2021 Q4 Form 10-Q Financial Statement
#000165495421012077 Filed on November 12, 2021
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2021 Q2 |
---|---|---|---|
Revenue | $7.033M | $5.824M | $6.277M |
YoY Change | 46.84% | 35.24% | 111.55% |
Cost Of Revenue | $782.8K | $517.6K | $536.4K |
YoY Change | 59.75% | 15.55% | 53.84% |
Gross Profit | $6.251M | $5.306M | $5.741M |
YoY Change | 45.36% | 37.53% | 119.24% |
Gross Profit Margin | 88.87% | 91.11% | 91.45% |
Selling, General & Admin | $9.161M | $6.920M | $6.562M |
YoY Change | 80.69% | 36.22% | 81.27% |
% of Gross Profit | 146.56% | 130.41% | 114.31% |
Research & Development | $300.8K | $35.67K | $104.0K |
YoY Change | 223.66% | 150.46% | |
% of Gross Profit | 4.81% | 0.67% | 1.81% |
Depreciation & Amortization | $201.0K | $204.6K | $101.4K |
YoY Change | 151.26% | 155.71% | 26.75% |
% of Gross Profit | 3.22% | 3.86% | 1.77% |
Operating Expenses | $9.663M | $7.160M | $6.767M |
YoY Change | 87.27% | 38.62% | 82.98% |
Operating Profit | -$3.412M | -$1.854M | -$1.026M |
YoY Change | 296.79% | 41.86% | -4.96% |
Interest Expense | -$144.2K | $0.00 | |
YoY Change | -100.0% | ||
% of Operating Profit | |||
Other Income/Expense, Net | $0.00 | -$193.8K | $0.00 |
YoY Change | -296.21% | -100.0% | |
Pretax Income | -$3.557M | -$2.048M | -$1.206M |
YoY Change | 1217.26% | 69.24% | 6.72% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$3.548M | -$2.048M | -$1.206M |
YoY Change | 1319.32% | 69.51% | 6.77% |
Net Earnings / Revenue | -50.45% | -35.16% | -19.21% |
Basic Earnings Per Share | -$0.27 | -$0.16 | |
Diluted Earnings Per Share | -$471.4K | -$268.7K | -$156.3K |
COMMON SHARES | |||
Basic Shares Outstanding | 7.632M shares | 7.627M shares | 7.497M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2021 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $18.65M | $29.51M | $24.39M |
YoY Change | 3954.97% | 1292.18% | 636.83% |
Cash & Equivalents | $18.65M | $22.37M | $24.39M |
Short-Term Investments | $7.143M | ||
Other Short-Term Assets | $917.3K | $1.021M | $497.1K |
YoY Change | 50.38% | 92.62% | -4.4% |
Inventory | $2.048M | $1.552M | $1.538M |
Prepaid Expenses | |||
Receivables | $2.861M | $171.4K | $2.495M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $24.61M | $27.23M | $28.92M |
YoY Change | 449.01% | 415.71% | 373.31% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.630M | $1.581M | $1.669M |
YoY Change | 140.18% | 122.72% | 122.53% |
Goodwill | |||
YoY Change | |||
Intangibles | $4.728M | $4.836M | $3.785M |
YoY Change | 52.63% | ||
Long-Term Investments | $5.017M | $3.812M | $4.005M |
YoY Change | 356.12% | 662.31% | |
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $11.79M | $10.70M | $9.866M |
YoY Change | 120.59% | 144.81% | 147.88% |
TOTAL ASSETS | |||
Total Short-Term Assets | $24.61M | $27.23M | $28.92M |
Total Long-Term Assets | $11.79M | $10.70M | $9.866M |
Total Assets | $36.40M | $37.93M | $38.78M |
YoY Change | 270.4% | 293.04% | 284.39% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $438.2K | $321.4K | $313.6K |
YoY Change | 61.53% | -13.14% | -64.77% |
Accrued Expenses | $5.428M | $3.705M | $3.375M |
YoY Change | 77.98% | 41.95% | 34.47% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $6.022M | $4.158M | $3.746M |
YoY Change | 70.13% | 34.57% | 4.35% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | -100.0% | |
Other Long-Term Liabilities | $90.29K | $90.29K | |
YoY Change | -82.96% | -81.94% | |
Total Long-Term Liabilities | $222.2K | $347.0K | $381.0K |
YoY Change | -50.2% | -65.3% | -57.19% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $6.022M | $4.158M | $3.746M |
Total Long-Term Liabilities | $222.2K | $347.0K | $381.0K |
Total Liabilities | $6.244M | $4.505M | $4.127M |
YoY Change | 56.66% | 18.56% | -2.89% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$15.24M | -$11.41M | -$9.385M |
YoY Change | 116.65% | ||
Common Stock | $45.88M | $7.632K | $7.612K |
YoY Change | 728428.59% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $30.64M | $33.42M | $34.66M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $36.40M | $37.93M | $38.78M |
YoY Change | 270.4% | 293.04% | 284.39% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2021 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$3.548M | -$2.048M | -$1.206M |
YoY Change | 1319.32% | 69.51% | 6.77% |
Depreciation, Depletion And Amortization | $201.0K | $204.6K | $101.4K |
YoY Change | 151.26% | 155.71% | 26.75% |
Cash From Operating Activities | -$1.784M | -$1.434M | -$335.9K |
YoY Change | 202.43% | 102.01% | -52.01% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$141.7K | -$583.3K | -$25.45K |
YoY Change | -70.48% | -95.76% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$1.350M | $0.00 | -$2.584M |
YoY Change | 125.0% | -100.0% | |
Cash From Investing Activities | -$1.492M | -$583.3K | -$2.610M |
YoY Change | 38.12% | 16.66% | 334.95% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -442.5K | 0.000 | -740.0 |
YoY Change | -4525.3% | -100.0% | -100.13% |
NET CHANGE | |||
Cash From Operating Activities | -1.784M | -1.434M | -335.9K |
Cash From Investing Activities | -1.492M | -583.3K | -2.610M |
Cash From Financing Activities | -442.5K | 0.000 | -740.0 |
Net Change In Cash | -3.719M | -2.018M | -2.946M |
YoY Change | 124.01% | 70.98% | 309.22% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$1.784M | -$1.434M | -$335.9K |
Capital Expenditures | -$141.7K | -$583.3K | -$25.45K |
Free Cash Flow | -$1.643M | -$851.0K | -$310.5K |
YoY Change | 1393.32% | 19.86% | 210.45% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
