2024 Q2 Form 10-Q Financial Statement
#000121390024043774 Filed on May 15, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
Revenue | $1.711M | $1.847M | $2.043M |
YoY Change | -21.8% | -9.57% | 358.91% |
Cost Of Revenue | $1.246M | $1.354M | $1.356M |
YoY Change | -22.6% | -0.14% | 194.93% |
Gross Profit | $464.3K | $492.6K | $686.2K |
YoY Change | -19.55% | -28.21% | -4739.87% |
Gross Profit Margin | 27.14% | 26.67% | 33.6% |
Selling, General & Admin | $2.606M | $3.371M | $6.123M |
YoY Change | -34.49% | -44.94% | 1.42% |
% of Gross Profit | 561.2% | 684.22% | 892.19% |
Research & Development | $13.83K | $13.50K | $13.92K |
YoY Change | -9.05% | -2.98% | -28.8% |
% of Gross Profit | 2.98% | 2.74% | 2.03% |
Depreciation & Amortization | $59.90K | $61.58K | $863.9K |
YoY Change | -16.36% | -92.87% | 7.1% |
% of Gross Profit | 12.9% | 12.5% | 125.89% |
Operating Expenses | $2.619M | $3.384M | $6.136M |
YoY Change | -34.4% | -44.85% | 1.32% |
Operating Profit | -$2.155M | -$2.892M | -$5.450M |
YoY Change | -36.91% | -46.94% | -10.23% |
Interest Expense | $750.00 | $173.00 | $352.00 |
YoY Change | 150.0% | -50.85% | -108.8% |
% of Operating Profit | |||
Other Income/Expense, Net | $215.3K | $53.55K | $60.63K |
YoY Change | 100.05% | -11.69% | 345.18% |
Pretax Income | -$1.940M | -$2.838M | -$5.390M |
YoY Change | -41.36% | -47.34% | -18.22% |
Income Tax | $3.884K | $1.110K | $614.00 |
% Of Pretax Income | |||
Net Earnings | -$1.938M | -$2.840M | -$5.390M |
YoY Change | -41.43% | -47.31% | -18.22% |
Net Earnings / Revenue | -113.32% | -153.75% | -263.89% |
Basic Earnings Per Share | -$0.73 | -$1.21 | -$0.20 |
Diluted Earnings Per Share | -$0.73 | -$1.21 | -$0.20 |
COMMON SHARES | |||
Basic Shares Outstanding | 2.640M shares | 37.76M shares | 27.08M shares |
Diluted Shares Outstanding | 2.657M shares | 2.341M shares | 27.08M shares |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.205M | $2.068M | $13.76M |
YoY Change | -88.88% | -84.97% | -55.58% |
Cash & Equivalents | $833.9K | $1.619M | $13.76M |
Short-Term Investments | $371.1K | $448.8K | |
Other Short-Term Assets | $925.1K | $1.061M | $2.015M |
YoY Change | -53.92% | -47.33% | -65.25% |
Inventory | $293.3K | $379.7K | $229.0K |
Prepaid Expenses | |||
Receivables | $776.2K | $1.338M | $858.1K |
Other Receivables | $1.855M | $186.8K | $0.00 |
Total Short-Term Assets | $5.585M | $5.541M | $16.86M |
YoY Change | -61.73% | -67.14% | -54.53% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $528.8K | $598.6K | $827.3K |
YoY Change | -34.98% | -27.64% | -6.93% |
Goodwill | $88.20K | $88.20K | |
YoY Change | -50.15% | ||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $7.435M | $7.735M | $9.212M |
YoY Change | -20.72% | -16.03% | 102.75% |
TOTAL ASSETS | |||
Total Short-Term Assets | $5.585M | $5.541M | $16.86M |
Total Long-Term Assets | $7.435M | $7.735M | $9.212M |
Total Assets | $13.02M | $13.28M | $26.07M |
YoY Change | -45.69% | -49.08% | -37.36% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.775M | $1.828M | $1.463M |
YoY Change | 2.42% | 24.91% | 615.35% |
Accrued Expenses | $554.1K | $530.7K | $5.946M |
YoY Change | -91.48% | -91.07% | 1396.74% |
Deferred Revenue | $1.284M | $1.270M | $1.265M |
YoY Change | 2.57% | 0.43% | |
Short-Term Debt | $17.05K | $18.98K | $26.64K |
YoY Change | -30.07% | -28.75% | |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $10.35M | $9.375M | $9.351M |
YoY Change | 1.47% | 0.26% | 449.24% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $556.5K | $655.2K | $1.158M |
YoY Change | -47.76% | -43.43% | 127.67% |
Total Long-Term Liabilities | $556.5K | $655.2K | $10.51M |
YoY Change | -47.76% | -93.77% | 1965.64% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $10.35M | $9.375M | $9.351M |
Total Long-Term Liabilities | $556.5K | $655.2K | $10.51M |
Total Liabilities | $10.91M | $10.03M | $19.86M |
YoY Change | -3.18% | -49.5% | 862.94% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$104.7M | -$102.7M | -$86.43M |
YoY Change | 16.67% | 18.84% | |
Common Stock | $297.00 | $252.00 | $2.817K |
YoY Change | -89.56% | -91.05% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $186.8K | $542.0K | |
YoY Change | -65.54% | ||
Treasury Stock Shares | |||
Shareholders Equity | $2.387M | $3.518M | $16.02M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $13.02M | $13.28M | $26.07M |
YoY Change | -45.69% | -49.08% | -37.36% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.938M | -$2.840M | -$5.390M |
YoY Change | -41.43% | -47.31% | -18.22% |
Depreciation, Depletion And Amortization | $59.90K | $61.58K | $863.9K |
YoY Change | -16.36% | -92.87% | 7.1% |
Cash From Operating Activities | -$864.6K | -$2.361M | -$4.015M |
YoY Change | -69.88% | -41.19% | 56.79% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $190.1K | ||
YoY Change | -721.52% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | ||
YoY Change | -100.0% | ||
Cash From Investing Activities | -$190.1K | ||
YoY Change | -15.58% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 335.9K | -$10.28K | -$542.0K |
YoY Change | -440.9% | -98.1% | -105.15% |
