2024 Q1 Form 10-K Financial Statement
#000182912624000541 Filed on January 29, 2024
Income Statement
Concept | 2024 Q1 | 2023 Q4 | 2023 |
---|---|---|---|
Revenue | $1.154M | $1.422M | $4.558M |
YoY Change | 7.83% | -1.5% | -29.78% |
Cost Of Revenue | $159.0K | $132.9K | $507.6K |
YoY Change | 52.43% | -50.64% | -32.63% |
Gross Profit | $995.0K | $1.289M | $4.051M |
YoY Change | 3.01% | 9.77% | -29.4% |
Gross Profit Margin | 86.22% | 90.65% | 88.86% |
Selling, General & Admin | $2.157M | $2.521M | $10.82M |
YoY Change | -31.35% | -42.12% | -25.81% |
% of Gross Profit | 216.78% | 195.55% | 267.06% |
Research & Development | $27.00K | $922.7K | |
YoY Change | -86.13% | 16.6% | |
% of Gross Profit | 2.71% | 22.78% | |
Depreciation & Amortization | $19.00K | $16.49K | $486.4K |
YoY Change | -87.8% | -93.73% | 46.27% |
% of Gross Profit | 1.91% | 1.28% | 12.01% |
Operating Expenses | $27.00K | $2.521M | $922.7K |
YoY Change | -86.13% | -42.12% | 16.6% |
Operating Profit | -$1.162M | -$1.232M | -$6.767M |
YoY Change | -46.61% | -61.28% | -23.48% |
Interest Expense | $27.00K | -$90.02K | $431.4K |
YoY Change | -55.71% | 19.91% | 8.33% |
% of Operating Profit | |||
Other Income/Expense, Net | $149.0K | -$10.00K | -$10.00K |
YoY Change | -401.68% | -104.23% | -104.01% |
Pretax Income | -$1.040M | -$1.091M | -$6.987M |
YoY Change | -54.52% | -63.87% | -21.47% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$1.040M | -$1.091M | -$6.987M |
YoY Change | -54.52% | -63.87% | -21.47% |
Net Earnings / Revenue | -90.12% | -76.73% | -153.28% |
Basic Earnings Per Share | -$0.17 | -$0.99 | |
Diluted Earnings Per Share | -$0.17 | -$0.16 | -$0.99 |
COMMON SHARES | |||
Basic Shares Outstanding | 6.125M shares | 7.029M shares | |
Diluted Shares Outstanding | 6.191M shares | 7.029M shares |
Balance Sheet
Concept | 2024 Q1 | 2023 Q4 | 2023 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.172M | $1.756M | $1.756M |
YoY Change | -17.61% | -53.21% | -53.21% |
Cash & Equivalents | $1.172M | $1.756M | |
Short-Term Investments | |||
Other Short-Term Assets | $315.0K | $106.2K | $106.2K |
YoY Change | -55.93% | -38.68% | -38.68% |
Inventory | $316.0K | $310.2K | $310.2K |
Prepaid Expenses | $315.0K | $106.2K | |
Receivables | $77.00K | $18.21K | $18.21K |
Other Receivables | $12.00K | $11.38K | $11.38K |
Total Short-Term Assets | $1.892M | $2.202M | $2.202M |
YoY Change | -28.67% | -49.56% | -49.56% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $533.0K | $572.7K | $572.7K |
YoY Change | -65.48% | -65.98% | -68.08% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $7.000K | $7.320K | $7.320K |
YoY Change | -76.97% | -81.67% | -81.67% |
Total Long-Term Assets | $540.0K | $580.0K | $580.0K |
YoY Change | -67.58% | -68.38% | -68.38% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.892M | $2.202M | $2.202M |
Total Long-Term Assets | $540.0K | $580.0K | $580.0K |
Total Assets | $2.432M | $2.782M | $2.782M |
YoY Change | -43.67% | -55.13% | -55.13% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $2.219M | $2.612M | $2.612M |
YoY Change | -2.18% | 9.81% | 9.81% |
Accrued Expenses | $0.00 | $0.00 | |
YoY Change | -100.0% | -100.0% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $663.0K | $656.9K | $656.9K |
YoY Change | 16.65% | 16.65% | |
Long-Term Debt Due | $663.0K | $656.9K | $23.11K |
YoY Change | 16.65% | -83.92% | |
Total Short-Term Liabilities | $3.923M | $4.010M | $4.010M |
YoY Change | 14.51% | -1.31% | -1.31% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $17.00K | $13.13K | $13.13K |
YoY Change | -91.82% | -94.04% | -94.04% |
Other Long-Term Liabilities | $0.00 | $0.00 | |
YoY Change | -100.0% | -100.0% | |
Total Long-Term Liabilities | $17.00K | $13.13K | $13.13K |
YoY Change | -92.09% | -94.73% | -94.73% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.923M | $4.010M | $4.010M |
Total Long-Term Liabilities | $17.00K | $13.13K | $13.13K |
Total Liabilities | $3.940M | $4.023M | $4.023M |
YoY Change | 8.22% | -6.7% | -6.7% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$58.55M | -$57.51M | |
YoY Change | 10.87% | 13.83% | |
Common Stock | $6.000K | $7.284K | |
YoY Change | -99.6% | -99.51% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$1.508M | -$1.241M | -$1.241M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $2.432M | $2.782M | $2.782M |
YoY Change | -43.67% | -55.13% | -55.13% |
Cashflow Statement
Concept | 2024 Q1 | 2023 Q4 | 2023 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.040M | -$1.091M | -$6.987M |
YoY Change | -54.52% | -63.87% | -21.47% |
Depreciation, Depletion And Amortization | $19.00K | $16.49K | $486.4K |
YoY Change | -87.8% | -93.73% | 46.27% |
Cash From Operating Activities | -$575.0K | $220.5K | -$2.197M |
YoY Change | -55.17% | -112.54% | -30.59% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $5.730K | $25.39K | |
YoY Change | -98.14% | -96.92% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $741.0K | $641.0K | |
YoY Change | |||
Cash From Investing Activities | $735.2K | $615.6K | |
YoY Change | -338.54% | -174.64% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $100.0K | ||
YoY Change | -98.62% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -$9.000K | 166.9K | -$415.2K |
YoY Change | -99.13% | -97.09% | -105.44% |
NET CHANGE | |||
Cash From Operating Activities | -$575.0K | 220.5K | -$2.197M |
Cash From Investing Activities | 735.2K | $615.6K | |
Cash From Financing Activities | -$9.000K | 166.9K | -$415.2K |
Net Change In Cash | -$584.0K | 1.123M | -$1.997M |
YoY Change | -74.94% | -69.48% | -154.79% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$575.0K | $220.5K | -$2.197M |
Capital Expenditures | $5.730K | $25.39K | |
Free Cash Flow | -$575.0K | $214.7K | -$2.223M |
YoY Change | -55.73% | -110.39% | -44.3% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2023 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2023 | |
CY2023 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2023 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001557376 | |
CY2023Q4 | OCEL |
Receivables From Related Parties
ReceivablesFromRelatedParties
|
usd | |
CY2023Q4 | us-gaap |
Other Assets
OtherAssets
|
usd | |
CY2023Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
usd | |
CY2023Q4 | OCEL |
Promissory Note Net Of Debt Discount
PromissoryNoteNetOfDebtDiscount
|
usd | |
CY2022Q4 | OCEL |
Convertible Promissory Note Net Of Debt Discount
ConvertiblePromissoryNoteNetOfDebtDiscount
|
usd | |
CY2023Q4 | us-gaap |
Contractual Obligation
ContractualObligation
|
usd | |
CY2023Q4 | OCEL |
Commitment To Repurchase Shares In Connection With Settlement Of Litigation
CommitmentToRepurchaseSharesInConnectionWithSettlementOfLitigation
|
usd | |
CY2022Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
usd | |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
usd | |
CY2022 | OCEL |
Impairment Of Nonmarketable Securities In Related Entity
ImpairmentOfNonmarketableSecuritiesInRelatedEntity
|
usd | |
CY2022 | us-gaap |
Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
|
usd | |
CY2023 | OCEL |
Gain From Writeoff Of Liabilities Attributable To Discontinued Operations
GainFromWriteoffOfLiabilitiesAttributableToDiscontinuedOperations
|
usd | |
CY2022 | OCEL |
Shares Issued In Restructuring
SharesIssuedInRestructuring
|
usd | |
CY2023 | OCEL |
Cancellation Of Shares Repurchased In Connection With Litigation
CancellationOfSharesRepurchasedInConnectionWithLitigation
|
usd | |
CY2023 | OCEL |
Return Of Former Executives Shares And Warrants
ReturnOfFormerExecutivesSharesAndWarrants
|
usd | |
CY2022 | us-gaap |
Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
|
usd | |
CY2023 | OCEL |
Gain From Writeoff Of Liabilities Attributable To Discontinued Operations
GainFromWriteoffOfLiabilitiesAttributableToDiscontinuedOperations
|
usd | |
CY2023 | OCEL |
Gain From Writeoffs And Settlements Of Accounts Payable And Notes Payable
GainFromWriteoffsAndSettlementsOfAccountsPayableAndNotesPayable
|
usd | |
CY2022 | OCEL |
Writeoff Of Nonmarketable Securities
WriteoffOfNonmarketableSecurities
|
usd | |
CY2022 | OCEL |
Writeoff Of Receivables From Officers And Other Receivable
WriteoffOfReceivablesFromOfficersAndOtherReceivable
|
usd | |
CY2022 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
usd | |
CY2023 | OCEL |
Reserve For Bad Debt
ReserveForBadDebt
|
usd | |
CY2023 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
usd | |
CY2023 | OCEL |
Stocks Issued In Settlement Of Litigation
StocksIssuedInSettlementOfLitigation
|
usd | |
CY2023 | us-gaap |
Increase Decrease In Notes Receivable Related Parties
IncreaseDecreaseInNotesReceivableRelatedParties
|
usd | |
CY2023 | OCEL |
Increase Decrease In Accrued Liabilities To Management
IncreaseDecreaseInAccruedLiabilitiesToManagement
|
usd | |
CY2022 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
usd | |
CY2022 | OCEL |
Investment In Nonmarketable Equity Securities
InvestmentInNonmarketableEquitySecurities
|
usd | |