7632044 | shares |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
22371434 | USD |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
455366 | USD |
CY2021Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
97397 | USD |
CY2020Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
100189 | USD |
CY2021Q3 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
2064080 | USD |
CY2020Q4 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
2217533 | USD |
CY2021Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
171440 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
872662 | USD | |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
0 | USD |
CY2021Q3 | smti |
Royalty Receivable
RoyaltyReceivable
|
49344 | USD |
CY2020Q4 | smti |
Royalty Receivable
RoyaltyReceivable
|
49344 | USD |
CY2021Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
184870 | USD |
CY2020Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
276603 | USD |
CY2021Q3 | us-gaap |
Inventory Net
InventoryNet
|
1552350 | USD |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
1148253 | USD |
CY2021Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
1020901 | USD |
CY2020Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
611817 | USD |
CY2021Q3 | us-gaap |
Assets Current
AssetsCurrent
|
27229549 | USD |
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
4482313 | USD |
CY2021Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
252138 | USD |
CY2020Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
124691 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1581298 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
678589 | USD |
CY2021Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
469702 | USD |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
467653 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
1095628 | USD |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
827108 | USD |
CY2021Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
4835854 | USD |
CY2020Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
3097666 | USD |
CY2021Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
3811531 | USD |
CY2020Q4 | us-gaap |
Long Term Investments
LongTermInvestments
|
1100000 | USD |
CY2021Q3 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
10698385 | USD |
CY2020Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
5343908 | USD |
CY2021Q3 | us-gaap |
Assets
Assets
|
37927934 | USD |
CY2020Q4 | us-gaap |
Assets
Assets
|
9826221 | USD |
CY2021Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
321391 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
271251 | USD |
CY2021Q3 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
132134 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
223589 | USD |
CY2021Q3 | us-gaap |
Accrued Royalties Current
AccruedRoyaltiesCurrent
|
598167 | USD |
CY2020Q4 | us-gaap |
Accrued Royalties Current
AccruedRoyaltiesCurrent
|
502191 | USD |
CY2021Q3 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
2880461 | USD |
CY2020Q4 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
2417277 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
226138 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
125587 | USD |
CY2021Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4158291 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3539895 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
256718 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
355797 | USD |
CY2021Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
90293 | USD |
CY2020Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
90293 | USD |
CY2021Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
347011 | USD |
CY2020Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
446090 | USD |
CY2021Q3 | us-gaap |
Liabilities
Liabilities
|
4505302 | USD |
CY2020Q4 | us-gaap |
Liabilities
Liabilities
|
3985985 | USD |
CY2021Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
20000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
7632044 | shares |
CY2020Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
6297008 | shares |
CY2021Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
7632 | USD |
CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
6297 | USD |
CY2021Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
45300968 | USD |
CY2020Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
13176576 | USD |
CY2021Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-11405848 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
33902752 | USD |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-7032242 | USD |
us-gaap |
Revenues
Revenues
|
10797838 | USD | |
CY2020Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
6150631 | USD |
us-gaap |
Revenues
Revenues
|
17110511 | USD | |
CY2021Q3 | us-gaap |
Minority Interest
MinorityInterest
|
-480120 | USD |
CY2020Q4 | us-gaap |
Minority Interest
MinorityInterest
|
-310395 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
33422632 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5840236 | USD |
CY2021Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
37927934 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
9826221 | USD |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
5823942 | USD |
CY2020Q3 | us-gaap |
Revenues
Revenues
|
4306324 | USD |
CY2021Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
517611 | USD |
CY2020Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
447935 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1528449 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