NET CHANGE | |||
Cash From Operating Activities | -864.6K | -$2.361M | -$4.015M |
Cash From Investing Activities | -$190.1K | ||
Cash From Financing Activities | 335.9K | -$10.28K | -$542.0K |
Net Change In Cash | -528.6K | -$2.051M | -$5.175M |
YoY Change | -82.36% | -60.38% | -166.81% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$864.6K | -$2.361M | -$4.015M |
Capital Expenditures | $190.1K | ||
Free Cash Flow | -$2.361M | -$4.205M | |
YoY Change | -43.84% | 66.19% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2024Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-03-31 | |
CY2024Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | |
CY2024Q1 | dei |
Entity File Number
EntityFileNumber
|
001-41037 | |
CY2024Q1 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
701 S. Carson Street | |
CY2024Q1 | dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Suite 200 | |
CY2024Q1 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Carson City | |
CY2024Q1 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
NV | |
CY2024Q1 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
89701 | |
CY2024Q1 | dei |
City Area Code
CityAreaCode
|
(+65) | |
CY2024Q1 | dei |
Local Phone Number
LocalPhoneNumber
|
6518-9385 | |
CY2024Q1 | dei |
Security Exchange Name
SecurityExchangeName
|
NASDAQ | |
CY2024Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2024Q1 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
2639948 | shares |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1619232 | usd |
CY2023Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3628670 | usd |
CY2024Q1 | us-gaap |
Restricted Cash
RestrictedCash
|
54000 | usd |
CY2023Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
95312 | usd |
CY2024Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1338080 | usd |
CY2023Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1338170 | usd |
CY2024Q1 | us-gaap |
Inventory Net
InventoryNet
|
379736 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
431483 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
120459 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
247368 | usd |
CY2024Q1 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
1884386 | usd |
CY2023Q4 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
2207774 | usd |
CY2024Q1 | us-gaap |
Deferred Tax Assets Deferred Income
DeferredTaxAssetsDeferredIncome
|
145247 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Deferred Income
DeferredTaxAssetsDeferredIncome
|
149858 | usd |
CY2024Q1 | us-gaap |
Assets Current
AssetsCurrent
|
5541140 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
8098635 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
5953068 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
6081728 | usd |
CY2024Q1 | us-gaap |
Goodwill
Goodwill
|
88197 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
88197 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
598623 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
686658 | usd |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1095077 | usd |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1407956 | usd |
CY2024Q1 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
7734965 | usd |
CY2023Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
8264539 | usd |
CY2024Q1 | us-gaap |
Assets
Assets
|
13276105 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
16363174 | usd |
CY2024Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1827955 | usd |
CY2023Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1690651 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1270220 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1265753 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
5736948 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
6866169 | usd |
CY2024Q1 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
69000 | usd |
CY2023Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
69000 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
441938 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
563276 | usd |
CY2024Q1 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
18980 | usd |
CY2023Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
21313 | usd |
CY2024Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9374608 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
10486062 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
655215 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
847950 | usd |
CY2024Q1 | us-gaap |
Liabilities
Liabilities
|
10029823 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
11334012 | usd |
CY2024Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2023Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2024Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
6333333 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
6333333 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
2517528 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
2517528 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
2217491 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
2217491 | shares |