CY2022 | OCEL |
Shares Repurchased In Connection With Litigation
SharesRepurchasedInConnectionWithLitigation
|
usd | |
CY2023 | OCEL |
Capital Contributed By Executive
CapitalContributedByExecutive
|
usd | |
CY2023 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
usd | |
CY2022 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
usd | |
CY2023 | OCEL |
Executive Forgiveness Of Employment Obligation In Connections With Restructuring
ExecutiveForgivenessOfEmploymentObligationInConnectionsWithRestructuring
|
usd | |
CY2023 | OCEL |
Warrants Issued To Executives As Payment For Outstandings Compensation
WarrantsIssuedToExecutivesAsPaymentForOutstandingsCompensation
|
usd | |
CY2022 | OCEL |
Warrants Issued In Connection With Convertible Notes
WarrantsIssuedInConnectionWithConvertibleNotes
|
usd | |
CY2022 | OCEL |
Finance Lease Assigned To Buyer In Connection With Asset Sale
FinanceLeaseAssignedToBuyerInConnectionWithAssetSale
|
usd | |
CY2023 | OCEL |
Stock Issued In Exchange For Accounts Payable
StockIssuedInExchangeForAccountsPayable
|
usd | |
CY2023 | OCEL |
Stock Purchased From Payments Due On Accounts Payable
StockPurchasedFromPaymentsDueOnAccountsPayable
|
usd | |
CY2023 | OCEL |
Commitment Fee Shortfall Obligation
CommitmentFeeShortfallObligation
|
usd | |
CY2023 | OCEL |
Commitment To Repurchase Share In Connections With Settlement Of Litigation
CommitmentToRepurchaseShareInConnectionsWithSettlementOfLitigation
|
usd | |
CY2023 | OCEL |
Promissory Note Issued For Past Due Professional Fees
PromissoryNoteIssuedForPastDueProfessionalFees
|
usd | |
CY2023 | OCEL |
Purchase Of Fixed Assets Included In Accounts Payable
PurchaseOfFixedAssetsIncludedInAccountsPayable
|
usd | |
CY2022 | OCEL |
Common Stock Issued In Satisfaction Of Commitment Fee Shortfall Obligation
CommonStockIssuedInSatisfactionOfCommitmentFeeShortfallObligation
|
usd | |
CY2022Q4 | OCEL |
Equity In Nonmarketable Securities
EquityInNonmarketableSecurities
|
usd | |
CY2022Q4 | OCEL |
Reserve On Carrying Value Of Investment In Nonmarketable Securities
ReserveOnCarryingValueOfInvestmentInNonmarketableSecurities
|
usd | |
CY2023Q4 | us-gaap |
Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
|
usd | |
CY2022Q4 | us-gaap |
Marketable Securities Noncurrent
MarketableSecuritiesNoncurrent
|
usd | |
CY2023Q4 | us-gaap |
Finance Lease Liability Payments Due Year Five
FinanceLeaseLiabilityPaymentsDueYearFive
|
usd | |
CY2023Q4 | us-gaap |
Finance Lease Liability Payments Due After Year Five
FinanceLeaseLiabilityPaymentsDueAfterYearFive
|
usd | |
CY2023Q4 | OCEL |
Securities Purchase Agreement22
SecuritiesPurchaseAgreement22
|
usd | |
CY2023Q4 | OCEL |
Securities Purchase Agreement23
SecuritiesPurchaseAgreement23
|
usd | |
CY2022Q4 | OCEL |
Securities Purchase Agreement23
SecuritiesPurchaseAgreement23
|
usd | |
CY2022Q4 | us-gaap |
Convertible Debt
ConvertibleDebt
|
usd | |
CY2023 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
usd | |
CY2022 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
usd | |
CY2023 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
usd | |
CY2022 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
usd | |
CY2023 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
usd | |
CY2022 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
usd | |
CY2023 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2023 | us-gaap |
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
|
usd | |
CY2023 | OCEL |
Executive Forgiveness Of Employment Obligations In Connections With Restructuring
ExecutiveForgivenessOfEmploymentObligationsInConnectionsWithRestructuring
|
usd | |
CY2023 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
CY2023Q4 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
usd | |
CY2023Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
usd | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
usd | |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
shares | |
CY2023 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateFairValue
|
||
CY2022 | OCEL |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeiture In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitureInPeriod
|
shares | |
CY2022 | OCEL |
Share Based Compensation Arrangement By Share Based Payment Award Other Than Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOtherThanOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
||
CY2023 | dei |
Document Type
DocumentType
|
10-K | |
CY2023 | dei |
Document Annual Report
DocumentAnnualReport
|
true | |
CY2023 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2023-10-31 | |
CY2023 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--10-31 | |
CY2023 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2023 | dei |
Entity File Number
EntityFileNumber
|
000-55008 | |
CY2023 | dei |
Entity Registrant Name
EntityRegistrantName
|
ORGANICELL REGENERATIVE MEDICINE, INC | |
CY2023 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | |
CY2023 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
47-4180540 | |
CY2023 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
3321 College Avenue | |
CY2023 | dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
Suite 246 | |
CY2023 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Davie | |
CY2023 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
FL | |
CY2023 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
33314 | |
CY2023 | dei |
City Area Code
CityAreaCode
|
(888) | |
CY2023 | dei |
Local Phone Number
LocalPhoneNumber
|
963-7881 | |
CY2023 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2023 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2023 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2023 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2023 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2023 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2023 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2023 | dei |
Document Fin Stmt Error Correction Flag
DocumentFinStmtErrorCorrectionFlag
|
false | |
CY2023 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2023Q2 | dei |
Entity Public Float
EntityPublicFloat
|
7197268 | usd |
CY2024Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
6125482 | shares |
CY2023 | dei |
Auditor Name
AuditorName
|
Weinberg & Company P.A. | |
CY2023 | dei |
Auditor Firm
AuditorFirmId
|
572 | |
CY2023 | dei |
Auditor Location
AuditorLocation
|
Los Angeles, CA | |
CY2023Q4 | us-gaap |
Cash
Cash
|
1756202 | usd |
CY2022Q4 | us-gaap |
Cash
Cash
|
3753097 | usd |
CY2023Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
18212 | usd |
CY2022Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
55110 | usd |
CY2022Q4 | OCEL |
Receivables From Related Parties
ReceivablesFromRelatedParties
|
128939 | usd |
CY2023Q4 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
11378 | usd |
CY2022Q4 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
7433 | usd |
CY2023Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
106184 | usd |
CY2022Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
173152 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
310183 | usd |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
248510 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2202159 | usd |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
4366241 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
572726 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1683516 | usd |
CY2022Q4 | us-gaap |
Other Assets
OtherAssets
|
110995 | usd |
CY2023Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
7315 | usd |
CY2022Q4 | us-gaap |
Security Deposit
SecurityDeposit
|
39936 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
2782200 | usd |
CY2022Q4 | us-gaap |
Assets
Assets
|
6200688 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
2611969 | usd |
CY2022Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
2378531 | usd |
CY2023Q4 | OCEL |
Advances Payable To Former Officer
AdvancesPayableToFormerOfficer
|
220897 | usd |
CY2022Q4 | OCEL |
Advances Payable To Former Officer
AdvancesPayableToFormerOfficer
|
220897 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
23107 | usd |
CY2022Q4 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
143748 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
82407 | usd |
CY2022Q4 | OCEL |
Promissory Note Net Of Debt Discount
PromissoryNoteNetOfDebtDiscount
|
563111 | usd |
CY2023Q4 | OCEL |
Convertible Promissory Note Net Of Debt Discount
ConvertiblePromissoryNoteNetOfDebtDiscount
|
656853 | usd |
CY2022Q4 | us-gaap |
Contractual Obligation
ContractualObligation
|
174462 | usd |
CY2022Q4 | OCEL |
Commitment To Repurchase Shares In Connection With Settlement Of Litigation
CommitmentToRepurchaseSharesInConnectionWithSettlementOfLitigation
|
500000 | usd |
CY2023Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
497259 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4010085 | usd |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4063156 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
