2024 Q2 Form 10-Q Financial Statement

#000149315224020755 Filed on May 20, 2024

View on sec.gov

Income Statement

Concept 2024 Q2 2024 Q1 2023 Q1
Revenue $7.333M $10.00M $20.86M
YoY Change -72.99% -52.06% 2086100.0%
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $1.099M $1.314M $1.427M
YoY Change -21.67% -7.92% 1998.53%
% of Gross Profit
Research & Development $532.0K $730.0K $796.0K
YoY Change -25.8% -8.29% 5585.71%
% of Gross Profit
Depreciation & Amortization $821.0K $734.0K $734.0K
YoY Change 11.85% 0.0%
% of Gross Profit
Operating Expenses $1.631M $2.044M $2.223M
YoY Change -23.07% -8.05% 2240.0%
Operating Profit -$5.479M -$1.011M -$76.00K
YoY Change -2291.6% 1230.26% -19.15%
Interest Expense -$2.744M -$163.0K -$185.0K
YoY Change 1015.45% -11.89% 146.67%
% of Operating Profit
Other Income/Expense, Net $63.00K $20.00K
YoY Change
Pretax Income -$8.223M -$1.174M -$261.0K
YoY Change -205675.0% 349.81% 54.44%
Income Tax -$24.00K $1.000K $84.00K
% Of Pretax Income
Net Earnings -$7.177M -$999.0K -$397.0K
YoY Change 5687.9% 151.64% 134.91%
Net Earnings / Revenue -97.87% -9.99% -1.9%
Basic Earnings Per Share -$0.48 -$0.07 -$0.03
Diluted Earnings Per Share -$0.48 -$0.07 -$0.03
COMMON SHARES
Basic Shares Outstanding 14.92M shares 14.92M shares 14.78M shares
Diluted Shares Outstanding 15.05M shares 14.92M shares 15.04M shares

Balance Sheet

Concept 2024 Q2 2024 Q1 2023 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $609.0K $1.284M $1.771M
YoY Change -81.57% -27.5% 3007.02%
Cash & Equivalents $609.0K $1.284M $1.771M
Short-Term Investments
Other Short-Term Assets $773.0K $623.0K $822.0K
YoY Change 11.54% -24.21% 2835.71%
Inventory
Prepaid Expenses
Receivables $6.073M $7.004M $15.56M
Other Receivables $3.865M $3.808M $3.635M
Total Short-Term Assets $11.36M $12.81M $21.97M
YoY Change -56.77% -41.72% 19005.22%
LONG-TERM ASSETS
Property, Plant & Equipment $40.00K $230.0K $284.0K
YoY Change -85.29% -19.01%
Goodwill $7.515M $12.25M $17.36M
YoY Change -56.71% -29.42%
Intangibles $11.00M $11.72M $14.60M
YoY Change -20.81% -19.75%
Long-Term Investments
YoY Change
Other Assets $95.00K $144.0K $308.0K
YoY Change -54.98% -53.25%
Total Long-Term Assets $18.65M $24.72M $33.02M
YoY Change -42.04% -25.14%
TOTAL ASSETS
Total Short-Term Assets $11.36M $12.81M $21.97M
Total Long-Term Assets $18.65M $24.72M $33.02M
Total Assets $30.01M $37.52M $54.99M
YoY Change -48.66% -31.76% 47714.78%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $8.797M $8.407M $14.06M
YoY Change -49.28% -40.19% 87750.0%
Accrued Expenses $83.00K $85.00K
YoY Change -2.35% -55.73%
Deferred Revenue
YoY Change
Short-Term Debt $2.360M $4.357M $4.822M
YoY Change -60.67% -9.64% 6888.41%
Long-Term Debt Due $2.079M $2.065M $1.879M
YoY Change 10.64% 9.9%
Total Short-Term Liabilities $15.50M $15.90M $22.22M
YoY Change -41.7% -28.45% 766.73%
LONG-TERM LIABILITIES
Long-Term Debt $1.671M $2.441M $3.585M
YoY Change -46.58% -31.91%
Other Long-Term Liabilities $1.833M $281.0K $508.0K
YoY Change 448.8% -44.69%
Total Long-Term Liabilities $4.810M $4.155M $5.805M
YoY Change -5.58% -28.42%
TOTAL LIABILITIES
Total Short-Term Liabilities $15.50M $15.90M $22.22M
Total Long-Term Liabilities $4.810M $4.155M $5.805M
Total Liabilities $20.31M $20.06M $28.03M
YoY Change -35.9% -28.45% 993.14%
SHAREHOLDERS EQUITY
Retained Earnings -$18.84M -$11.66M -$3.735M
YoY Change 388.13% 212.18%
Common Stock $25.91M $25.49M $25.38M
YoY Change 1.92% 0.43%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $7.071M $13.83M $21.64M
YoY Change
Total Liabilities & Shareholders Equity $30.01M $37.52M $54.99M
YoY Change -48.66% -31.76% 47714.78%