CY2024Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
252 | usd |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
222 | usd |
CY2024Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
106423748 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
105606538 | usd |
CY2024Q1 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
64439 | shares |
CY2023Q4 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
74107 | shares |
CY2024Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
186782 | usd |
CY2023Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
785525 | usd |
CY2024Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
1925 | usd |
CY2023Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-242129 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-102721638 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-99272691 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3517505 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5306415 | usd |
CY2024Q1 | us-gaap |
Minority Interest
MinorityInterest
|
-271223 | usd |
CY2023Q4 | us-gaap |
Minority Interest
MinorityInterest
|
-277253 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3246282 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
5029162 | usd |
CY2024Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
13276105 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
16363174 | usd |
CY2024Q1 | us-gaap |
Revenues
Revenues
|
1847079 | usd |
CY2023Q1 | us-gaap |
Revenues
Revenues
|
1966103 | usd |
CY2024Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1354430 | usd |
CY2023Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1279866 | usd |
CY2024Q1 | us-gaap |
Gross Profit
GrossProfit
|
492649 | usd |
CY2023Q1 | us-gaap |
Gross Profit
GrossProfit
|
686237 | usd |
CY2024Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
127135 | usd |
CY2023Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
130664 | usd |
CY2024Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
13504 | usd |
CY2023Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
13919 | usd |
CY2024Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3243671 | usd |
CY2023Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
5991886 | usd |
CY2024Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
3384310 | usd |
CY2023Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
6136469 | usd |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-2891661 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-5450232 | usd |
CY2023Q1 | us-gaap |
Venture Capital Gains Losses Net
VentureCapitalGainsLossesNet
|
3148 | usd |
CY2023Q1 | us-gaap |
Gain Loss On Contract Termination
GainLossOnContractTermination
|
1064 | usd |
CY2024Q1 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
75 | usd |
CY2024Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
5086 | usd |
CY2023Q1 | us-gaap |
Investment Income Interest
InvestmentIncomeInterest
|
39986 | usd |
CY2024Q1 | us-gaap |
Interest Expense
InterestExpense
|
173 | usd |
CY2023Q1 | us-gaap |
Interest Expense
InterestExpense
|
352 | usd |
CY2024Q1 | sopa |
Writtenoff Fixed Assets
WrittenoffFixedAssets
|
8461 | usd |
CY2024Q1 | us-gaap |
Other Income
OtherIncome
|
57170 | usd |
CY2023Q1 | us-gaap |
Other Income
OtherIncome
|
16787 | usd |
CY2024Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
53547 | usd |
CY2023Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
60633 | usd |
CY2024Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-2838114 | usd |
CY2023Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-5389599 | usd |
CY2024Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1110 | usd |
CY2023Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
614 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2839224 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-5390213 | usd |
CY2024Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
701 | usd |
CY2023Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-95286 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2839925 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5294927 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2839224 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-5390213 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
249383 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-400416 | usd |
CY2024Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-2589841 | usd |
CY2023Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-5790629 | usd |
CY2024Q1 | us-gaap |
Net Income Loss Attributable To Nonredeemable Noncontrolling Interest
NetIncomeLossAttributableToNonredeemableNoncontrollingInterest
|
701 | usd |
CY2023Q1 | us-gaap |
Net Income Loss Attributable To Nonredeemable Noncontrolling Interest
NetIncomeLossAttributableToNonredeemableNoncontrollingInterest
|
-95286 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest
|
5329 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest
|
-18199 | usd |
CY2024Q1 | us-gaap |
Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
|
-2595871 | usd |
CY2023Q1 | us-gaap |
Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
|
-5677144 | usd |
CY2024Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.21 | |
CY2023Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-3 | |
CY2024Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.21 | |
CY2023Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3 | |
CY2024Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
2341300 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1805523 | shares |
CY2024Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
2341300 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1805523 | shares |
CY2023Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
5029162 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
330000 | usd |
CY2024Q1 | us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
487240 | usd |
CY2024Q1 | us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
-487240 | usd |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
476961 | usd |
CY2024Q1 | us-gaap |
Temporary Equity Foreign Currency Translation Adjustments
TemporaryEquityForeignCurrencyTranslationAdjustments
|
249383 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2839224 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3246282 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
20011317 | usd |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
|
200009 | usd |
CY2023Q1 | sopa |
Stock Issued During Period Value Shares Issued For Accrued Salaries
StockIssuedDuringPeriodValueSharesIssuedForAccruedSalaries
|
113491 | usd |
CY2023Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
1226793 | usd |
CY2023Q1 | us-gaap |
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
|
-541988 | usd |
CY2023Q1 | us-gaap |
Temporary Equity Foreign Currency Translation Adjustments
TemporaryEquityForeignCurrencyTranslationAdjustments
|
-400416 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-5390213 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
15565493 | usd |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2839224 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-5390213 | usd |
CY2024Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
75612 | usd |
CY2024Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
165115 | usd |
CY2023Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
863917 | usd |
CY2024Q1 | sopa |
Amortization Of Right Of Use Assets
AmortizationOfRightOfUseAssets
|
131858 | usd |
CY2023Q1 | sopa |
Amortization Of Right Of Use Assets
AmortizationOfRightOfUseAssets
|
134455 | usd |
CY2023Q1 | us-gaap |
Gain Loss On Termination Of Lease
GainLossOnTerminationOfLease
|
1064 | usd |
CY2024Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
330000 | usd |
CY2023Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
1886793 | usd |
CY2024Q1 | sopa |
Treasury Stock
TreasuryStock
|
487240 | usd |
CY2024Q1 | sopa |
Writtenoff Of Fixed Assets
WrittenoffOfFixedAssets
|
8461 | usd |
CY2024Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
4611 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
75522 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-93216 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-51747 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-81922 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
-323388 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
-768803 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
-126909 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
-15239 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
4467 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-140365 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
137303 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
166895 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-1129221 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
-2376133 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
-333 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
-65 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-163897 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-118601 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2361485 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-4015201 | usd |
CY2023Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
190061 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-190061 | usd |
CY2024Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
487240 | usd |
CY2023Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
541988 | usd |
CY2024Q1 | us-gaap |
Proceeds From Sale Of Treasury Stock
ProceedsFromSaleOfTreasuryStock
|
476961 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-10279 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-541988 | usd |
CY2024Q1 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
321014 | usd |
CY2023Q1 | us-gaap |
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
-428145 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-2050750 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-5175395 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3723982 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