1126798 | USD | |
CY2021Q3 | us-gaap |
Gross Profit
GrossProfit
|
5306331 | USD |
CY2020Q3 | us-gaap |
Gross Profit
GrossProfit
|
3858389 | USD |
us-gaap |
Gross Profit
GrossProfit
|
15582062 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
9671040 | USD | |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6920105 | USD |
CY2020Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5072402 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
18891979 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
13632967 | USD | |
CY2021Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
35674 | USD |
CY2020Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
11022 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
257867 | USD | |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
11022 | USD | |
CY2021Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
204570 | USD |
CY2020Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
81880 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
395968 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
209606 | USD | |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
7160349 | USD |
CY2020Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
5165304 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
19545814 | USD | |
us-gaap |
Operating Expenses
OperatingExpenses
|
13853595 | USD | |
CY2021Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1854018 | USD |
CY2020Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-1306915 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-3963752 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-4182555 | USD | |
CY2021Q3 | us-gaap |
Other Income
OtherIncome
|
0 | USD |
CY2020Q3 | us-gaap |
Other Income
OtherIncome
|
100250 | USD |
us-gaap |
Other Income
OtherIncome
|
0 | USD | |
us-gaap |
Other Income
OtherIncome
|
14776 | USD | |
CY2021Q3 | us-gaap |
Interest Expense
InterestExpense
|
0 | USD |
CY2020Q3 | us-gaap |
Interest Expense
InterestExpense
|
1458 | USD |
us-gaap |
Interest Expense
InterestExpense
|
711 | USD | |
us-gaap |
Interest Expense
InterestExpense
|
10913 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-193843 | USD |
CY2020Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-472747 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | USD | |
CY2021Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-193843 | USD |
CY2020Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
98792 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-473458 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3863 | USD | |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
584244 | USD |
CY2021Q3 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
228786 | USD |
smti |
Interest Expense On Convertible Debt
InterestExpenseOnConvertibleDebt
|
8354 | USD | |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1205973 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
34657463 | USD |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2047861 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
33422632 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-4437210 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-4178692 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
395968 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
209606 | USD | |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-2047861 | USD |
CY2020Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-1208123 | USD |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-4437210 | USD | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-4178692 | USD | |
CY2021Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-27491 | USD |
CY2020Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-60897 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-63604 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-68745 | USD | |
CY2021Q3 | smti |
Net Loss Attributable To Sanara Medtech Common Shareholders
NetLossAttributableToSanaraMedtechCommonShareholders
|
-2020370 | USD |
CY2020Q3 | smti |
Net Loss Attributable To Sanara Medtech Common Shareholders
NetLossAttributableToSanaraMedtechCommonShareholders
|
-1147226 | USD |
smti |
Net Loss Attributable To Sanara Medtech Common Shareholders
NetLossAttributableToSanaraMedtechCommonShareholders
|
-4373606 | USD | |
smti |
Net Loss Attributable To Sanara Medtech Common Shareholders
NetLossAttributableToSanaraMedtechCommonShareholders
|
-4109947 | USD | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.27 | |
CY2020Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.18 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.60 | ||
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.72 | ||
CY2021Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
7518165 | shares |
CY2020Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
6230648 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
7279708 | shares | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
5730554 | shares | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6392400 | USD |
CY2020Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
0 | USD |
CY2020Q1 | us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
1611911 | USD |
CY2020Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
393740 | USD |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1841012 | USD |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
6557039 | USD |
CY2020Q2 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