Cashflow Statement

Concept 2024 Q2 2024 Q1 2023 Q1
OPERATING ACTIVITIES
Net Income -$7.177M -$999.0K -$397.0K
YoY Change 5687.9% 151.64% 134.91%
Depreciation, Depletion And Amortization $821.0K $734.0K $734.0K
YoY Change 11.85% 0.0%
Cash From Operating Activities $1.349M $107.0K $12.00K
YoY Change 34.5% 791.67% -100.62%
INVESTING ACTIVITIES
Capital Expenditures $2.000K
YoY Change -94.87%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$2.627M
YoY Change
FINANCING ACTIVITIES
Cash Dividend Paid $130.0K
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net $320.0K $417.0K
YoY Change -29.98% 19.48%
Cash From Financing Activities -$2.068M -$660.0K $189.0K
YoY Change -485.82% -449.21% -120.37%
NET CHANGE
Cash From Operating Activities $1.349M $107.0K $12.00K
Cash From Investing Activities -$2.627M
Cash From Financing Activities -$2.068M -$660.0K $189.0K
Net Change In Cash -$719.0K -$553.0K -$2.426M
YoY Change -146.96% -77.21%
FREE CASH FLOW
Cash From Operating Activities $1.349M $107.0K $12.00K
Capital Expenditures $2.000K
Free Cash Flow $1.349M $107.0K $10.00K
YoY Change 35.58% 970.0% -100.5%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2024Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
14920585 shares
CY2024Q1 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2023Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2023Q1 us-gaap Other Expenses
OtherExpenses
usd
CY2023Q1 us-gaap Adjustment For Amortization
AdjustmentForAmortization
usd
CY2024Q1 VBIX Increse Decrease In Severance Pay
IncreseDecreaseInSeverancePay
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
CY2024Q1 us-gaap Payments To Minority Shareholders
PaymentsToMinorityShareholders
usd
CY2023Q1 us-gaap Proceeds From Short Term Debt
ProceedsFromShortTermDebt
usd
CY2024Q1 us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
usd
CY2024Q1 us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
usd
CY2024Q1 us-gaap Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
usd
CY2024Q1 us-gaap Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
usd
CY2023 us-gaap Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
usd
CY2024Q1 us-gaap Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
usd
CY2024Q1 dei Entity Address City Or Town
EntityAddressCityOrTown
Ramat Gan
CY2024Q1 dei Entity Address Country
EntityAddressCountry
IL
CY2024Q1 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
5268104
CY2024Q1 dei City Area Code
CityAreaCode
+972
CY2024Q1 dei Local Phone Number
LocalPhoneNumber
9-774-1505
CY2024Q1 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2024Q1 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2024Q1 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2024Q1 dei Entity Small Business
EntitySmallBusiness
true
CY2024Q1 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
CY2024Q1 dei Entity Shell Company
EntityShellCompany
false
CY2024Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
14920585 shares
CY2024Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1284000 usd
CY2024Q1 us-gaap Restricted Cash
RestrictedCash
86000 usd
CY2024Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
7004000 usd
CY2024Q1 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
3808000 usd
CY2024Q1 us-gaap Other Assets Current
OtherAssetsCurrent
623000 usd
CY2024Q1 us-gaap Assets Current
AssetsCurrent
12805000 usd
CY2024Q1 us-gaap Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
144000 usd
CY2024Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
230000 usd
CY2024Q1 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
374000 usd
CY2023Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
397000 usd
CY2024Q1 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
11715000 usd
CY2024Q1 us-gaap Goodwill
Goodwill
12254000 usd
CY2024Q1 us-gaap Assets Noncurrent
AssetsNoncurrent
24717000 usd
CY2024Q1 us-gaap Assets
Assets
37522000 usd
CY2024Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
8407000 usd
CY2024Q1 us-gaap Short Term Borrowings
ShortTermBorrowings
4357000 usd
CY2024Q1 us-gaap Long Term Debt Current
LongTermDebtCurrent
2065000 usd
CY2024Q1 VBIX Account Payable Other Current
AccountPayableOtherCurrent
988000 usd
CY2023Q4 VBIX Account Payable Other Current
AccountPayableOtherCurrent
889000 usd
CY2024Q1 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
83000 usd
CY2023Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
85000 usd
CY2024Q1 us-gaap Liabilities Current
LiabilitiesCurrent
15900000 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
19773000 usd
CY2024Q1 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
2441000 usd
CY2023Q4 us-gaap Long Term Debt Noncurrent
LongTermDebtNoncurrent
3064000 usd
CY2024Q1 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
281000 usd
CY2023Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
304000 usd
CY2024Q1 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
1433000 usd
CY2023Q4 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
1517000 usd
CY2024Q1 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