19003336 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1673232 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
13827941 | usd |
CY2024Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
173 | usd |
CY2024Q1 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
1619232 | usd |
CY2023Q1 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
13755377 | usd |
CY2024Q1 | us-gaap |
Restricted Cash
RestrictedCash
|
54000 | usd |
CY2023Q1 | us-gaap |
Restricted Cash
RestrictedCash
|
72564 | usd |
CY2024Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
1673232 | usd |
CY2023Q1 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
13827941 | usd |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
236111 | shares |
CY2023Q2 | sopa |
Consideration Amount
ConsiderationAmount
|
2787173 | aud |
CY2023Q2 | sopa |
Consideration Amount
ConsiderationAmount
|
1850000 | usd |
CY2024Q2 | sopa |
Authorized Share
AuthorizedShare
|
6333333 | shares |
CY2024Q1 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
2839224 | usd |
CY2024Q1 | sopa |
Operating Cash Flow
OperatingCashFlow
|
-2508941 | usd |
CY2024Q1 | sopa |
Working Capital Deficit
WorkingCapitalDeficit
|
3833468 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-102721638 | usd |
CY2024Q1 | us-gaap |
Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
|
1619232 | usd |
CY2024Q1 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-top: 0pt; margin-bottom: 0pt; width: 100%"><tr style="vertical-align: top; text-align: justify"> <td style="width: 0.25in"></td><td style="width: 0.25in; text-align: left"><span style="font-size: 10pt">●</span></td><td style="text-align: justify"><span style="font-size: 10pt">Use of estimates and assumptions</span></td> </tr></table><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"><span style="background-color: white">In preparing these consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheet and revenues and expenses during the years reported. Actual results may differ from these estimates. If actual results significantly differ from the Company’s estimates, the Company’s financial condition and results of operations could be materially impacted. Significant estimates in the period include the allowance for doubtful accounts on accounts receivable, the incremental borrowing rate used to calculate right of use assets and lease liabilities, valuation and useful lives of intangible assets, impairment of long-lived assets, valuation of common stock and stock warrants, stock option valuations, imputed interest on amounts due to related parties, inventory valuation, revenue recognition, the allocation of purchase consideration in business combinations, and deferred tax assets and the related valuation allowance.</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> | |
CY2024Q1 | us-gaap |
Restricted Cash Equivalents Current
RestrictedCashEquivalentsCurrent
|
1619232 | usd |
CY2023Q4 | us-gaap |
Restricted Cash Equivalents Current
RestrictedCashEquivalentsCurrent
|
3628670 | usd |
CY2024Q1 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
CY2024Q1 | us-gaap |
Time Deposit Liability Uninsured
TimeDepositLiabilityUninsured
|
0 | usd |
CY2023Q4 | us-gaap |
Time Deposit Liability Uninsured
TimeDepositLiabilityUninsured
|
83152 | usd |
CY2024Q1 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
1490347 | usd |
CY2023Q4 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
3262161 | usd |
CY2024Q1 | us-gaap |
Restricted Cash
RestrictedCash
|
54000 | usd |
CY2023Q4 | us-gaap |
Restricted Cash
RestrictedCash
|
95312 | usd |
CY2024Q1 | us-gaap |
Inventory Net
InventoryNet
|
379736 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
431483 | usd |
CY2024Q1 | us-gaap |
Retail Land Sales Receivables Stated Interest Rate
RetailLandSalesReceivablesStatedInterestRate
|
0.10 | pure |
CY2024Q1 | sopa |
Percentage Of Ticketing Services Revenue
PercentageOfTicketingServicesRevenue
|
1 | pure |
CY2024Q1 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
120459 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
247368 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
1270220 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
1265753 | usd |
CY2024Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
13504 | usd |
CY2023Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
13919 | usd |
CY2024Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
127135 | usd |
CY2023Q1 | us-gaap |
Selling And Marketing Expense
SellingAndMarketingExpense
|
130664 | usd |
CY2024Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Other Reconciling Items Percent
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent
|
0.50 | pure |
CY2023Q4 | sopa |
Operating Lease Rights Of Use Asset
OperatingLeaseRightsOfUseAsset
|
1407956 | usd |
CY2024Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-2839925 | usd |
CY2023 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
-5294927 | usd |
CY2024Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
2341300 | shares |
CY2023 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1805523 | shares |
