2024 Q2 Form 10-Q Financial Statement
#000121390024051214 Filed on June 10, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|
Revenue | $707.0K | $313.9K | $258.4K |
YoY Change | 51.0% | -49.48% | |
Cost Of Revenue | $351.7K | $173.2K | $131.7K |
YoY Change | -2.29% | ||
Gross Profit | $355.3K | $140.7K | $126.7K |
YoY Change | 228.15% | ||
Gross Profit Margin | 50.26% | 44.83% | 49.02% |
Selling, General & Admin | $1.078M | $577.1K | $383.5K |
YoY Change | 45.47% | ||
% of Gross Profit | 303.33% | 410.08% | 302.72% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $39.17K | $38.68K | $38.65K |
YoY Change | -66.1% | ||
% of Gross Profit | 11.02% | 27.48% | 30.51% |
Operating Expenses | $1.232M | $577.3K | $383.6K |
YoY Change | 66.33% | ||
Operating Profit | -$877.1K | -$436.6K | -$256.9K |
YoY Change | 38.64% | ||
Interest Expense | -$101.9K | -$84.09K | -$87.87K |
YoY Change | 90.08% | ||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$979.0K | -$520.7K | -$344.8K |
YoY Change | 42.65% | ||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$979.0K | -$520.7K | -$344.8K |
YoY Change | 42.65% | ||
Net Earnings / Revenue | -138.48% | -165.86% | -133.43% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$0.13 | -$0.11 | -$0.04 |
COMMON SHARES | |||
Basic Shares Outstanding | 7.956M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.017M | $56.08K | $44.71K |
YoY Change | 412.88% | ||
Cash & Equivalents | $2.017M | $56.08K | |
Short-Term Investments | |||
Other Short-Term Assets | $55.37K | $814.6K | $671.9K |
YoY Change | -87.37% | ||
Inventory | $672.3K | $775.7K | $742.1K |
Prepaid Expenses | |||
Receivables | $467.3K | $296.1K | $122.2K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.212M | $1.942M | $1.581M |
YoY Change | 84.86% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $10.57K | $2.946K | $424.8K |
YoY Change | 783.21% | ||
Goodwill | $2.238M | $2.238M | |
YoY Change | 0.0% | ||
Intangibles | $1.487M | $1.525M | |
YoY Change | -9.38% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $9.440K | $9.440K | $9.440K |
YoY Change | 0.0% | ||
Total Long-Term Assets | $4.270M | $4.332M | $4.236M |
YoY Change | -1.98% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $3.212M | $1.942M | $1.581M |
Total Long-Term Assets | $4.270M | $4.332M | $4.236M |
Total Assets | $7.481M | $6.274M | $5.817M |
YoY Change | 22.78% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $176.1K | $722.7K | $471.0K |
YoY Change | -33.93% | ||
Accrued Expenses | $254.9K | $894.7K | $577.9K |
YoY Change | -17.72% | ||
Deferred Revenue | $10.40K | ||
YoY Change | |||
Short-Term Debt | $789.3K | $3.496M | $3.233M |
YoY Change | -75.46% | ||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $1.506M | $5.226M | $4.393M |
YoY Change | -61.87% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $1.821M | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $418.1K | $452.6K | $351.6K |
YoY Change | 4.91% | ||
Total Long-Term Liabilities | $2.239M | $452.6K | $351.6K |
YoY Change | 461.87% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.506M | $5.226M | $4.393M |
Total Long-Term Liabilities | $2.239M | $452.6K | $351.6K |
Total Liabilities | $3.745M | $5.679M | $4.745M |
YoY Change | -13.86% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$7.305M | -$6.326M | |
YoY Change | 45.42% | ||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $3.736M | $595.4K | $1.072M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.481M | $6.274M | $5.817M |
YoY Change | 22.78% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$979.0K | -$520.7K | -$344.8K |
YoY Change | 42.65% | ||
Depreciation, Depletion And Amortization | $39.17K | $38.68K | $38.65K |
YoY Change | -66.1% | ||
Cash From Operating Activities | -$1.062M | -$251.4K | $74.18K |
YoY Change | 200.0% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | $8.300K | $1.120K | $0.00 |
YoY Change | 558.73% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Cash From Investing Activities | -$8.300K | -$1.120K | $0.00 |
YoY Change | -99.59% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 3.031M | 263.9K | -93.59K |
YoY Change | 20.95% | ||
NET CHANGE | |||
Cash From Operating Activities | -1.062M | -251.4K | 74.18K |
Cash From Investing Activities | -8.300K | -1.120K | 0.000 |
Cash From Financing Activities | 3.031M | 263.9K | -93.59K |
Net Change In Cash | 1.961M | 11.39K | -19.41K |
YoY Change | 1272.54% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | -$1.062M | -$251.4K | $74.18K |
Capital Expenditures | $8.300K | $1.120K | $0.00 |
Free Cash Flow | -$1.071M | -$252.5K | $74.18K |
YoY Change | 201.27% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-03-31 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
dei |
Entity File Number
EntityFileNumber
|
001-42033 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
CleanCore Solutions, Inc. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
88-4042082 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
5920 S 118th Circle | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Omaha | ||
dei |
Entity Address Country
EntityAddressCountry
|
NE | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
68137 | ||
dei |
City Area Code
CityAreaCode
|
(877) | ||
dei |
Local Phone Number
LocalPhoneNumber
|
860-3030 | ||
dei |
Security12b Title