4155000 usd
CY2023Q4 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
4885000 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
490000000 shares
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
490000000 shares
CY2024Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
14920585 shares
CY2024Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
14920585 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
14920585 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
14920585 shares
CY2024Q1 us-gaap Common Stock Value
CommonStockValue
3000 usd
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
3000 usd
CY2024Q1 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
25482000 usd
CY2023Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
25476000 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-11660000 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-10661000 usd
CY2024Q1 us-gaap Stockholders Equity
StockholdersEquity
13825000 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
14818000 usd
CY2024Q1 us-gaap Minority Interest
MinorityInterest
3642000 usd
CY2023Q4 us-gaap Minority Interest
MinorityInterest
3806000 usd
CY2024Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
17467000 usd
CY2023Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
18624000 usd
CY2024Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
37522000 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
43282000 usd
CY2024Q1 us-gaap Revenues
Revenues
10002000 usd
CY2023Q1 us-gaap Revenues
Revenues
20862000 usd
CY2024Q1 us-gaap Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
8215000 usd
CY2023Q1 us-gaap Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
17981000 usd
CY2024Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
730000 usd
CY2023Q1 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
796000 usd
CY2024Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
658000 usd
CY2023Q1 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
723000 usd
CY2024Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
656000 usd
CY2023Q1 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
704000 usd
CY2024Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
734000 usd
CY2023Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
734000 usd
CY2024Q1 us-gaap Other Expenses
OtherExpenses
20000 usd
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1011000 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-76000 usd
CY2024Q1 us-gaap Other Nonoperating Expense
OtherNonoperatingExpense
163000 usd
CY2023Q1 us-gaap Other Nonoperating Expense
OtherNonoperatingExpense
185000 usd
CY2024Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-1174000 usd
CY2023Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-261000 usd
CY2023Q1 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-30000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
107000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
12000 usd
CY2023Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
2000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-2000 usd
CY2023Q1 us-gaap Payments To Minority Shareholders
PaymentsToMinorityShareholders
2625000 usd
CY2024Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
1000 usd
CY2023Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
84000 usd
CY2024Q1 us-gaap Profit Loss
ProfitLoss
-1175000 usd
CY2023Q1 us-gaap Profit Loss
ProfitLoss
-345000 usd
CY2024Q1 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-176000 usd
CY2023Q1 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
52000 usd
CY2024Q1 us-gaap Net Income Loss
NetIncomeLoss
-999000 usd
CY2023Q1 us-gaap Net Income Loss
NetIncomeLoss
-397000 usd
CY2024Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.07
CY2024Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.07
CY2023Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.03
CY2023Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.03
CY2024Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
14920585 shares
CY2023Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
14783964 shares
CY2023Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
14783964 shares
CY2023Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
18624000 usd
CY2024Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
18000 usd
CY2024Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
17467000 usd
CY2022Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
29899000 usd
CY2022Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
29899000 usd
CY2023Q1 us-gaap Profit Loss
ProfitLoss
-345000 usd
CY2023Q1 us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
30000 usd
CY2023Q1 VBIX Adjustments To Additional Paid In Capital Transaction With Noncontrolling Interest Value
AdjustmentsToAdditionalPaidInCapitalTransactionWithNoncontrollingInterestValue
-2625000 usd
CY2023Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
26959000 usd
CY2023Q1 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
26959000 usd
CY2024Q1 us-gaap Profit Loss
ProfitLoss