CY2024Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.21 | |
CY2023 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-3 | |
CY2024Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
454434 | shares |
CY2023Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
454434 | shares |
CY2024Q1 | sopa |
Operating Lease Rights Of Use Asset
OperatingLeaseRightsOfUseAsset
|
1095077 | usd |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1847079 | usd |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
1966103 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1265753 | usd |
CY2022Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1405090 | usd |
CY2024Q1 | us-gaap |
Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
|
1270220 | usd |
CY2023 | us-gaap |
Deferred Revenue Revenue Recognized1
DeferredRevenueRevenueRecognized1
|
1265753 | usd |
CY2024Q1 | sopa |
Less Recognized As Revenue
LessRecognizedAsRevenue
|
1265753 | usd |
CY2023 | sopa |
Less Recognized As Revenue
LessRecognizedAsRevenue
|
1405090 | usd |
CY2024Q1 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1270220 | usd |
CY2023Q4 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
1265753 | usd |
CY2024Q1 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
6 | pure |
CY2024Q1 | us-gaap |
Deferred Revenue
DeferredRevenue
|
1847079 | usd |
CY2023Q1 | us-gaap |
Deferred Revenue
DeferredRevenue
|
1966103 | usd |
CY2024Q1 | us-gaap |
Deposit Assets
DepositAssets
|
448776 | usd |
CY2023Q4 | us-gaap |
Deposit Assets
DepositAssets
|
772427 | usd |
CY2024Q1 | sopa |
Prepayment
Prepayment
|
-861880 | usd |
CY2023Q4 | sopa |
Prepayment
Prepayment
|
-838721 | usd |
CY2024Q1 | us-gaap |
Value Added Tax Receivable
ValueAddedTaxReceivable
|
100967 | usd |
CY2023Q4 | us-gaap |
Value Added Tax Receivable
ValueAddedTaxReceivable
|
118167 | usd |
CY2023Q4 | us-gaap |
Interest Receivable
InterestReceivable
|
11552 | usd |
CY2024Q1 | us-gaap |
Other Receivables
OtherReceivables
|
472763 | usd |
CY2023Q4 | us-gaap |
Other Receivables
OtherReceivables
|
466907 | usd |
CY2024Q1 | sopa |
Deposits Prepayments Other Receivable
DepositsPrepaymentsOtherReceivable
|
1884386 | usd |
CY2023Q4 | sopa |
Deposits Prepayments Other Receivable
DepositsPrepaymentsOtherReceivable
|
2207774 | usd |
CY2024Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
379736 | usd |
CY2023Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
431483 | usd |
CY2024Q1 | us-gaap |
Inventory Net
InventoryNet
|
379736 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
431483 | usd |
CY2024Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
19164 | usd |
CY2023Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
235246 | usd |
CY2024Q1 | us-gaap |
Inventory Net
InventoryNet
|
379736 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
431483 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
14765202 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
14812103 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
-8812134 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
-8730375 | usd |
CY2024Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
5953068 | usd |
CY2023Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
6081728 | usd |
CY2024Q1 | us-gaap |
Preferred Stock Share Subscriptions
PreferredStockShareSubscriptions
|
8000 | shares |
CY2024Q1 | us-gaap |
Stock Issued1
StockIssued1
|
8000000 | usd |
CY2024Q1 | sopa |
Stated Value
StatedValue
|
1000 | |
CY2024Q1 | us-gaap |
Sale Of Stock Price Per Share
SaleOfStockPricePerShare
|
10 | |
CY2024Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
0 | usd |
CY2023Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
800000 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1161433 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1207267 | usd |
CY2024Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
562810 | usd |
CY2023Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
520609 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Other Net
PropertyPlantAndEquipmentOtherNet
|
598623 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Other Net
PropertyPlantAndEquipmentOtherNet
|
686658 | usd |
CY2024Q1 | us-gaap |
Depreciation
Depreciation
|
61581 | usd |
CY2023Q1 | us-gaap |
Depreciation
Depreciation
|
63917 | usd |
CY2024Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1827955 | usd |
CY2023Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1690651 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
|
5736948 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
|
6866169 | usd |
CY2024Q1 | us-gaap |
Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
|
7564903 | usd |
CY2023Q4 | us-gaap |
Accounts Payable Current And Noncurrent
AccountsPayableCurrentAndNoncurrent
|
8556820 | usd |
CY2024Q1 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
88780 | usd |
CY2023Q4 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
137096 | usd |
CY2024Q1 | sopa |
Accrued Vat Expense
AccruedVATExpense
|
27994 | usd |
CY2023Q4 | sopa |
Accrued Vat Expense
AccruedVATExpense
|
40855 | usd |