Security12bTitle
|
Class B Common Stock, par value $0.0001 per share | ||
dei |
Trading Symbol
TradingSymbol
|
ZONE | ||
dei |
Security Exchange Name
SecurityExchangeName
|
NYSEAMER | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
7955919 | shares |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
56082 | usd |
CY2023Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
393194 | usd |
CY2024Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
296054 | usd |
CY2023Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
233560 | usd |
CY2024Q1 | us-gaap |
Inventory Net
InventoryNet
|
775685 | usd |
CY2023Q2 | us-gaap |
Inventory Net
InventoryNet
|
672116 | usd |
CY2024Q1 | us-gaap |
Deferred Offering Costs
DeferredOfferingCosts
|
773749 | usd |
CY2023Q2 | us-gaap |
Deferred Offering Costs
DeferredOfferingCosts
|
302755 | usd |
CY2024Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
40890 | usd |
CY2023Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
135666 | usd |
CY2024Q1 | us-gaap |
Assets Current
AssetsCurrent
|
1942460 | usd |
CY2023Q2 | us-gaap |
Assets Current
AssetsCurrent
|
1737291 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
2946 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
1197 | usd |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
556107 | usd |
CY2023Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
466661 | usd |
CY2024Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1525422 | usd |
CY2023Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1640919 | usd |
CY2024Q1 | us-gaap |
Goodwill
Goodwill
|
2237910 | usd |
CY2023Q2 | us-gaap |
Goodwill
Goodwill
|
2237910 | usd |
CY2024Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
9440 | usd |
CY2023Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
9440 | usd |
CY2024Q1 | us-gaap |
Assets
Assets
|
6274285 | usd |
CY2023Q2 | us-gaap |
Assets
Assets
|
6093418 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1601224 | usd |
CY2023Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
644627 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
128749 | usd |
CY2023Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
87985 | usd |
CY2024Q1 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
3225000 | usd |
CY2023Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
2994750 | usd |
CY2024Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5226289 | usd |
CY2023Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3948664 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
452564 | usd |
CY2023Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
398540 | usd |
CY2024Q1 | us-gaap |
Liabilities
Liabilities
|
5678853 | usd |
CY2023Q2 | us-gaap |
Liabilities
Liabilities
|
4347204 | usd |
CY2024Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2023Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2024Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
4000000 | shares |
CY2023Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
4000000 | shares |
CY2024Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
1000000 | shares |
CY2024Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
1000000 | shares |
CY2023Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
4000000 | shares |
CY2023Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
4000000 | shares |
CY2024Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
100 | usd |
CY2023Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
400 | usd |
CY2024Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6920756 | usd |
CY2023Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
6768775 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-6325970 | usd |
CY2023Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-5023207 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
595432 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1746214 | usd |
CY2024Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6274285 | usd |
CY2023Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6093418 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1746214 | usd |
CY2023Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
63960 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-437294 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1372880 | usd |
CY2023Q4 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
44012 | usd |
CY2023Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-344799 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1072093 | usd |
CY2024Q1 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
44009 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-520670 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
595432 | usd |
CY2024Q1 | us-gaap |
Cash
Cash
|
56082 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1302763 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-485530 | usd | |
CY2024Q2 | us-gaap |
Investment Company Purchase Premium Per Share
InvestmentCompanyPurchasePremiumPerShare
|
3.72 | |
CY2024Q2 | us-gaap |
Sale Of Stock Price Per Share
SaleOfStockPricePerShare
|
4 | |
CY2024Q2 | zone |
Underwriters Discount
UnderwritersDiscount
|
0.07 | pure |
CY2024Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Additional Shares Authorized
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized
|
187500 | shares |
CY2024Q2 | us-gaap |
Share Price
SharePrice