13134 | usd |
CY2022Q4 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
220340 | usd |
CY2022Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
28588 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
4023219 | usd |
CY2022Q4 | us-gaap |
Liabilities
Liabilities
|
4312084 | usd |
CY2023Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2500000000 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2500000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
7283483 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
7283483 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
7395632 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
7395632 | shares |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
7284 | usd |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
7396 | usd |
CY2023Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
56259711 | usd |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
52402514 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-57508014 | usd |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-50521306 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1241019 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1888604 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
2782200 | usd |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6200688 | usd |
CY2023 | OCEL |
Revenues From Related Parties
RevenuesFromRelatedParties
|
115440 | usd |
CY2022 | OCEL |
Revenues From Related Parties
RevenuesFromRelatedParties
|
329600 | usd |
CY2023 | us-gaap |
Revenues
Revenues
|
4558278 | usd |
CY2022 | us-gaap |
Revenues
Revenues
|
6491008 | usd |
CY2023 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
507629 | usd |
CY2022 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
753534 | usd |
CY2023 | us-gaap |
Gross Profit
GrossProfit
|
4050649 | usd |
CY2022 | us-gaap |
Gross Profit
GrossProfit
|
5737474 | usd |
CY2023 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
10817627 | usd |
CY2022 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
14580434 | usd |
CY2023 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-6766978 | usd |
CY2022 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-8842960 | usd |
CY2023 | us-gaap |
Interest Expense
InterestExpense
|
431424 | usd |
CY2022 | us-gaap |
Interest Expense
InterestExpense
|
398260 | usd |
CY2023 | OCEL |
Change In Commitment Fee Shortfall Obligation
ChangeInCommitmentFeeShortfallObligation
|
18917 | usd |
CY2022 | OCEL |
Change In Commitment Fee Shortfall Obligation
ChangeInCommitmentFeeShortfallObligation
|
30692 | usd |
CY2023 | OCEL |
Impairment Of Nonmarketable Securities In Related Entity
ImpairmentOfNonmarketableSecuritiesInRelatedEntity
|
100000 | usd |
CY2023 | us-gaap |
Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
|
340611 | usd |
CY2022 | OCEL |
Gain From Writeoff Of Liabilities Attributable To Discontinued Operations
GainFromWriteoffOfLiabilitiesAttributableToDiscontinuedOperations
|
125851 | usd |
CY2023 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-10000 | usd |
CY2022 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
249504 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6986708 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8896557 | usd |
CY2023 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.99 | |
CY2023 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.99 | |
CY2022 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-1.56 | |
CY2022 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-1.56 | |
CY2023 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
7028638 | shares |
CY2023 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
7028638 | shares |
CY2022 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5688230 | shares |
CY2022 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5688230 | shares |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2665593 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
7290000 | usd |
CY2022 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
3916590 | usd |
CY2022 | OCEL |
Capital Contributed By Executives
CapitalContributedByExecutives
|
250000 | usd |
CY2022 | OCEL |
Warrants Issued To Executives As Payment For Outstanding Compensation
WarrantsIssuedToExecutivesAsPaymentForOutstandingCompensation
|
649740 | usd |
CY2022 | OCEL |
Executive Forgiveness Of Employment Obligations In Connection With Restructuring
ExecutiveForgivenessOfEmploymentObligationsInConnectionWithRestructuring
|
1526893 | usd |
CY2022 | OCEL |
Commitment To Repurchase Shares In Connections With Settlement Of Litigation
CommitmentToRepurchaseSharesInConnectionsWithSettlementOfLitigation
|
-500000 | usd |
CY2022 | OCEL |
Common Stock Issued As Commitments Fee For Promissory Note
CommonStockIssuedAsCommitmentsFeeForPromissoryNote
|
156231 | usd |
CY2022 | OCEL |
Exchange Of Accounts Payable For Stock
ExchangeOfAccountsPayableForStock
|
117500 | usd |
CY2022 | OCEL |
Stock Issued In Settlement Of Litigation
StockIssuedInSettlementOfLitigation
|
43800 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8896557 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1888604 | usd |
CY2023 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
100000 | usd |
CY2023 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
3208776 | usd |
CY2023 | OCEL |
Issuance Of Common Stock And Warrants As Commitment Fee For Spa23 Note
IssuanceOfCommonStockAndWarrantsAsCommitmentFeeForSpa23Note
|
282500 | usd |
CY2023 | OCEL |
Discount On Warrants Issued With Convertible Debt
DiscountOnWarrantsIssuedWithConvertibleDebt
|
72430 | usd |
CY2023 | OCEL |
Stock Issued In Satisfaction Of Commitment Fee Shortfall Obligation
StockIssuedInSatisfactionOfCommitmentFeeShortfallObligation
|
193379 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6986708 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1241019 | usd |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6986708 | usd |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-8896557 | usd |
CY2023 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
486354 | usd |
CY2022 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
332508 | usd |
CY2023 | OCEL |
Amortization Of Oid And Commitment Fee Discount Promissory Note
AmortizationOfOidAndCommitmentFeeDiscountPromissoryNote
|
349272 | usd |
CY2022 | OCEL |
Amortization Of Oid And Commitment Fee Discount Promissory Note
AmortizationOfOidAndCommitmentFeeDiscountPromissoryNote
|
323111 | usd |
CY2023 | OCEL |
Change In Commitment Fee Shortfall Obligation
ChangeInCommitmentFeeShortfallObligation
|
18917 | usd |
CY2022 | OCEL |
Change In Commitment Fee Shortfall Obligation
ChangeInCommitmentFeeShortfallObligation
|
30692 | usd |
CY2023 | us-gaap |
Gains Losses On Sales Of Assets
GainsLossesOnSalesOfAssets
|
340611 | usd |
CY2022 | OCEL |
Gain From Writeoff Of Liabilities Attributable To Discontinued Operations
GainFromWriteoffOfLiabilitiesAttributableToDiscontinuedOperations
|
125851 | usd |
CY2022 | OCEL |
Gain From Writeoffs And Settlements Of Accounts Payable And Notes Payable
GainFromWriteoffsAndSettlementsOfAccountsPayableAndNotesPayable
|
249504 | usd |
CY2023 | OCEL |
Writeoff Of Nonmarketable Securities
WriteoffOfNonmarketableSecurities
|
100000 | usd |
CY2023 | OCEL |
Writeoff Of Receivables From Officers And Other Receivable
WriteoffOfReceivablesFromOfficersAndOtherReceivable
|
142405 | usd |
CY2023 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-36219 | usd |
CY2022 | OCEL |
Reserve For Bad Debt
ReserveForBadDebt
|
27500 | usd |
CY2022 | us-gaap |
Inventory Write Down
InventoryWriteDown
|
37455 | usd |
CY2022 | OCEL |
Stocks Issued In Settlement Of Litigation
StocksIssuedInSettlementOfLitigation
|
-43800 | usd |
CY2023 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3208776 | usd |
CY2022 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3916590 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-36898 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-17148 | usd |
CY2022 | us-gaap |
Increase Decrease In Notes Receivable Related Parties
IncreaseDecreaseInNotesReceivableRelatedParties
|
128939 | usd |
CY2023 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
17411 | usd |
CY2022 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
7433 | usd |
CY2023 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-66968 | usd |
CY2022 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
103505 | usd |
CY2023 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
61673 | usd |
CY2022 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
51138 | usd |
CY2023 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
233439 | usd |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
1035609 | usd |
CY2022 | OCEL |
Increase Decrease In Accrued Liabilities To Management
IncreaseDecreaseInAccruedLiabilitiesToManagement
|