CY2024Q1 | us-gaap |
Accrued Income Taxes
AccruedIncomeTaxes
|
1942520 | usd |
CY2023Q4 | us-gaap |
Accrued Income Taxes
AccruedIncomeTaxes
|
1990994 | usd |
CY2024Q1 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
460007 | usd |
CY2023Q4 | us-gaap |
Deposit Liability Current
DepositLiabilityCurrent
|
402339 | usd |
CY2024Q1 | sopa |
Customer Refund
CustomerRefund
|
1121340 | usd |
CY2023Q4 | sopa |
Customer Refund
CustomerRefund
|
922784 | usd |
CY2024Q1 | sopa |
Other Payables
OtherPayables
|
796126 | usd |
CY2023Q4 | sopa |
Other Payables
OtherPayables
|
897566 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
|
5736948 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
|
6866169 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Discount Rate
LesseeOperatingLeaseDiscountRate
|
0.057 | pure |
CY2024Q1 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P2Y9M21D | |
CY2024Q1 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
131830 | usd |
CY2023Q1 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
134455 | usd |
CY2024Q1 | us-gaap |
Short Term Lease Cost
ShortTermLeaseCost
|
16392 | usd |
CY2023Q1 | us-gaap |
Short Term Lease Cost
ShortTermLeaseCost
|
11418 | usd |
CY2024Q1 | us-gaap |
Lease Cost
LeaseCost
|
148222 | usd |
CY2023Q1 | us-gaap |
Lease Cost
LeaseCost
|
145873 | usd |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1095077 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
1097153 | usd |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
1407956 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
1411226 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
488898 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
347039 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
230456 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
|
118494 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
1184887 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
87734 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
1097153 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
655215 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
441938 | usd |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period Total Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue
|
0 | usd |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
54330 | shares |
CY2024Q1 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
0 | usd |
CY2023 | us-gaap |
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
|
346500 | usd |
CY2024Q1 | sopa |
Common Stock Quotient Percentage
CommonStockQuotientPercentage
|
0.40 | pure |
CY2024Q1 | us-gaap |
Loans Payable
LoansPayable
|
18980 | usd |
CY2023Q4 | us-gaap |
Loans Payable
LoansPayable
|
21313 | usd |
CY2023Q1 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
325 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
|
On September 21, 2021, the Company effected a 1 for 2.5 stock split of the issued and outstanding shares of the Company’s common stock. | |
CY2021Q4 | us-gaap |
Common Stock Dividends Shares
CommonStockDividendsShares
|
192593 | shares |
CY2021Q4 | sopa |
Public Offering Price Per Shares
PublicOfferingPricePerShares
|
135 | |
CY2021Q4 | us-gaap |
Option Indexed To Issuers Equity Shares
OptionIndexedToIssuersEquityShares
|
236111 | shares |
CY2021Q4 | us-gaap |
Option Indexed To Issuers Equity Shares
OptionIndexedToIssuersEquityShares
|
236111 | shares |
CY2021Q4 | sopa |
Firm Shares
FirmShares
|
26000001 | usd |
CY2021Q4 | sopa |
Option Shares
OptionShares
|
2124999 | usd |
CY2024Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
2677846 | usd |
CY2024Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
6333333 | shares |
CY2024Q1 | us-gaap |
Stock Option Exercise Price Increase
StockOptionExercisePriceIncrease
|
23.7 | |
CY2019Q4 | us-gaap |
Stock And Warrants Issued During Period Value Preferred Stock And Warrants
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
|
1400 | usd |
CY2024Q1 | sopa |
Redeemable Warrant Per Share
RedeemableWarrantPerShare
|
6300 | |
CY2022 | sopa |
Warrants Issued
WarrantsIssued
|
126 | shares |
CY2020Q4 | sopa |
Warrants Exercised
WarrantsExercised
|
56 | shares |
CY2022 | sopa |
Warrants Exercised
WarrantsExercised
|
243299 | shares |
CY2021Q4 | us-gaap |
Warrant Exercise Price Decrease
WarrantExercisePriceDecrease
|
97.35 | |
CY2024Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period Total Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue
|
0 | usd |
CY2024Q1 | sopa |
Aggregate Common Stock Repurchased
AggregateCommonStockRepurchased
|
966583 | shares |
CY2023Q1 | sopa |
Aggregate Common Stock Repurchased
AggregateCommonStockRepurchased
|
1111605 | shares |
CY2024Q1 | sopa |
Weighted Average Price Paid Per Share
WeightedAveragePricePaidPerShare
|
0.1932 | |
CY2023Q1 | sopa |
Weighted Average Price Paid Per Share
WeightedAveragePricePaidPerShare
|
0.7067 | |
CY2024Q1 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
186782 | usd |
CY2023Q1 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
785525 | usd |
CY2024Q1 | us-gaap |
Repurchase Agreement Counterparty Amount At Risk
