2024 Q4 Form 10-Q Financial Statement
#000121390024097171 Filed on November 13, 2024
Income Statement
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
Revenue | $364.9K | $325.7K | |
YoY Change | 12.04% | ||
Cost Of Revenue | $179.4K | $152.6K | |
YoY Change | 17.58% | ||
Gross Profit | $185.5K | $173.1K | |
YoY Change | 7.16% | ||
Gross Profit Margin | 50.84% | 53.15% | |
Selling, General & Admin | $549.2K | ||
YoY Change | |||
% of Gross Profit | 317.27% | ||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $38.56K | ||
YoY Change | |||
% of Gross Profit | 22.28% | ||
Operating Expenses | $549.3K | ||
YoY Change | |||
Operating Profit | -$816.7K | -$376.2K | |
YoY Change | 117.13% | ||
Interest Expense | -$61.14K | ||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$437.3K | ||
YoY Change | |||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$856.1K | -$437.3K | |
YoY Change | 95.77% | ||
Net Earnings / Revenue | -234.61% | -134.27% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$0.05 | ||
COMMON SHARES | |||
Basic Shares Outstanding | 8.244M shares | 7.966M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $64.12K | ||
YoY Change | |||
Cash & Equivalents | $1.210M | $64.12K | |
Short-Term Investments | |||
Other Short-Term Assets | $571.2K | ||
YoY Change | |||
Inventory | $719.2K | $700.0K | |
Prepaid Expenses | |||
Receivables | $492.1K | $292.7K | |
Other Receivables | $0.00 | ||
Total Short-Term Assets | $2.619M | $1.628M | |
YoY Change | 60.88% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $15.71K | $447.1K | |
YoY Change | -96.49% | ||
Goodwill | $2.238M | ||
YoY Change | |||
Intangibles | $1.448M | ||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $9.440K | $9.440K | |
YoY Change | 0.0% | ||
Total Long-Term Assets | $4.205M | $4.297M | |
YoY Change | -2.15% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $2.619M | $1.628M | |
Total Long-Term Assets | $4.205M | $4.297M | |
Total Assets | $6.824M | $5.925M | |
YoY Change | 15.17% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $291.1K | $326.2K | |
YoY Change | -10.78% | ||
Accrued Expenses | $468.5K | ||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $3.227M | ||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $1.618M | $4.177M | |
YoY Change | -61.27% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | ||
YoY Change | |||
Other Long-Term Liabilities | $375.2K | ||
YoY Change | |||
Total Long-Term Liabilities | $375.2K | ||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.618M | $4.177M | |
Total Long-Term Liabilities | $375.2K | ||
Total Liabilities | $3.761M | $4.552M | |
YoY Change | -17.38% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$8.161M | ||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $3.063M | $1.373M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $6.824M | $5.925M | |
YoY Change | 15.17% |
Cashflow Statement
Concept | 2024 Q4 | 2024 Q3 | 2023 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$856.1K | -$437.3K | |
YoY Change | 95.77% | ||
Depreciation, Depletion And Amortization | $38.56K | ||
YoY Change | |||
Cash From Operating Activities | -$799.8K | -$308.3K | |
YoY Change | 159.38% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | $6.465K | $1.020K | |
YoY Change | 533.82% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$6.465K | -$1.020K | |
YoY Change | 533.82% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -19.73K | ||
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | -$799.8K | -308.3K | |
Cash From Investing Activities | -$6.465K | -1.020K | |
Cash From Financing Activities | -19.73K | ||
Net Change In Cash | -$806.2K | -329.1K | |
YoY Change | 144.99% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | -$799.8K | -$308.3K | |
Capital Expenditures | $6.465K | $1.020K | |
Free Cash Flow | -$806.2K | -$309.4K | |
YoY Change | 160.61% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2024Q3 | dei |
Document Type
DocumentType
|
10-Q | |
CY2024Q3 | dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | |
CY2024Q3 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-09-30 | |
CY2024Q3 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2024Q3 | dei |
Entity File Number
EntityFileNumber
|
001-42033 | |
CY2024Q3 | dei |
Entity Registrant Name
EntityRegistrantName
|
CleanCore Solutions, Inc. | |
CY2024Q3 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
NV | |
CY2024Q3 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
88-4042082 | |
CY2024Q3 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
5920 S 118th Circle | |
CY2024Q3 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Omaha | |
CY2024Q3 | dei |
Entity Address Country
EntityAddressCountry
|
NE | |
CY2024Q3 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
68137 | |
CY2024Q3 | dei |
City Area Code
CityAreaCode
|
(877) | |
CY2024Q3 | dei |
Local Phone Number
LocalPhoneNumber
|
860-3030 | |
CY2024Q3 | dei |
Security12b Title
Security12bTitle
|
Class B Common Stock, par value $0.0001 per share | |
CY2024Q3 | dei |
Trading Symbol
TradingSymbol
|
ZONE | |
CY2024Q3 | dei |
Security Exchange Name
SecurityExchangeName
|
NYSE | |
CY2024Q3 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2024Q3 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2024Q3 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2024Q3 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2024Q3 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2024Q3 | dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | |
CY2024Q3 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2024Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
8244251 | shares |
CY2024Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1210382 | usd |
CY2024Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2016611 | usd |
CY2024Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
492126 | usd |
CY2024Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
467286 | usd |
CY2024Q3 | us-gaap |
Inventory Net