657003 | usd |
CY2023 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
32621 | usd |
CY2022 | us-gaap |
Increase Decrease In Security Deposits
IncreaseDecreaseInSecurityDeposits
|
-14754 | usd |
CY2023 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
497259 | usd |
CY2022 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-9575 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2197275 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-3165840 | usd |
CY2023 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
25391 | usd |
CY2022 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
824743 | usd |
CY2023 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
740957 | usd |
CY2023 | OCEL |
Investment In Nonmarketable Equity Securities
InvestmentInNonmarketableEquitySecurities
|
100000 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
615566 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-824743 | usd |
CY2023 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
1229400 | usd |
CY2022 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
540000 | usd |
CY2023 | OCEL |
Shares Repurchased In Connection With Litigation
SharesRepurchasedInConnectionWithLitigation
|
500000 | usd |
CY2022 | OCEL |
Capital Contributed By Executive
CapitalContributedByExecutive
|
250000 | usd |
CY2023 | OCEL |
Payments On Finance Lease
PaymentsOnFinanceLease
|
114586 | usd |
CY2022 | OCEL |
Payments On Finance Lease
PaymentsOnFinanceLease
|
59930 | usd |
CY2023 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
1130000 | usd |
CY2022 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
364960 | usd |
CY2023 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
100000 | usd |
CY2022 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
7270000 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-415186 | usd |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
7635110 | usd |
CY2023 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-1996895 | usd |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
3644527 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3753097 | usd |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
108570 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1756202 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
3753097 | usd |
CY2023 | us-gaap |
Interest Paid Net
InterestPaidNet
|
67145 | usd |
CY2022 | us-gaap |
Interest Paid Net
InterestPaidNet
|
78625 | usd |
CY2022 | OCEL |
Executive Forgiveness Of Employment Obligation In Connections With Restructuring
ExecutiveForgivenessOfEmploymentObligationInConnectionsWithRestructuring
|
1526893 | usd |
CY2022 | OCEL |
Warrants Issued To Executives As Payment For Outstandings Compensation
WarrantsIssuedToExecutivesAsPaymentForOutstandingsCompensation
|
649740 | usd |
CY2023 | OCEL |
Warrants Issued In Connection With Convertible Notes
WarrantsIssuedInConnectionWithConvertibleNotes
|
72430 | usd |
CY2023 | OCEL |
Finance Lease Assigned To Buyer In Connection With Asset Sale
FinanceLeaseAssignedToBuyerInConnectionWithAssetSale
|
213261 | usd |
CY2022 | OCEL |
Stock Issued In Exchange For Accounts Payable
StockIssuedInExchangeForAccountsPayable
|
117500 | usd |
CY2023 | OCEL |
Oid Discount On Proceeds Received From Promissory Note
OidDiscountOnProceedsReceivedFromPromissoryNote
|
10600 | usd |
CY2022 | OCEL |
Oid Discount On Proceeds Received From Promissory Note
OidDiscountOnProceedsReceivedFromPromissoryNote
|
60000 | usd |
CY2022 | OCEL |
Stock Purchased From Payments Due On Accounts Payable
StockPurchasedFromPaymentsDueOnAccountsPayable
|
20000 | usd |
CY2023 | OCEL |
Common Stock Issued As Commitment Fee For Promissory Note
CommonStockIssuedAsCommitmentFeeForPromissoryNote
|
282500 | usd |
CY2022 | OCEL |
Common Stock Issued As Commitment Fee For Promissory Note
CommonStockIssuedAsCommitmentFeeForPromissoryNote
|
156231 | usd |
CY2022 | OCEL |
Commitment Fee Shortfall Obligation
CommitmentFeeShortfallObligation
|
143769 | usd |
CY2022 | OCEL |
Commitment To Repurchase Share In Connections With Settlement Of Litigation
CommitmentToRepurchaseShareInConnectionsWithSettlementOfLitigation
|
-500000 | usd |
CY2022 | OCEL |
Promissory Note Issued For Past Due Professional Fees
PromissoryNoteIssuedForPastDueProfessionalFees
|
256000 | usd |
CY2022 | OCEL |
Purchase Of Fixed Assets Included In Accounts Payable
PurchaseOfFixedAssetsIncludedInAccountsPayable
|
77865 | usd |
CY2023 | OCEL |
Common Stock Issued In Satisfaction Of Commitment Fee Shortfall Obligation
CommonStockIssuedInSatisfactionOfCommitmentFeeShortfallObligation
|
193379 | usd |
CY2023 | us-gaap |
Nature Of Operations
NatureOfOperations
|
<p id="xdx_80F_eus-gaap--NatureOfOperations_zlKC8f5c2cU2" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><b>NOTE 1 – <span id="xdx_820_zHdygcQhYjY8">ORGANIZATION AND DESCRIPTION OF BUSINESS</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">Organicell Regenerative Medicine, Inc. (“Organicell” or the “Company”) was incorporated on August 9, 2011 in the State of Nevada under the name Bespoke Tricycles Inc. (changed to Biotech Products Services and Research, Inc. during September 2015 and to Organicell Regenerative Medicine, Inc., effective June 20, 2018). The Company is a clinical-stage biopharmaceutical company principally focusing on the development of innovative biological therapeutics for the treatment of degenerative diseases and regenerative medicine. The Company’s proprietary products are derived from perinatal sources and manufactured to retain the naturally occurring extracellular vesicles, hyaluronic acid, and proteins without the addition or combination of any other substance or diluent (“RAAM Products”). Our RAAM Products and related services are principally used in the health care industry administered through doctors and clinics (“Providers”).</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">On December 8, 2023, our board of directors and our stockholders holding a majority of the Company’s voting power, approved resolutions authorizing the Company to amend its Articles of Incorporation to change the name (“Name Change”) of the Company from Organicell Regenerative Medicine, Inc. to “Zeo ScientifiX, Inc.” Implementation and effectiveness of the Name Change will be subject to Organicell’s compliance with applicable regulatory requirements of the Securities and Exchange Commission and FINRA.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">For the years ended October 31, 2023 and 2022, the Company principally operated through General Surgical of Florida, Inc., a Florida corporation and wholly owned subsidiary, which was formed to sell the Company’s therapeutic products to Providers.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">The Company’s leading product, Zofin™ (also known as Organicell™ Flow), is an acellular, biologic therapeutic derived from perinatal sources and is manufactured to retain naturally occurring microRNAs, without the addition or combination of any other substance or diluent.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">The Company recently launched a service platform for its first autologous product called Patient Pure X™ (PPX™). PPX™ is a non-manipulated biologic containing the nanoparticle fraction from a patient’s own peripheral blood. To date, revenues from PPX™ continue to be minimal.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">During the year ended October 31, 2023, the Company began to expand the use of its proprietary products in future formulations for a variety of topical use applications in the skin-care industry.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">On November 7, 2023, the Company filed a certificate of amendment to its Articles of Incorporation to affect a reverse split of our issued and outstanding common stock on a one-for-two-hundred basis. The reverse stock split was effective with FINRA on November 28, 2023 (the “Reverse Split”). The par value of the Company’s common stock was unchanged at $0.001 per share after the Reverse Split. As a result, on the effective date of the Reverse Split, the stated capital on the Company’s balance sheet attributable to the Company’s common stock was reduced proportionately based on the reverse stock split ratio of one-for-two hundred and the additional paid-in capital account was credited with the amount by which the stated capital was reduced. All per share amounts referenced herein are reflective of the Reverse Split.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> | |
CY2023 | us-gaap |
Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
|