RepurchaseAgreementCounterpartyAmountAtRisk
|
1813218 | usd |
CY2023Q4 | us-gaap |
Repurchase Agreement Counterparty Amount At Risk
RepurchaseAgreementCounterpartyAmountAtRisk
|
1214475 | usd |
CY2024Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
987269 | usd |
CY2023Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
3092769 | usd |
CY2024Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
|
1850845 | usd |
CY2023Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
|
1486830 | usd |
CY2024Q1 | us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-2838114 | usd |
CY2023Q1 | us-gaap |
Income Loss Attributable To Parent
IncomeLossAttributableToParent
|
-5389599 | usd |
CY2024Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1110 | usd |
CY2023Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
614 | usd |
CY2023Q4 | us-gaap |
Salaries And Wages
SalariesAndWages
|
10000 | usd |
CY2024Q1 | us-gaap |
Litigation Settlement Expense
LitigationSettlementExpense
|
1082078.91 | usd |
CY2024Q1 | us-gaap |
Salaries And Wages
SalariesAndWages
|
122042.6 | usd |
CY2024Q1 | sopa |
Exercise Price Per Share
ExercisePricePerShare
|
1148 | |
CY2024Q1 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
16723916 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
16252152 | usd |
CY2024Q1 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
16578669 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
16102294 | usd |
CY2024Q1 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
145247 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
149858 | usd |
CY2024Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Tax Credits Foreign
EffectiveIncomeTaxRateReconciliationTaxCreditsForeign
|
0.105 | pure |
CY2024Q1 | us-gaap |
Pension Expense
PensionExpense
|
80389 | usd |
CY2023 | us-gaap |
Pension Expense
PensionExpense
|
92206 | usd |
CY2024Q1 | sopa |
Employee Claims
EmployeeClaims
|
566000 | usd |
CY2024Q1 | us-gaap |
Storm Damage Provision
StormDamageProvision
|
750000 | usd |
CY2024Q1 | sopa |
Claim Interest
ClaimInterest
|
749190 | usd |
CY2024Q1 | sopa |
Compensation Claim
CompensationClaim
|
566000 | usd |
CY2024Q1 | sopa |
Compensation Seeks
CompensationSeeks
|
60000 | usd |
CY2023Q3 | us-gaap |
Salaries And Wages
SalariesAndWages
|
10000 | usd |
CY2023Q4 | us-gaap |
Salaries And Wages
SalariesAndWages
|
10000 | usd |
CY2024Q1 | sopa |
Aggregate Value
AggregateValue
|
8000000 | usd |
CY2024Q1 | us-gaap |
Treasury Stock Common Shares
TreasuryStockCommonShares
|
64439 | shares |
CY2024Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
186782 | usd |
CY2024Q1 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false | |
CY2024Q1 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2024Q1 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2024Q1 | us-gaap |
Venture Capital Gains Losses Net
VentureCapitalGainsLossesNet
|
usd | |
CY2024Q1 | us-gaap |
Gain Loss On Contract Termination
GainLossOnContractTermination
|
usd | |
CY2023Q1 | us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
usd | |
CY2023Q1 | sopa |
Writtenoff Fixed Assets
WrittenoffFixedAssets
|
usd | |
CY2023Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
usd | |
CY2024Q1 | us-gaap |
Gain Loss On Termination Of Lease
GainLossOnTerminationOfLease
|
usd | |
CY2023Q1 | sopa |
Treasury Stock
TreasuryStock
|
usd | |
CY2023Q1 | sopa |
Writtenoff Of Fixed Assets
WrittenoffOfFixedAssets
|
usd | |
CY2023Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
usd | |
CY2024Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
usd | |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
usd | |
CY2023Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | |
CY2024Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
usd | |
CY2023Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
usd | |
CY2023 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1805523 | shares |
CY2024Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
2341300 | shares |
CY2024Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.21 | |
CY2023 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3.00 | |
CY2024Q1 | us-gaap |
Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
|
usd | |
CY2023Q4 | us-gaap |
Allowance For Doubtful Accounts Premiums And Other Receivables
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables
|
usd | |
CY2024Q1 | us-gaap |
Interest Receivable
InterestReceivable
|
usd | |
CY2024Q1 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
usd | |
CY2023Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
usd | |
CY2024Q1 | us-gaap |
Litigation Reserve Current
LitigationReserveCurrent
|
usd | |
CY2024Q1 | us-gaap |
Income Tax Examination Penalties Expense
IncomeTaxExaminationPenaltiesExpense
|
usd | |
CY2023Q1 | us-gaap |
Income Tax Examination Penalties Expense
IncomeTaxExaminationPenaltiesExpense
|
usd | |
CY2024Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2024Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2024Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2024Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001817511 |