186171 | USD |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1129557 | USD |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5613653 | USD |
CY2020Q3 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
750000 | USD |
CY2020Q3 | smti |
Employee Stock Purchase Program Amount
EmployeeStockPurchaseProgramAmount
|
26220 | USD |
CY2020Q3 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
381594 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1208123 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5563344 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5840236 | USD |
CY2021Q1 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
1750000 | USD |
CY2021Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
28939257 | USD |
CY2021Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
325518 | USD |
CY2021Q1 | smti |
Distribution To Noncontrolling Interest
DistributionToNoncontrollingInterest
|
-200000 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1183376 | USD |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
35471635 | USD |
CY2021Q2 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
297922 | USD |
CY2021Q2 | smti |
Capital Contribution Of Noncontrolling Interest
CapitalContributionOfNoncontrollingInterest
|
93879 | USD |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
2897 | USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
87503 | USD | |
smti |
Common Stock Issued For Asset Acquisitions
CommonStockIssuedForAssetAcquisitions
|
750000 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
51536 | USD | |
us-gaap |
Other Noncash Expense
OtherNoncashExpense
|
118022 | USD | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
30000 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
106823 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
258585 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
852226 | USD | |
smti |
License Agreement As Capital Contribution From Noncontrolling Interest
LicenseAgreementAsCapitalContributionFromNoncontrollingInterest
|
93879 | USD | |
us-gaap |
Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
|
0 | USD | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
455366 | USD |
CY2019Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6611928 | USD |
CY2021Q3 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
22371434 | USD |
CY2020Q3 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
2120243 | USD |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
711 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
0 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
0 | USD | |
smti |
Common Stock Issued For Conversion Of Series F Preferred Stock
CommonStockIssuedForConversionOfSeriesFPreferredStock
|
11368150 | USD | |
smti |
Common Stock Issued For Conversion Of Related Party Debt And Interest
CommonStockIssuedForConversionOfRelatedPartyDebtAndInterest
|
1611911 | USD | |
smti |
Common Stock Issued For Asset Acquisitions
CommonStockIssuedForAssetAcquisitions
|
2334244 | USD | |
smti |
Interest Expense On Convertible Debt
InterestExpenseOnConvertibleDebt
|
0 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
101916 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-536263 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
-171441 | USD | |
us-gaap |
Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
|
0 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-510920 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-299888 | USD | |
smti |
Increase Decrease In Prepaid Deferred Expense And Other Assets Related Parties
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssetsRelatedParties
|
-50970 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-409084 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-320195 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
50140 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-62934 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
-91454 | USD | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
26139 | USD | |
us-gaap |
Increase Decrease In Royalties Payable
IncreaseDecreaseInRoyaltiesPayable
|
95976 | USD | |
us-gaap |
Increase Decrease In Royalties Payable
IncreaseDecreaseInRoyaltiesPayable
|
140898 | USD | |
smti |
Increasedecreaseinaccrued Bonus And Commissions
IncreasedecreaseinaccruedBonusAndCommissions
|
344587 | USD | |
smti |
Increasedecreaseinaccrued Bonus And Commissions
IncreasedecreaseinaccruedBonusAndCommissions
|
366290 | USD | |
us-gaap |
Debt Instrument Increase Accrued Interest
DebtInstrumentIncreaseAccruedInterest
|
2559 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3030168 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3443449 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
30157 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
57456 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
578586 | USD | |
us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
1100000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
3184278 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
500000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3793021 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1657456 | USD | |
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
800000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | USD | |
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
800000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
0 | USD | |
us-gaap |
Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
|
583000 | USD | |
smti |
Public Offering Net Proceeds
PublicOfferingNetProceeds