<p id="xdx_848_eus-gaap--ConcentrationRiskCreditRisk_zYZrwMzgS0ed" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><i><span style="text-decoration: underline"><span id="xdx_86E_zirgFw1cRGv3">Concentrations of Risk</span></span></i></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><b>Credit Risk</b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">The balance sheet items that potentially subject us to concentrations of credit risk are primarily cash and cash equivalents and accounts receivable. Balances in accounts are insured up to Federal Deposit Insurance Corporation (“FDIC”) limits of $<span id="xdx_90F_eus-gaap--CashFDICInsuredAmount_c20231031_pp0p0" title="FDIC limits per institutions">250,000</span> per institution. At October 31, 2023, the Company held in two financial institutions a total of $<span id="xdx_907_eus-gaap--CashUninsuredAmount_c20231031_pp0p0" title="Cash Balances">915,497</span> of cash balances in excess of FDIC insurance coverage limits.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><b>Major Customer</b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">During the year ended October 31, 2023, the Company sold products and services totaling approximately $<span id="xdx_90C_eus-gaap--Revenues_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--LargeDistributorAndDistributorsCustomersMember_pp0p0" title="Revenues">1,301,000</span> (<span id="xdx_901_eus-gaap--ConcentrationRiskPercentage1_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--LargeDistributorAndDistributorsCustomersMember_pdd" title="Concentration credit risk percentage">28.5%</span>) to a large distributor and the distributor’s customers, approximately $<span id="xdx_905_eus-gaap--Revenues_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--ALargeDistributorAndTheDistributorsCustomersMember_pp0p0" title="Revenues">459,000</span> (<span id="xdx_902_eus-gaap--ConcentrationRiskPercentage1_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--ALargeDistributorAndTheDistributorsCustomersMember_pdd" title="Concentration credit risk percentage">10.1%</span>) to a large distributor and the distributor’s customers and approximately $<span id="xdx_901_eus-gaap--Revenues_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--IndividualMedicalPracticeMember_pp0p0" title="Revenues">460,000</span> (<span id="xdx_909_eus-gaap--ConcentrationRiskPercentage1_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--IndividualMedicalPracticeMember_pdd" title="Concentration credit risk percentage">10.1%</span>) to an individual medical practice.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">During the fiscal year ended October 31, 2022, the Company sold a total of approximately $<span id="xdx_90E_eus-gaap--Revenues_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--LargeDistributorAndDistributorsCustomersMember_pp0p0" title="Revenues">2,124,000</span> (<span id="xdx_907_eus-gaap--ConcentrationRiskPercentage1_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--LargeDistributorAndDistributorsCustomersMember_pdd" title="Concentration credit risk percentage">32.7%</span>) to a large distributor and the distributors customers, approximately $<span id="xdx_900_eus-gaap--Revenues_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--CustomersOfAnotherDistributorMember_pp0p0" title="Revenues">1,413,700</span> (<span id="xdx_90C_eus-gaap--ConcentrationRiskPercentage1_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--CustomersOfAnotherDistributorMember_pdd" title="Concentration credit risk percentage">21.8%</span>) to customers of another distributor and $<span id="xdx_904_eus-gaap--Revenues_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--ManagementServicesOrganizationMember_pp0p0" title="Revenues">702,100</span> (<span id="xdx_90B_eus-gaap--ConcentrationRiskPercentage1_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__us-gaap--SalesRevenueNetMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--ManagementServicesOrganizationMember_pdd" title="Concentration credit risk percentage">10.8%</span>) of product to a management services organization (MSO) that provides administrative services and contracts for medical supplies for several medical practices.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">The Company’s sales agreements are non-exclusive and the Company does not believe it has any exposure based on the customers of its products.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><b>Major Supplier</b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">During the fiscal year ended October 31, 2023, the Company purchased the tissue raw material used in manufacturing of its products from two suppliers, of which each accounted for approximately $<span id="xdx_90F_eus-gaap--CostOfRevenue_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__custom--TissueRawMaterialMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--FirstSupplierMember_pp0p0" title="Cost of revenues">113,100</span> and $<span id="xdx_90B_eus-gaap--CostOfRevenue_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__custom--TissueRawMaterialMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--SecondSupplierMember_pp0p0" title="Cost of revenues">86,900</span> or <span id="xdx_90C_eus-gaap--ConcentrationRiskPercentage1_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__custom--TissueRawMaterialMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--FirstSupplierMember_pdd" title="Concentration credit risk percentage">57.0%</span> and <span id="xdx_90F_eus-gaap--ConcentrationRiskPercentage1_c20221101__20231031__us-gaap--ConcentrationRiskByBenchmarkAxis__custom--TissueRawMaterialMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--SecondSupplierMember_pdd" title="Concentration credit risk percentage">43.0%</span>, respectively, of the total amount of tissue raw material purchased during that period.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">During the fiscal year ended October 31, 2022, the Company purchased the tissue raw material used in manufacturing of its products from two suppliers, of which each accounted for approximately $<span id="xdx_90D_eus-gaap--CostOfRevenue_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__custom--TissueRawMaterialMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--FirstSupplierMember_pp0p0" title="Cost of revenues">145,000</span> and $<span id="xdx_909_eus-gaap--CostOfRevenue_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__custom--TissueRawMaterialMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--SecondSupplierMember_pp0p0" title="Cost of revenues">130,000</span> or <span id="xdx_90E_eus-gaap--ConcentrationRiskPercentage1_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__custom--TissueRawMaterialMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--FirstSupplierMember_pdd" title="Concentration credit risk percentage">53.0%</span> and <span id="xdx_90D_eus-gaap--ConcentrationRiskPercentage1_c20211101__20221031__us-gaap--ConcentrationRiskByBenchmarkAxis__custom--TissueRawMaterialMember__us-gaap--ConcentrationRiskByTypeAxis__us-gaap--CustomerConcentrationRiskMember__srt--MajorCustomersAxis__custom--SecondSupplierMember_pdd" title="Concentration credit risk percentage">47.0%</span>, respectively, of the total amount of tissue raw material purchased during that period.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">The Company’s supply agreements are non-exclusive and the Company does not believe it has any exposure based on the availability of raw materials and/or products from other suppliers.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> | |
CY2023Q4 | us-gaap |
Cash Fdic Insured Amount
CashFDICInsuredAmount
|
250000 | usd |
CY2023Q4 | us-gaap |
Cash Uninsured Amount
CashUninsuredAmount
|
915497 | usd |
CY2023 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_842_eus-gaap--UseOfEstimates_zHw1fouycuk9" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><i><span style="text-decoration: underline"><span id="xdx_864_zrBmGAeVTz5">Use of Estimates</span></span></i></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">The preparation of financial statements in conformity with generally accepted accounting principles of the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the year. Management bases its estimates on historical experience and on other assumptions considered to be reasonable under the circumstances. However, actual results may differ from the estimates.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">Those estimates and assumptions include estimates for credit loss reserves for accounts receivable, assumptions used in valuing inventories at net realizable value, impairment testing of recorded long-term tangible and intangible assets, the valuation allowance for deferred tax assets, accruals for potential liabilities, assumptions made in valuing equity instruments issued for services, and assumptions used in the determination of the Company’s liquidity.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify"> </p> | |
CY2023 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-6986708 | usd |
CY2023 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-2197275 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-57508014 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1241019 | usd |