|
3.72 | |
us-gaap |
Other Expenses
OtherExpenses
|
4239500 | usd | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><b><i>Use of Estimates</i></b></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0; text-align: justify">The preparation of the Company’s and Predecessor’s financial statements require management to make estimates and assumptions that impact the reported amounts of assets, liabilities and expenses and the disclosure in the Company’s combined financial statements and accompanying notes. The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. By their nature, estimates are subject to an inherent degree of uncertainty and, as such, actual results may differ from management’s estimates. Significant estimates and assumptions made by the Company are allowance for bad debt, useful lives of fixed assets, warranty liabilities, and allowance for inventory obsolescence.</p> | ||
CY2024Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
20585 | usd |
CY2023Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
|
4419 | usd |
CY2024Q1 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
19235 | usd |
CY2023Q2 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
14940 | usd |
CY2024Q1 | us-gaap |
Deferred Offering Costs
DeferredOfferingCosts
|
773749 | usd |
CY2023Q2 | us-gaap |
Deferred Offering Costs
DeferredOfferingCosts
|
302755 | usd |
CY2024Q1 | us-gaap |
Advertising Expense
AdvertisingExpense
|
17737 | usd |
CY2023Q1 | us-gaap |
Marketing Expense
MarketingExpense
|
2210 | usd |
us-gaap |
Advertising Expense
AdvertisingExpense
|
43191 | usd | |
us-gaap |
Marketing Expense
MarketingExpense
|
12814 | usd | |
us-gaap |
Advertising Expense
AdvertisingExpense
|
4621 | usd | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
17435 | usd | |
us-gaap |
Marketing And Advertising Expense
MarketingAndAdvertisingExpense
|
17435 | usd | |
CY2024Q1 | us-gaap |
Revenues
Revenues
|
313920 | usd |
CY2023Q1 | us-gaap |
Revenues
Revenues
|
621406 | usd |
us-gaap |
Revenues
Revenues
|
898010 | usd | |
us-gaap |
Revenues
Revenues
|
1470175 | usd | |
us-gaap |
Revenues
Revenues
|
502990 | usd | |
CY2024Q1 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
316639 | usd |
CY2023Q2 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
237979 | usd |
CY2024Q1 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Allowance For Doubtful Accounts
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts
|
20585 | usd |
CY2023Q2 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Allowance For Doubtful Accounts
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts
|
4419 | usd |
CY2024Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
296054 | usd |
CY2023Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
233560 | usd |
CY2024Q1 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
525093 | usd |
CY2023Q2 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
551264 | usd |
CY2024Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
269827 | usd |
CY2023Q2 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
135792 | usd |
CY2024Q1 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
19235 | usd |
CY2023Q2 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
14940 | usd |
CY2024Q1 | us-gaap |
Inventory Net
InventoryNet
|
775685 | usd |
CY2023Q2 | us-gaap |
Inventory Net
InventoryNet
|
672116 | usd |
CY2024Q1 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
19235 | usd |
CY2023Q2 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
14940 | usd |
CY2024Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
722734 | usd |
CY2023Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
266511 | usd |
CY2024Q1 | us-gaap |
Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
|
376467 | usd |
CY2023Q2 | us-gaap |
Deposit Liabilities Accrued Interest
DepositLiabilitiesAccruedInterest
|
152684 | usd |
CY2024Q1 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
313910 | usd |
CY2023Q2 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
68026 | usd |
CY2024Q1 | zone |
Accrued Warranty Reserve
AccruedWarrantyReserve
|
112559 | usd |
CY2023Q2 | zone |
Accrued Warranty Reserve
AccruedWarrantyReserve
|
156333 | usd |
CY2024Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
75554 | usd |
CY2023Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1073 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1601224 | usd |
CY2023Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
644627 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
3000000 | usd |
us-gaap |
Line Of Credit Facility Increase Accrued Interest
LineOfCreditFacilityIncreaseAccruedInterest
|
355726 | usd | |
CY2024Q1 | us-gaap |
Other Liabilities
OtherLiabilities
|
271316 | usd |
CY2023Q2 | us-gaap |
Other Liabilities
OtherLiabilities
|
221302 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Issued Principal
DebtInstrumentIssuedPrincipal
|
104450 | usd |
CY2024Q1 | us-gaap |
Debt Instrument Issued Principal
DebtInstrumentIssuedPrincipal
|
500000 | usd |
CY2024Q1 | us-gaap |
Investment Interest Rate
InvestmentInterestRate
|
0.08 | pure |
CY2024Q1 | us-gaap |
Debt Instrument Interest Rate Increase Decrease
DebtInstrumentInterestRateIncreaseDecrease
|
0.13 | pure |
CY2024Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
us-gaap |
Common Stock Voting Rights
CommonStockVotingRights
|
one | ||