InventoryNet
|
719247 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
672326 | usd |
CY2024Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
197449 | usd |
CY2024Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
55365 | usd |
CY2024Q3 | us-gaap |
Assets Current
AssetsCurrent
|
2619204 | usd |
CY2024Q2 | us-gaap |
Assets Current
AssetsCurrent
|
3211588 | usd |
CY2024Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
15713 | usd |
CY2024Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
10572 | usd |
CY2024Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
493015 | usd |
CY2024Q2 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
524818 | usd |
CY2024Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1448424 | usd |
CY2024Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1486923 | usd |
CY2024Q3 | us-gaap |
Goodwill
Goodwill
|
2237910 | usd |
CY2024Q2 | us-gaap |
Goodwill
Goodwill
|
2237910 | usd |
CY2024Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
9440 | usd |
CY2024Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
9440 | usd |
CY2024Q3 | us-gaap |
Assets
Assets
|
6823706 | usd |
CY2024Q2 | us-gaap |
Assets
Assets
|
7481251 | usd |
CY2024Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
644595 | usd |
CY2024Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
573956 | usd |
CY2024Q2 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
10395 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
135077 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
131887 | usd |
CY2024Q3 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
759019 | usd |
CY2024Q2 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
698149 | usd |
CY2024Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1617540 | usd |
CY2024Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1505506 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
383077 | usd |
CY2024Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
418104 | usd |
CY2024Q3 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
1760314 | usd |
CY2024Q2 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
1821184 | usd |
CY2024Q3 | us-gaap |
Liabilities
Liabilities
|
3760931 | usd |
CY2024Q2 | us-gaap |
Liabilities
Liabilities
|
3744794 | usd |
CY2024Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
11222982 | usd |
CY2024Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
11040583 | usd |
CY2024Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-8161031 | usd |
CY2024Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-7304949 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3062775 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3736457 | usd |
CY2024Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6823706 | usd |
CY2024Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7481251 | usd |
CY2024Q3 | us-gaap |
Revenues
Revenues
|
364900 | usd |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
325684 | usd |
CY2024Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
179401 | usd |
CY2023Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
152575 | usd |
CY2024Q3 | us-gaap |
Gross Profit
GrossProfit
|
185499 | usd |
CY2023Q3 | us-gaap |
Gross Profit
GrossProfit
|
173109 | usd |
CY2024Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
916214 | usd |
CY2023Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
509876 | usd |
CY2024Q3 | us-gaap |
Advertising Expense
AdvertisingExpense
|
46210 | usd |
CY2023Q3 | us-gaap |
Advertising Expense
AdvertisingExpense
|
823 | usd |
CY2024Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
39823 | usd |
CY2023Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
38562 | usd |
CY2024Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-816748 | usd |
CY2023Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-376152 | usd |
CY2024Q3 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
39334 | usd |
CY2023Q3 | us-gaap |
Interest Expense Nonoperating
InterestExpenseNonoperating
|
61142 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-856082 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-437294 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3736457 | usd |
CY2024Q3 | us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
21515 | usd |
CY2024Q3 | us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
160885 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-856082 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3062775 | 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 |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-856082 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-437294 | usd |
CY2024Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
39823 | usd |
CY2023Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
38562 | usd |
CY2023Q3 | zone |
Accretion Of Note Payable Discount
AccretionOfNotePayableDiscount
|
4500 | usd |
CY2024Q3 | zone |
Non Cash Interest Expense
NonCashInterestExpense
|
56331 | usd |
CY2023Q3 | zone |
Non Cash Interest Expense
NonCashInterestExpense
|
208248 | usd |
CY2024Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
182400 | usd |
CY2023Q3 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
63960 | usd |
CY2024Q3 | zone |
Non Cash Lease Expense
NonCashLeaseExpense
|
-34 | usd |
CY2023Q3 | zone |
Non Cash Lease Expense
NonCashLeaseExpense
|
492 | usd |
CY2024Q3 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
5563 | usd |
CY2023Q3 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
7130 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
30403 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
66233 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
46921 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
77026 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
142084 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-93550 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
-10395 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