CY2023 | us-gaap |
Allowance For Loan And Lease Loss Recovery Of Bad Debts
AllowanceForLoanAndLeaseLossRecoveryOfBadDebts
|
0 | usd |
CY2022 | us-gaap |
Allowance For Loan And Lease Loss Recovery Of Bad Debts
AllowanceForLoanAndLeaseLossRecoveryOfBadDebts
|
0 | usd |
CY2023 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | usd |
CY2022 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
27500 | usd |
CY2023Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
0 | usd |
CY2022Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
37455 | usd |
CY2023Q4 | OCEL |
Working Capital Deficit
WorkingCapitalDeficit
|
1807926 | usd |
CY2022Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
499216 | shares |
CY2023 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
922700 | usd |
CY2022 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
791300 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Foreign Income Tax Rate Differential
IncomeTaxReconciliationForeignIncomeTaxRateDifferential
|
400100 | usd |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2500000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
7283483 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
7283483 | shares |
CY2023Q4 | OCEL |
Operating And Finance Lease Obligation
OperatingAndFinanceLeaseObligation
|
15000 | usd |
CY2022Q3 | OCEL |
Letter Of Intent Description
LetterOfIntentDescription
|
Skycrest/Greyt Group and Beyond 100 each advanced Organicell $400,000 and $300,000, respectively (a total of $700,000) as good faith deposits against the $2,000,000 (a total of $4,000,000) purchase price for the Shares. | |
CY2023Q4 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
153868 | usd |
CY2022Q4 | us-gaap |
Inventory Raw Materials And Supplies Net Of Reserves
InventoryRawMaterialsAndSuppliesNetOfReserves
|
85096 | usd |
CY2023Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
156315 | usd |
CY2022Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
163414 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
310183 | usd |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
248510 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
794887 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
2123170 | usd |
CY2023Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
222161 | usd |
CY2022Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
439654 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
572726 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1683516 | usd |
CY2023 | us-gaap |
Depreciation
Depreciation
|
106384 | usd |
CY2022 | us-gaap |
Depreciation
Depreciation
|
82036 | usd |
CY2023 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
379970 | usd |
CY2022 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
250472 | usd |
CY2023 | OCEL |
Stockbased Compensation
StockbasedCompensation
|
834282 | usd |
CY2022 | OCEL |
Stockbased Compensation
StockbasedCompensation
|
6609802 | usd |
CY2022 | OCEL |
Executive Forgiveness Of Employment Obligations In Connections With Restructuring
ExecutiveForgivenessOfEmploymentObligationsInConnectionsWithRestructuring
|
480109 | usd |
CY2023 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
247612 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
|
249665 | usd |
CY2023Q4 | OCEL |
Equity In Nonmarketable Securities
EquityInNonmarketableSecurities
|
100000 | usd |
CY2023Q4 | OCEL |
Reserve On Carrying Value Of Investment In Nonmarketable Securities
ReserveOnCarryingValueOfInvestmentInNonmarketableSecurities
|
-100000 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability Payments Due Next Twelve Months
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths
|
23588 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability Payments Due Year Two
FinanceLeaseLiabilityPaymentsDueYearTwo
|
5536 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability Payments Due Year Three
FinanceLeaseLiabilityPaymentsDueYearThree
|
5536 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability Payments Due Year Four
FinanceLeaseLiabilityPaymentsDueYearFour
|
2768 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability Payments Due
FinanceLeaseLiabilityPaymentsDue
|
37428 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability Undiscounted Excess Amount
FinanceLeaseLiabilityUndiscountedExcessAmount
|
1187 | usd |
CY2023Q4 | us-gaap |
Finance Lease Liability
FinanceLeaseLiability
|
36241 | usd |
CY2022 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
29670 | usd |
CY2023 | OCEL |
Rent Expenses
RentExpenses
|
0 | usd |
CY2022 | OCEL |
Rent Expenses
RentExpenses
|
31500 | usd |
CY2023 | us-gaap |
Payments For Rent
PaymentsForRent
|
0 | usd |
CY2022 | us-gaap |
Payments For Rent
PaymentsForRent
|
36352 | usd |
CY2023 | OCEL |
Unpaid And Accrued Compensation Description
UnpaidAndAccruedCompensationDescription
|
Ian Bothwell waived all unpaid and accrued compensation in the amount of $1,043,478, in exchange for ten-year warrants to purchase 150,000 Shares at an exercise price of $4.00 per share, exercisable on a “cashless basis” and a cash payment of $50,000 at Closing. At Closing, Dr. George Shapiro terminated his consulting arrangement with the Company and waived all unpaid consulting fee obligations in the amount of $139,500 in exchange for ten-year warrants to purchase 15,750 Shares at an exercise price of $4.00 per share, exercisable on a “cashless basis.” | |
CY2023 | OCEL |
Cash Invested In Nonmarketable Equity Securities
CashInvestedInNonmarketableEquitySecurities
|
100000 | usd |
CY2023 | OCEL |
Option Acquire Description
OptionAcquireDescription
|
the Company’s CMO was granted an option to acquire up to 200,000 membership interests in the Formulator, of which 100,000 vested immediately and the remaining $100,000 will vest based on future sales of the Formulator attributed to the CMO. The option price is $20,000 for the 200,000 membership interests (see Note 7). | |
CY2023Q4 | OCEL |
Advances Payable
AdvancesPayable
|
220897 | usd |
CY2022Q4 | OCEL |
Advances Payable
AdvancesPayable
|
220897 | usd |
CY2023 | OCEL |
Total Income Tax Expense Benefit
TotalIncomeTaxExpenseBenefit
|
-734650 | usd |
CY2022 | OCEL |
Total Income Tax Expense Benefit
TotalIncomeTaxExpenseBenefit
|
5484844 | usd |
CY2023 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
734650 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-5484844 | usd |
CY2023Q4 | OCEL |
Federal Operating Loss Carryforwards
FederalOperatingLossCarryforwards
|
17196794 | usd |
CY2023Q4 | OCEL |
State Operating Loss Carryforwards
StateOperatingLossCarryforwards
|
12025813 | usd |
CY2023Q4 | OCEL |
State Operating Loss Carryforward Indefinitely
StateOperatingLossCarryforwardIndefinitely
|
6554845 | usd |
CY2022Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
11.35 | |
CY2023Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
666924 | usd |
CY2022Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
666780 | usd |
CY2023Q4 | OCEL |
Lab Equipment And Supplies Payables
LabEquipmentAndSuppliesPayables
|
407183 | usd |
CY2022Q4 | OCEL |
Lab Equipment And Supplies Payables
LabEquipmentAndSuppliesPayables
|
477255 | usd |
CY2023Q4 | OCEL |
Clinical Trial Payables
ClinicalTrialPayables
|
675284 | usd |
CY2022Q4 | OCEL |
Clinical Trial Payables
ClinicalTrialPayables
|
312711 | usd |
CY2023Q4 | OCEL |
Legal Fees Payables
LegalFeesPayables
|
478810 | usd |
CY2022Q4 | OCEL |
Legal Fees Payables
LegalFeesPayables
|
328121 | usd |
CY2023Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
81135 | usd |
CY2022Q4 | us-gaap |
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
|
90993 | usd |
CY2023Q4 | OCEL |
Accrued Irs Penalty
AccruedIrsPenalty
|
86319 | usd |
CY2022Q4 | OCEL |
Accrued Irs Penalty
AccruedIrsPenalty
|
83684 | usd |
CY2023Q4 | OCEL |
Accrued Commissions Payable
AccruedCommissionsPayable
|
101627 | usd |
CY2022Q4 | OCEL |
Accrued Commissions Payable
AccruedCommissionsPayable
|
39675 | usd |
CY2023Q4 | OCEL |
Construction Payables
ConstructionPayables
|
9317 | usd |
CY2022Q4 | OCEL |
Construction Payables
ConstructionPayables
|
5474 | usd |
CY2023Q4 | us-gaap |
Other Accounts Payable And Accrued Liabilities
OtherAccountsPayableAndAccruedLiabilities
|
105370 | usd |
CY2022Q4 | us-gaap |
Other Accounts Payable And Accrued Liabilities
OtherAccountsPayableAndAccruedLiabilities
|
373838 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
2611969 | usd |
CY2022Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
2378531 | usd |
CY2022Q2 | OCEL |
Lawsuit Settlement By Cash
LawsuitSettlementByCash
|
45000 | usd |
CY2022Q2 | OCEL |
Lawsuit Settlement By Issuance Of Restricted Common Stock
LawsuitSettlementByIssuanceOfRestrictedCommonStock
|
10000 | shares |
CY2022Q2 | us-gaap |
Payments For Legal Settlements
PaymentsForLegalSettlements
|
43800 | usd |
CY2022Q4 | OCEL |
Number Of Common Stock Repurchase
NumberOfCommonStockRepurchase
|
