2024 Q2 Form 10-Q Financial Statement

#000121390024043774 Filed on May 15, 2024

View on sec.gov

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

Files In Submission

Name View Source Status
0001213900-24-043774-index-headers.html Edgar Link pending
0001213900-24-043774-index.html Edgar Link pending
0001213900-24-043774.txt Edgar Link pending
0001213900-24-043774-xbrl.zip Edgar Link pending
ea0206057-10q_society.htm Edgar Link pending
ea020605701ex3-18_society.htm Edgar Link pending
ea020605701ex31-1_society.htm Edgar Link pending
ea020605701ex31-2_society.htm Edgar Link pending
ea020605701ex32-1_society.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
ea0206057-10q_society_htm.xml Edgar Link completed
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R67.htm Edgar Link pending
R68.htm Edgar Link pending
R69.htm Edgar Link pending
R7.htm Edgar Link pending
R70.htm Edgar Link pending
R71.htm Edgar Link pending
R72.htm Edgar Link pending
R73.htm Edgar Link pending
R74.htm Edgar Link pending
R75.htm Edgar Link pending
R76.htm Edgar Link pending
R77.htm Edgar Link pending
R78.htm Edgar Link pending
R79.htm Edgar Link pending
R8.htm Edgar Link pending
R80.htm Edgar Link pending
R81.htm Edgar Link pending
R82.htm Edgar Link pending
R83.htm Edgar Link pending
R84.htm Edgar Link pending
R85.htm Edgar Link pending
R86.htm Edgar Link pending
R87.htm Edgar Link pending
R88.htm Edgar Link pending
R89.htm Edgar Link pending
R9.htm Edgar Link pending
R90.htm Edgar Link pending
R91.htm Edgar Link pending
R92.htm Edgar Link pending
R93.htm Edgar Link pending
R94.htm Edgar Link pending
R95.htm Edgar Link pending
R96.htm Edgar Link pending
R97.htm Edgar Link pending
R98.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
sopa-20240331.xsd Edgar Link pending
sopa-20240331_cal.xml Edgar Link unprocessable
sopa-20240331_def.xml Edgar Link unprocessable
sopa-20240331_lab.xml Edgar Link unprocessable
sopa-20240331_pre.xml Edgar Link unprocessable