CY2024Q1 | us-gaap |
Preferred Stock Convertible Conversion Price
PreferredStockConvertibleConversionPrice
|
0.25 | |
CY2023Q2 | us-gaap |
Sale Of Stock Price Per Share
SaleOfStockPricePerShare
|
1.74 | |
CY2023Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
29999 | usd |
CY2022Q3 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
3240000 | shares |
CY2023Q4 | us-gaap |
Class Of Warrant Or Right Exercise Price Of Warrants Or Rights1
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1
|
1.74 | |
CY2022Q4 | zone |
Aggregate Exercise Price Of The Parent
AggregateExercisePriceOfTheParent
|
500000 | usd |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0371 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
0 | pure | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
0.5305 | pure | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P4Y9M18D | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
1.34 | ||
CY2023 | zone |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grant In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantInPeriod
|
824041 | shares |
CY2023 | zone |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term Granted
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTermGranted
|
P0Y5M8D | |
CY2023 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0.69 | |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
2770000 | shares |
CY2023 | zone |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term Granted1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTermGranted1
|
P4Y9M7D | |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
0.51 | |
CY2023 | zone |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Exercised In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsExercisedInPeriod
|
777778 | shares |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue
|
0.61 | |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
2125152 | shares |
CY2023Q2 | zone |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Warrants Outstanding
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsWarrantsOutstanding
|
46263 | shares |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
2770000 | shares |
CY2023 | zone |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTermOutstanding
|
P5Y3D | |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
0.59 | |
zone |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Cancelled In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsCancelledInPeriod
|
46263 | shares | |
zone |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term Canceled
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTermCanceled
|
P0Y2M26D | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue
|
0.08 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
2463889 | shares | |
CY2024Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
2770000 | shares |
zone |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTermOutstanding
|
P4Y9M7D | ||
CY2024Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
0.51 | |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
855556 | usd |
CY2023Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
|
500000 | usd |
CY2024Q1 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
187973 | usd |
us-gaap |
Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
|
1512 | usd | |
us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
90307 | usd | |
us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
90307 | usd | |
CY2024Q1 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P3Y10M24D | |
CY2024Q1 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.0656 | pure |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
40450 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
163147 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
167226 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
171407 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
|
116160 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
658390 | usd |
CY2024Q1 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
77077 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
581313 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
128749 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
452564 | usd |
CY2024Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2023Q3 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
usd | |
CY2024Q1 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
usd | |
CY2024Q1 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
usd | |
CY2022Q2 | zone |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Warrants Outstanding
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsWarrantsOutstanding
|
shares | |
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
shares | |
CY2023 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2
|
||
CY2022Q2 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
||
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 |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue
|
||
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
shares | |
CY2023 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
shares | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
shares | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--06-30 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001956741 |