124000 | shares |
CY2022Q4 | OCEL |
Repurchase Value
RepurchaseValue
|
500000 | shares |
CY2022Q4 | OCEL |
Securities Purchase Agreement22
SecuritiesPurchaseAgreement22
|
600000 | usd |
CY2023Q4 | us-gaap |
Convertible Debt
ConvertibleDebt
|
725000 | usd |
CY2023Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
68147 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
36889 | usd |
CY2023Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
656853 | usd |
CY2022Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
563111 | usd |
CY2022Q3 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.10 | pure |
CY2023 | us-gaap |
Repayment Of Notes Receivable From Related Parties
RepaymentOfNotesReceivableFromRelatedParties
|
300000 | usd |
CY2023Q1 | us-gaap |
Contractual Obligation
ContractualObligation
|
187519 | usd |
CY2023Q1 | us-gaap |
Conversion Of Stock Shares Issued1
ConversionOfStockSharesIssued1
|
58600 | shares |
CY2023Q1 | us-gaap |
Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
|
3.20 | |
CY2023Q1 | OCEL |
Commitment Fee
CommitmentFee
|
30468 | usd |
us-gaap |
Legal Fees
LegalFees
|
15000 | usd | |
us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
504400 | usd | |
CY2023 | OCEL |
Debt Amortized Discount
DebtAmortizedDiscount
|
308000 | usd |
CY2023 | OCEL |
Schedule Of Provision For Income Tax Table Taxt Block
ScheduleOfProvisionForIncomeTaxTableTaxtBlock
|
<table cellpadding="0" cellspacing="0" id="xdx_89A_ecustom--ScheduleOfProvisionForIncomeTaxTableTaxtBlock_z8mH90gSNBn3" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%" summary="xdx: Disclosure - INCOME TAXES (Details)"> <tr style="vertical-align: bottom; background-color: White"> <td style="text-indent: -0.125in; padding-left: 0.25in; vertical-align: top; text-align: left"><span id="xdx_8B2_zowWHrpS5yba" style="display: none">Schedule of provision for income tax</span></td> <td> </td> <td style="text-align: left"> </td> <td id="xdx_494_20221101__20231031_zsR1dlb95Hvl" style="text-align: right"> </td> <td style="text-align: left"> </td> <td> </td> <td style="text-align: left"> </td> <td id="xdx_49B_20211101__20221031_zauWvnodWHNe" style="text-align: right"> </td> <td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom"> <td style="padding-bottom: 1pt; text-indent: -0.125in; padding-left: 0.125in; vertical-align: top; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="padding-bottom: 1pt; text-align: center; font-weight: bold; vertical-align: bottom"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td colspan="2" style="border-bottom: Black 1pt solid; vertical-align: bottom; font-weight: bold; text-align: center"><span style="font-family: Times New Roman, Times, Serif">Year Ended <br/> October 31,<br/> 2023</span></td> <td style="padding-bottom: 1pt; text-align: center; font-weight: bold; vertical-align: bottom"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="padding-bottom: 1pt; text-align: center; font-weight: bold; vertical-align: bottom"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td colspan="2" style="border-bottom: Black 1pt solid; vertical-align: bottom; font-weight: bold; text-align: center"><span style="font-family: Times New Roman, Times, Serif">Year Ended <br/> October 31,<br/> 2022</span></td> <td style="padding-bottom: 1pt; text-align: center; font-weight: bold; vertical-align: bottom"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_400_eus-gaap--CurrentIncomeTaxExpenseBenefitContinuingOperationsAbstract_iB" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-indent: -0.125in; padding-left: 0.125in; vertical-align: top; text-align: left"><span style="font-family: Times New Roman, Times, Serif">Current:</span></td> <td><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_407_eus-gaap--CurrentFederalTaxExpenseBenefit_i01_pp0p0_maCITEBz1Ra_zzPK1BAnTsmj" style="vertical-align: bottom; background-color: White"> <td style="text-indent: -0.125in; padding-left: 0.25in; vertical-align: top; text-align: left"><span style="font-family: Times New Roman, Times, Serif">Federal</span></td> <td><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif">$</span></td> <td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif"><span style="-sec-ix-hidden: xdx2ixbrl1113">-</span></span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif">$</span></td> <td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif"><span style="-sec-ix-hidden: xdx2ixbrl1114">-</span></span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_40F_eus-gaap--CurrentStateAndLocalTaxExpenseBenefit_i01_pp0p0_maCITEBz1Ra_zXrbJZqYfoDb" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-indent: -0.125in; padding-left: 0.25in; vertical-align: top; text-align: left; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif">State</span></td> <td style="padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: right"><span style="font-family: Times New Roman, Times, Serif"><span style="-sec-ix-hidden: xdx2ixbrl1116">-</span></span></td> <td style="padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: right"><span style="font-family: Times New Roman, Times, Serif"><span style="-sec-ix-hidden: xdx2ixbrl1117">-</span></span></td> <td style="padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_407_eus-gaap--CurrentIncomeTaxExpenseBenefit_i01T_pp0p0_mtCITEBz1Ra_zoDGDKCtgDwd" style="vertical-align: bottom; background-color: White"> <td style="text-indent: -0.125in; padding-left: 0.125in; vertical-align: top; text-align: left; padding-bottom: 1pt"><span style="color: White; font-family: Times New Roman, Times, Serif"> Current Income Tax Expense (Benefit)</span></td> <td style="padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: left"><span style="font-family: Times New Roman, Times, Serif">$</span></td> <td style="border-bottom: Black 1pt solid; text-align: right"><span style="font-family: Times New Roman, Times, Serif"><span style="-sec-ix-hidden: xdx2ixbrl1119">-</span></span></td> <td style="padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: left"><span style="font-family: Times New Roman, Times, Serif">$</span></td> <td style="border-bottom: Black 1pt solid; text-align: right"><span style="font-family: Times New Roman, Times, Serif"><span style="-sec-ix-hidden: xdx2ixbrl1120">-</span></span></td> <td style="padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_401_eus-gaap--DeferredIncomeTaxesAbstract_iB" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-indent: -0.125in; padding-left: 0.125in; vertical-align: top; text-align: left"><span style="font-family: Times New Roman, Times, Serif">Deferred:</span></td> <td><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_405_eus-gaap--DeferredFederalIncomeTaxExpenseBenefit_i01_pp0p0_maDITEBzLaW_z0ZpFxvGGoek" style="vertical-align: bottom; background-color: White"> <td style="text-indent: -0.125in; padding-left: 0.25in; vertical-align: top; width: 76%; text-align: left"><span style="font-family: Times New Roman, Times, Serif">Federal</span></td> <td style="width: 1%"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif">$</span></td> <td style="width: 9%; text-align: right"><span style="font-family: Times New Roman, Times, Serif">(385,315</span></td> <td style="width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif">)</span></td> <td style="width: 1%"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif">$</span></td> <td style="width: 9%; text-align: right"><span style="font-family: Times New Roman, Times, Serif">4,405,121</span></td> <td style="width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_409_eus-gaap--DeferredStateAndLocalIncomeTaxExpenseBenefit_i01_pp0p0_maDITEBzLaW_zzYmfyWDj6a6" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-indent: -0.125in; padding-left: 0.25in; vertical-align: top; text-align: left; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif">State</span></td> <td style="padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: right"><span style="font-family: Times New Roman, Times, Serif">(349,335</span></td> <td style="padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif">)</span></td> <td style="padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: right"><span style="font-family: Times New Roman, Times, Serif">1,079,723</span></td> <td style="padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_405_eus-gaap--DeferredIncomeTaxExpenseBenefit_i01T_pp0p0_mtDITEBzLaW_zbplj4FNuKe6" style="vertical-align: bottom; background-color: White"> <td style="color: White; text-indent: -0.125in; padding-left: 0.125in; vertical-align: top; text-align: left">Deferred Income Tax Expense (Benefit)</td> <td><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif">(734,650</span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif">)</span></td> <td><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif">5,484,844</span></td> <td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> <tr