-1175000 usd
CY2023Q1 us-gaap Profit Loss
ProfitLoss
-345000 usd
CY2024Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
734000 usd
CY2023Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
734000 usd
CY2024Q1 us-gaap Share Based Compensation
ShareBasedCompensation
18000 usd
CY2023Q1 us-gaap Share Based Compensation
ShareBasedCompensation
30000 usd
CY2024Q1 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-81000 usd
CY2023Q1 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-58000 usd
CY2024Q1 VBIX Gain Loss On Accrued Interest Net
GainLossOnAccruedInterestNet
-14000 usd
CY2023Q1 VBIX Gain Loss On Accrued Interest Net
GainLossOnAccruedInterestNet
6000 usd
CY2024Q1 us-gaap Interest Income Operating
InterestIncomeOperating
39000 usd
CY2023Q1 us-gaap Interest Income Operating
InterestIncomeOperating
21000 usd
CY2024Q1 us-gaap Adjustment For Amortization
AdjustmentForAmortization
2000 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-4355000 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-5386000 usd
CY2024Q1 us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
-148000 usd
CY2023Q1 us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
-151000 usd
CY2024Q1 VBIX Increase Decrease In Operating Lease Rightofuse Assets
IncreaseDecreaseInOperatingLeaseRightofuseAssets
-23000 usd
CY2023Q1 VBIX Increase Decrease In Operating Lease Rightofuse Assets
IncreaseDecreaseInOperatingLeaseRightofuseAssets
-22000 usd
CY2023Q1 VBIX Increse Decrease In Severance Pay
IncreseDecreaseInSeverancePay
3000 usd
CY2024Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-3952000 usd
CY2023Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-5726000 usd
CY2024Q1 VBIX Increase Decrease In Other Payable
IncreaseDecreaseInOtherPayable
85000 usd
CY2023Q1 VBIX Increase Decrease In Other Payable
IncreaseDecreaseInOtherPayable
-122000 usd
CY2024Q1 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-25000 usd
CY2024Q1 us-gaap Proceeds From Short Term Debt
ProceedsFromShortTermDebt
100000 usd
CY2024Q1 us-gaap Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
743000 usd
CY2023Q1 us-gaap Repayments Of Short Term Debt
RepaymentsOfShortTermDebt
247000 usd
CY2023Q1 us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
1500000 usd
CY2023Q1 us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
417000 usd
CY2023Q1 us-gaap Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
445000 usd
CY2023Q1 us-gaap Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
130000 usd
CY2024Q1 VBIX Repayments Of Loan To Related Party Debt
RepaymentsOfLoanToRelatedPartyDebt
17000 usd
CY2023Q1 VBIX Repayments Of Loan To Related Party Debt
RepaymentsOfLoanToRelatedPartyDebt
72000 usd
CY2024Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-660000 usd
CY2023Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-2436000 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-553000 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-2426000 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
1923000 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
4381000 usd
CY2024Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
1370000 usd
CY2023Q1 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
1955000 usd
CY2024Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
54000 usd
CY2023Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
185000 usd
CY2024Q1 us-gaap Interest Paid Net
InterestPaidNet
205000 usd
CY2023Q1 us-gaap Interest Paid Net
InterestPaidNet
197000 usd
CY2024Q1 VBIX Cash Paid During Period
CashPaidDuringPeriod
259000 usd
CY2023Q1 VBIX Cash Paid During Period
CashPaidDuringPeriod
382000 usd
CY2022Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2022Q3 us-gaap Related Party Transaction Description Of Transaction
RelatedPartyTransactionDescriptionOfTransaction
As a result of the Reorganization Transaction, the former holders of Gix Media Shares, who previously held approximately 68% of the Company’s Common Stock, hold approximately 97% of the Company’s Common Stock, and Gix Media became a wholly owned subsidiary of the Company.
CY2022Q3 us-gaap Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
reverse stock split of its Common Stock at a ratio of 1-for-28
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1011000 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-76000 usd
CY2024Q1 us-gaap Profit Loss
ProfitLoss
-1175000 usd
CY2023Q1 us-gaap Profit Loss
ProfitLoss
-345000 usd
CY2024Q1 us-gaap Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
1284000 usd
CY2024Q1 us-gaap Loans Payable
LoansPayable
8427000 usd
CY2024Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-11660000 usd