|
-28939257 | USD | |
smti |
Increase Decrease In Prepaid Deferred Expense And Other Assets Related Parties
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssetsRelatedParties
|
0 | USD | |
smti |
Common Stock Issued For Employee Stock Purchase Plan
CommonStockIssuedForEmployeeStockPurchasePlan
|
26220 | USD | |
smti |
Distribution To Noncontrolling Interest Shareholders
DistributionToNoncontrollingInterestShareholders
|
200000 | USD | |
us-gaap |
Debt Instrument Increase Accrued Interest
DebtInstrumentIncreaseAccruedInterest
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
28739257 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
609220 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
21916068 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-4491685 | USD | |
us-gaap |
Nature Of Operations
NatureOfOperations
|
<p style="font-size:10pt;font-family:times new roman;margin:0px"><strong>NOTE 1 – NATURE OF BUSINESS AND BACKGROUND</strong></p><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Sanara MedTech Inc. (“we”, “our”, the “Company”) is a medical technology company focused on developing and commercializing transformative technologies to improve clinical outcomes and reduce healthcare expenditures in the surgical and chronic wound and skin care markets. The Company’s portfolio of products and services is designed to allow us to deliver comprehensive wound and skin care solutions for patients in all care settings, including acute (hospitals and long-term acute care hospitals) and post-acute (wound care clinics, physician offices, skilled nursing facilities (“SNFs”), home health, hospice, and retail). Each of the Company’s products, services, and technologies contributes to the Company’s overall goal of achieving better clinical outcomes at a lower overall cost for patients regardless of where they receive care. The Company strives to be one of the most innovative and comprehensive providers of effective wound and skin care products and technologies.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"><strong><em>Impact of the COVID-19 Pandemic</em></strong></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Beginning in March 2020, many states issued orders suspending elective surgeries in order to free-up hospital resources to treat COVID-19 patients. This resulted in a reduction in demand for the Company’s surgical products beginning in the second half of March 2020. Additionally, most states limited access to SNFs to only resident caregivers, which impeded the Company’s ability to provide education and product training to the clinicians who use the Company’s products in these facilities. These restrictions resulted in an overall decline in sales for the second quarter of 2020. During the second half of 2020 and the first half of 2021, the Company saw a strong rebound in product sales as restrictions on elective surgeries eased in its primary markets in Texas, Florida, and the southeastern United States. During the third quarter of 2021, the United States experienced a surge of COVID-19 cases as the Delta variant of the virus impacted much of the country and negatively impacted the Company’s sales in Texas, the northeastern United States, and other markets.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The duration and effects of the pandemic remain uncertain; however, management believes that elective surgical procedures will continue to be performed with the exception of certain geographic hotspots. Additionally, management believes that the majority of surgical procedures impacted by COVID-19 and its variants will ultimately be performed. The Company continues to closely monitor the pandemic in order to ensure the safety of the Company’s people and its ability to serve its customers and patients.</p> | ||
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect amounts reported in the financial statements and accompanying notes. The extent to which the COVID-19 pandemic may directly or indirectly impact our business, financial condition, and results of operations is highly uncertain and subject to change. The Company considered the potential impact of the COVID-19 pandemic on its estimates and assumptions and determined there was not a material impact on the Company’s estimates and assumptions used in preparing the unaudited consolidated financial statements as of and for the nine months ended September 30, 2021. However, actual results could differ from those estimates and there may be changes to the Company’s estimates in future periods.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p> | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
30000 | USD | |
CY2021Q3 | us-gaap |
Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
|
64899 | USD |
CY2020Q4 | us-gaap |
Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
|
64989 | USD |
CY2021Q3 | smti |
Other Allowances
OtherAllowances
|
32498 | USD |
CY2020Q4 | smti |
Other Allowances
OtherAllowances
|
35200 | USD |
us-gaap |
Revenues
Revenues
|
17110511 | USD | |
us-gaap |
Revenues
Revenues
|
10797838 | USD | |
us-gaap |
Sale Of Stock Percentage Of Ownership After Transaction
SaleOfStockPercentageOfOwnershipAfterTransaction
|
0.020 | pure | |
CY2021Q3 | us-gaap |
Sale Leaseback Transaction Quarterly Rental Payments
SaleLeasebackTransactionQuarterlyRentalPayments
|
50250 | USD |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
51536 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
106823 | USD | |
us-gaap |
Inventory Write Down
InventoryWriteDown
|
258585 | USD | |