id="xdx_40C_eus-gaap--ValuationAllowanceDeferredTaxAssetChangeInAmount_i01N_pp0p0" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-indent: -0.125in; padding-left: 0.125in; vertical-align: top; text-align: left; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif">Change in Valuation Allowance</span></td> <td style="padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: right"><span style="font-family: Times New Roman, Times, Serif">734,650</span></td> <td style="padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 1pt solid; text-align: right"><span style="font-family: Times New Roman, Times, Serif">(5,484,844</span></td> <td style="padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif">)</span></td></tr> <tr id="xdx_40E_eus-gaap--IncomeTaxExpenseBenefit_i01_pp0p0" style="vertical-align: bottom; background-color: White"> <td style="color: White; text-indent: -0.125in; padding-left: 0.125in; vertical-align: top; text-align: left; padding-bottom: 2.5pt">Income tax provision<span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="padding-bottom: 2.5pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><span style="font-family: Times New Roman, Times, Serif">$</span></td> <td style="border-bottom: Black 2.5pt double; text-align: right"><span style="font-family: Times New Roman, Times, Serif"><span style="-sec-ix-hidden: xdx2ixbrl1137">-</span></span></td> <td style="padding-bottom: 2.5pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="padding-bottom: 2.5pt"><span style="font-family: Times New Roman, Times, Serif"> </span></td> <td style="border-bottom: Black 2.5pt double; text-align: left"><span style="font-family: Times New Roman, Times, Serif">$</span></td> <td style="border-bottom: Black 2.5pt double; text-align: right"><span style="font-family: Times New Roman, Times, Serif"><span style="-sec-ix-hidden: xdx2ixbrl1138">-</span></span></td> <td style="padding-bottom: 2.5pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif"> </span></td></tr> </table> | |
CY2023 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
-385315 | usd |
CY2022 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
4405121 | usd |
CY2023 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
-349335 | usd |
CY2022 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
1079723 | usd |
CY2023 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-734650 | usd |
CY2022 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
5484844 | usd |
CY2023 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
734650 | usd |
CY2022 | us-gaap |
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
|
-5484844 | usd |
CY2023 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure |
CY2022 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.21 | pure |
CY2023 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-1467209 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
-1868277 | usd |
CY2023 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-349335 | usd |
CY2022 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
-386555 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits
|
1636853 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits
|
798239 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards Domestic
DeferredTaxAssetsOperatingLossCarryforwardsDomestic
|
3611327 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards Domestic
DeferredTaxAssetsOperatingLossCarryforwardsDomestic
|
3002402 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards State And Local
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal
|
617525 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards State And Local
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal
|
396530 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
1477 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
5865705 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
4198648 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
|
309260 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
|
302447 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Liabilities
DeferredTaxLiabilities
|
309260 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Liabilities
DeferredTaxLiabilities
|
302447 | usd |
CY2023Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
5556445 | usd |
CY2022Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
3896201 | usd |
CY2023 | us-gaap |
Income Tax Examination Penalties Expense
IncomeTaxExaminationPenaltiesExpense
|
90000 | usd |
CY2011 | us-gaap |
Income Tax Examination Penalties Expense
IncomeTaxExaminationPenaltiesExpense
|
20000 | usd |
CY2023Q4 | us-gaap |
Income Tax Examination Penalties Accrued
IncomeTaxExaminationPenaltiesAccrued
|
86319 | usd |
CY2022Q4 | us-gaap |
Income Tax Examination Penalties Accrued
IncomeTaxExaminationPenaltiesAccrued
|
83684 | usd |
CY2023Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2023Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q2 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
5000 | shares |
CY2021Q2 | us-gaap |
Share Price
SharePrice
|
27.20 | |
CY2021Q2 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
136000 | usd |
CY2023 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
100211 | usd |
CY2021Q4 | OCEL |
Annual Salary
AnnualSalary
|
180000 | usd |
CY2021Q4 | OCEL |
Increasing Annual Salary
IncreasingAnnualSalary
|
210000 | usd |
CY2021Q4 | us-gaap |
Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
|
5000 | shares |
CY2021Q4 | us-gaap |
Share Price
SharePrice
|
5.80 | |
CY2021Q4 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
29000 | usd |
CY2022Q4 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
22958 | usd |
CY2021Q4 | OCEL |
Cash Provided For Credit Facility
CashProvidedForCreditFacility
|
0 | usd |
CY2021Q4 | OCEL |
Purchase Of Restricted Common Shares
PurchaseOfRestrictedCommonShares
|
35000 | shares |
CY2021Q4 | us-gaap |
Shares Issued Price Per Share
SharesIssuedPricePerShare
|
10.00 | |
CY2021Q4 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
15000 | shares |
CY2023 | us-gaap |
Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
|
201000 | usd |
CY2022Q1 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
15385 | shares |
CY2023Q1 | us-gaap |
Conversion Of Stock Shares Converted1
ConversionOfStockSharesConverted1
|
75000 | shares |
CY2023Q1 | OCEL |
Common Stock Issued As Commitment Fee For Promissory Note
CommonStockIssuedAsCommitmentFeeForPromissoryNote
|
169500 | usd |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
169983 | shares |
CY2023 | OCEL |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Weighted Average Grant Date Vested Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateVestedFairValue
|
12.19 | |
CY2023 | OCEL |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeiture In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitureInPeriod
|
229233 | shares |
CY2023 | OCEL |
Share Based Compensation Arrangement By Share Based Payment Award Other Than Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOtherThanOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
10.35 | |
CY2023Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
100000 | shares |
CY2023Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
12.20 | |
CY2021Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
419222 | shares |
CY2021Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
12.34 | |
CY2022 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
129500 | shares |
CY2022 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateFairValue
|
6.86 | |
CY2022 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
49506 | shares |
CY2022 | OCEL |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Weighted Average Grant Date Vested Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateVestedFairValue
|
7.98 | |
CY2022Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares
|
499216 | shares |
CY2022Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
11.35 | |
CY2023Q4 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
4881000 | usd |
CY2023Q4 | OCEL |
Due From Related Party
DueFromRelatedParty
|
0 | usd |
CY2022Q4 | OCEL |
Due From Related Party
DueFromRelatedParty
|
128939 | usd |
CY2022Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares
|
7233 | shares |
CY2022Q4 | OCEL |
Vested Salary Shares
VestedSalaryShares
|
40767 | shares |
CY2023Q4 | OCEL |
Contract Research Organization Outstanding
ContractResearchOrganizationOutstanding
|
587800 | usd |
CY2022Q4 | OCEL |
Contract Research Organization Outstanding
ContractResearchOrganizationOutstanding
|
244900 | usd |
CY2023 | OCEL |
Lawsuit Settlement By Cash
LawsuitSettlementByCash
|
45000 | usd |
CY2023 | OCEL |
Lawsuit Settlement By Issuance Of Restricted Common Stock
LawsuitSettlementByIssuanceOfRestrictedCommonStock
|
2000000 | shares |
CY2023 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | integer |
CY2022 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
1 | integer |