CY2024Q1 us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_84B_eus-gaap--UseOfEstimates_z42MnF9nMCce" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.75in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>C. <span id="xdx_86E_zFHrG9GBYa2h">Use of estimates</span></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.75in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.75in; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. The Company evaluates on an ongoing basis its assumptions, including those related to contingencies, deferred taxes, inventory impairment, stock-based compensation, as well as in estimates used in applying the revenue recognition policy. Actual results may differ from those estimates.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0 0pt 0.75in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
CY2024Q1 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
3808000 usd
CY2023Q4 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
3752000 usd
CY2024Q1 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
39000 usd
CY2023Q1 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
21000 usd
CY2024Q1 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P3Y11M1D
CY2024Q1 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.0310 pure
CY2023Q4 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P4Y2M1D
CY2023Q4 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.0310 pure
CY2024Q1 us-gaap Operating Lease Expense
OperatingLeaseExpense
28000 usd
CY2023Q1 us-gaap Operating Lease Expense
OperatingLeaseExpense
26000 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
29961000 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
29961000 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
5273000 usd
CY2024Q1 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
719000 usd
CY2024Q1 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
5992000 usd
CY2024Q1 us-gaap Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
23969000 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
35068000 usd
CY2023 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
5107000 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
29961000 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
2394000 usd
CY2023 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
2879000 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
5273000 usd
CY2023Q4 us-gaap Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
24688000 usd
CY2023 us-gaap Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
5107000 usd
CY2024Q1 srt Bank Loans
BankLoans
8863000 usd
CY2023Q4 srt Bank Loans
BankLoans
9504000 usd
CY2024Q1 VBIX Proceeds From Issuance Of Liability And Equity
ProceedsFromIssuanceOfLiabilityAndEquity
480000 usd
CY2024Q1 us-gaap Shortterm Debt Fair Value
ShorttermDebtFairValue
483000 usd
CY2024Q1 VBIX Percentage Of Fair Value
PercentageOfFairValue
1.0000 pure
CY2024Q1 VBIX Short Term Debt Allocated Amount
ShortTermDebtAllocatedAmount
480000 usd
CY2024Q1 us-gaap Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
480000 usd
CY2024Q1 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
55000 usd
CY2024Q1 us-gaap Long Term Debt
LongTermDebt
425000 usd
CY2024Q1 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
2000 usd
CY2024Q1 us-gaap Common Stock Voting Rights
CommonStockVotingRights
Shares of Common Stock confer the rights to: (i) participate in the general meetings, to one vote per share for any purpose, to an equal part, on share basis, (ii) in distribution of dividends and (iii) to equally participate, on share basis, in distribution of excess of assets and funds from the Company and will not confer other privileges.
CY2022Q4 us-gaap Dividends Payable Current And Noncurrent
DividendsPayableCurrentAndNoncurrent
917000 usd
CY2024Q1 us-gaap Number Of Operating Segments
NumberOfOperatingSegments
2 segment
CY2024Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
10002000 usd
CY2024Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
734000 usd
CY2024Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1011000 usd
CY2024Q1 us-gaap Other Nonoperating Expense
OtherNonoperatingExpense
163000 usd
CY2024Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-1174000 usd
CY2023Q1 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
20862000 usd
CY2023Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
734000 usd
CY2023Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-76000 usd
CY2023Q1 us-gaap Other Nonoperating Expense
OtherNonoperatingExpense
185000 usd
CY2023Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-261000 usd

Files In Submission

Name View Source Status
0001493152-24-020755-index-headers.html Edgar Link pending
0001493152-24-020755-index.html Edgar Link pending
0001493152-24-020755.txt Edgar Link pending
0001493152-24-020755-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
ex32-2.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
form10-q_001.jpg 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
FilingSummary.xml Edgar Link unprocessable
form10-q_htm.xml Edgar Link completed
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
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
vbix-20240331.xsd Edgar Link pending
vbix-20240331_cal.xml Edgar Link unprocessable
vbix-20240331_lab.xml Edgar Link unprocessable
vbix-20240331_pre.xml Edgar Link unprocessable
vbix-20240331_def.xml Edgar Link unprocessable