CY2021Q3 | smti |
Allowance For Obsolete And Slow Moving Inventory
AllowanceForObsoleteAndSlowMovingInventory
|
184870 | USD |
CY2020Q4 | smti |
Allowance For Obsolete And Slow Moving Inventory
AllowanceForObsoleteAndSlowMovingInventory
|
276603 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1833436 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
803280 | USD |
CY2021Q3 | smti |
Less Accumulated Depreciation
LessAccumulatedDepreciation
|
252138 | USD |
CY2020Q4 | smti |
Less Accumulated Depreciation
LessAccumulatedDepreciation
|
124691 | USD |
CY2021Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1581298 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
678589 | USD |
us-gaap |
Depreciation
Depreciation
|
127448 | USD | |
us-gaap |
Depreciation
Depreciation
|
50593 | USD | |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
3924774 | USD |
CY2020Q4 | smti |
Accumulated Amortization
AccumulatedAmortization
|
-827108 | USD |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3097666 | USD |
us-gaap |
Acquired Finite Lived Intangible Assets Weighted Average Useful Life
AcquiredFiniteLivedIntangibleAssetsWeightedAverageUsefulLife
|
P12Y3M18D | ||
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
5931482 | USD |
CY2021Q3 | smti |
Accumulated Amortization
AccumulatedAmortization
|
1095628 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
4835854 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
268520 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
159013 | USD | |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
112163 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
446236 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
441156 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
441156 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
441156 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
2953987 | USD |
CY2021Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
4835854 | USD |
smti |
Royalties Payable Minimum
RoyaltiesPayableMinimum
|
400000 | USD | |
us-gaap |
Royalty Income Nonoperating
RoyaltyIncomeNonoperating
|
756951 | USD | |
us-gaap |
Royalty Income Nonoperating
RoyaltyIncomeNonoperating
|
337639 | USD | |
us-gaap |
Royalty Expense
RoyaltyExpense
|
82500 | USD | |
us-gaap |
Royalty Expense
RoyaltyExpense
|
75000 | USD | |
CY2021Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
469702 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
482856 | USD |
us-gaap |
Amortization Of Leased Asset
AmortizationOfLeasedAsset
|
118022 | USD | |
us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
139667 | USD | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
14.26 | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
11500 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue
|
18.12 | ||
smti |
Forfeited
Forfeited
|
-4786 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue
|
13.03 | ||
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
111590 | shares |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
63889 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
221793 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
154271 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
77870 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
|
0 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
|
0 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
517823 | USD |
CY2021Q3 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
34967 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
482856 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
226138 | USD |
CY2021Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
256718 | USD |
smti |
Operating Leases Weighted Average Remaining Lease Term1
OperatingLeasesWeightedAverageRemainingLeaseTerm1
|
P2Y4M24D | ||
CY2021Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.0583 | pure |
CY2021Q1 | us-gaap |
Proceeds From Secured Notes Payable
ProceedsFromSecuredNotesPayable
|
1500000 | USD |
CY2021Q1 | us-gaap |
Preferred Stock Dividends Shares
PreferredStockDividendsShares
|
1136815 | shares |
CY2021Q1 | us-gaap |
Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
|
2452731 | shares |
CY2021Q1 | us-gaap |
Sale Of Stock Number Of Shares Issued In Transaction
SaleOfStockNumberOfSharesIssuedInTransaction
|
3519019 | shares |
CY2021Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
7632044 | shares |
CY2021Q1 | us-gaap |
Capital Leases Future Minimum Payments Next Rolling Twelve Months
CapitalLeasesFutureMinimumPaymentsNextRollingTwelveMonths
|
750000 | USD |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
10083 | shares | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
394073 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
852226 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
872662 | USD | |
CY2021Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
950313 | USD |
us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P0Y8M12D | ||
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
170178 | shares |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
14.20 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
10083 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
39.08 | ||
smti |
Vested
Vested
|
-63885 | shares | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
6.00 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
|
0 | ||
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
11500 | shares |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
6.00 | |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
