5 years 6 months | ||
CY2024Q2 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.06 | pure |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
56479 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
114859 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
108790 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
102470 | usd |
CY2024Q2 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
96517 | usd |
CY2024Q2 | SBFM |
Lessee Operating Lease Liability Payments Due After Year Four
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFour
|
98243 | usd |
CY2024Q2 | us-gaap |
Officers Compensation
OfficersCompensation
|
1120356 | usd |
CY2023Q2 | us-gaap |
Officers Compensation
OfficersCompensation
|
225000 | usd |
us-gaap |
Officers Compensation
OfficersCompensation
|
1382842 | usd | |
us-gaap |
Officers Compensation
OfficersCompensation
|
1045000 | usd | |
CY2023Q2 | us-gaap |
Noninterest Expense Directors Fees
NoninterestExpenseDirectorsFees
|
100000 | usd |
us-gaap |
Noninterest Expense Directors Fees
NoninterestExpenseDirectorsFees
|
200000 | usd | |
CY2024Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-343691 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-321338 | usd | |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
87677 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
133947 | usd | |
CY2024Q2 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2024Q2 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q2 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2024Q2 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false |