11500 | shares |
CY2021Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
6.00 | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
P1Y3M18D | ||
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
|
P1Y3M18D | ||
CY2021Q3 | us-gaap |
Debt Instrument Annual Principal Payment
DebtInstrumentAnnualPrincipalPayment
|
1000000 | USD |
CY2019Q2 | smti |
Revolving Line Of Credit Increase In Principal Amount
RevolvingLineOfCreditIncreaseInPrincipalAmount
|
2500000 | USD |
CY2019Q4 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
2200000 | USD |
CY2021Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
800000 | USD |
CY2021Q3 | us-gaap |
Long Term Investments
LongTermInvestments
|
500000 | USD |
CY2021Q3 | us-gaap |
Marketable Securities
MarketableSecurities
|
7142857 | USD |
CY2021Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-193843 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-472747 | USD | |
CY2020Q4 | us-gaap |
Equity Method Investments Fair Value Disclosure
EquityMethodInvestmentsFairValueDisclosure
|
0 | USD |
CY2021Q3 | us-gaap |
Cost Method Investments Fair Value Disclosure
CostMethodInvestmentsFairValueDisclosure
|
2584278 | USD |
CY2020Q4 | us-gaap |
Cost Method Investments Fair Value Disclosure
CostMethodInvestmentsFairValueDisclosure
|
1100000 | USD |
CY2021Q3 | us-gaap |
Investments Fair Value Disclosure
InvestmentsFairValueDisclosure
|
3811531 | USD |
CY2020Q4 | us-gaap |
Investments Fair Value Disclosure
InvestmentsFairValueDisclosure
|
1100000 | USD |
CY2021Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-193843 | USD |
CY2020Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-472747 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | USD | |
smti |
Total Purchase Price Table Textblock
TotalPurchasePriceTableTextblock
|
<table cellpadding="0" style="border-spacing:0;text-align:left;font:10pt times new roman;margin-left:auto;margin-right:auto;width:85%"><tbody><tr style="height:15px"><td style="BORDER-BOTTOM: #000000 1px solid;vertical-align:bottom;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:left;"><strong>Description</strong></p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="hdcell" colspan="2" style="BORDER-BOTTOM: #000000 1px solid;width:9%;vertical-align:bottom;text-align:center;"><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:center;"><strong>Amount</strong></p></td><td style="white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Net cash consideration</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;vertical-align:bottom;white-space: nowrap;">$</td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">496,100</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Equity consideration (fair value)</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">584,244</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Net liabilities assumed</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="width:9%;vertical-align:bottom;text-align:right;">3,900</td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#ffffff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px">Transaction costs</p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: black 1px solid;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td class="ffcell" style="BORDER-BOTTOM: black 1px solid;width:9%;vertical-align:bottom;text-align:right;">78,586</td><td style="PADDING-BOTTOM: 1px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr><tr style="height:15px;background-color:#cceeff"><td style="vertical-align:top;"><p style="font-size:10pt;font-family:times new roman;margin:0px 0px 0px 15px"><strong>Total purchase consideration</strong></p></td><td style="width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td><td style="BORDER-BOTTOM: black 3px double;width:1%;vertical-align:bottom;white-space: nowrap;"><strong>$</strong></td><td class="ffcell" style="BORDER-BOTTOM: black 3px double;width:9%;vertical-align:bottom;text-align:right;"><strong>1,162,830</strong></td><td style="PADDING-BOTTOM: 3px;width:1%;white-space: nowrap;"><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p></td></tr></tbody></table> | ||
CY2021Q3 | us-gaap |
Business Combination Contingent Consideration Asset
BusinessCombinationContingentConsiderationAsset
|
496100 | USD |
CY2021Q3 | us-gaap |
Contingent Consideration Classified As Equity Fair Value Disclosure
ContingentConsiderationClassifiedAsEquityFairValueDisclosure
|
584244 | USD |
CY2021Q3 | us-gaap |
Business Combination Contingent Consideration Liability
BusinessCombinationContingentConsiderationLiability
|
3900 | USD |
CY2021Q3 | us-gaap |
Business Acquisition Cost Of Acquired Entity Transaction Costs
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts
|
78586 | USD |
CY2021Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
|
1162830 | USD |
CY2021Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
177697 | USD |
CY2021Q3 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Net
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
|
1162830 | USD |
CY2021Q3 | smti |
Percent Of Total
PercentOfTotal
|
1.000 | pure |
CY2021Q3 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
132134 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
223589 | USD |
CY2021Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
171440 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
0 | USD |
smti |
Technology Services Cost
TechnologyServicesCost
|
234153 | USD | |
CY2021Q3 | us-gaap |
Stock Issued During Period Shares Other
StockIssuedDuringPeriodSharesOther
|
95203 | shares |