12270 | usd |
CY2024Q3 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
14308 | usd |
CY2023Q3 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-144224 | usd |
CY2024Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-799764 | usd |
CY2023Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-308335 | usd |
CY2024Q3 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
6465 | usd |
CY2023Q3 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
1015 | usd |
CY2024Q3 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-6465 | usd |
CY2023Q3 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1015 | usd |
CY2023Q3 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
6203 | usd |
CY2023Q3 | zone |
Payments For Deferred Offering Costs
PaymentsForDeferredOfferingCosts
|
13523 | usd |
CY2023Q3 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-19726 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-806229 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-329076 | usd |
CY2024Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2016611 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
393194 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1210382 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
64118 | usd |
CY2023Q3 | zone |
Unpaid Deferred Offering Costs
UnpaidDeferredOfferingCosts
|
212801 | usd |
CY2024Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1210382 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-856082 | usd |
CY2024Q3 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-799764 | usd |
CY2024Q3 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
15471 | usd |
CY2024Q2 | us-gaap |
Inventory Adjustments
InventoryAdjustments
|
14791 | usd |
CY2024Q3 | us-gaap |
Revenues
Revenues
|
364900 | usd |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
325684 | usd |
CY2024Q3 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
500113 | usd |
CY2024Q2 | us-gaap |
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
|
469821 | usd |
CY2024Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
7987 | usd |
CY2024Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
2535 | usd |
CY2024Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
492126 | usd |
CY2024Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
467286 | usd |
CY2024Q3 | zone |
Prepaid Inventory Parts
PrepaidInventoryParts
|
14008 | usd |
CY2024Q2 | zone |
Prepaid Inventory Parts
PrepaidInventoryParts
|
5277 | usd |
CY2024Q3 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
22014 | usd |
CY2024Q2 | us-gaap |
Prepaid Insurance
PrepaidInsurance
|
32943 | usd |
CY2024Q3 | zone |
Prepaid Certification And Fees
PrepaidCertificationAndFees
|
100681 | usd |
CY2024Q2 | zone |
Prepaid Certification And Fees
PrepaidCertificationAndFees
|
3172 | usd |
CY2024Q3 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
60746 | usd |
CY2024Q2 | us-gaap |
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
|
13973 | usd |
CY2024Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
197449 | usd |
CY2024Q2 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
55365 | usd |
CY2024Q3 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
512130 | usd |
CY2024Q2 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
503004 | usd |
CY2024Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
222588 | usd |
CY2024Q2 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
184112 | usd |
CY2024Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
15471 | usd |
CY2024Q2 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
14790 | usd |
CY2024Q3 | us-gaap |
Inventory Net
InventoryNet
|
719247 | usd |
CY2024Q2 | us-gaap |
Inventory Net
InventoryNet
|
672326 | usd |
CY2024Q3 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
15471 | usd |
CY2024Q2 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
14790 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1750000 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
1750000 | usd |
CY2024Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
301576 | usd |
CY2024Q2 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
263077 | usd |
CY2024Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1448424 | usd |
CY2024Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1486923 | usd |
CY2024Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
38499 | usd |
CY2023Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
38499 | usd |
CY2024Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
291066 | usd |
CY2024Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
176077 | usd |
CY2024Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
76965 | usd |
CY2024Q2 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
23113 | usd |
CY2024Q3 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
33936 | usd |
CY2024Q2 | us-gaap |
Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
|
59943 | usd |
CY2024Q3 | us-gaap |
Litigation Reserve Current
LitigationReserveCurrent
|
108242 | usd |
CY2024Q2 | us-gaap |
Litigation Reserve Current
LitigationReserveCurrent
|
108242 | usd |
CY2024Q3 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
68373 | usd |
CY2024Q2 | us-gaap |
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
|
96636 | usd |
CY2024Q3 | zone |
Accrued Severance Current
AccruedSeveranceCurrent
|
10000 | usd |
CY2024Q2 | zone |
Accrued Severance Current
AccruedSeveranceCurrent
|
70000 | usd |
CY2024Q3 | zone |
Accrued Legal
AccruedLegal
|
39581 | usd |
CY2024Q2 | zone |
Accrued Legal
AccruedLegal
|
32259 | usd |
CY2024Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
16432 | usd |
CY2024Q2 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
7686 | usd |
CY2024Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
644595 | usd |
CY2024Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
573956 | usd |
CY2024Q2 | us-gaap |
Debt Instrument Fee Amount
DebtInstrumentFeeAmount
|
633840 | usd |
CY2024Q2 | us-gaap |
Debt Instrument Repaid Principal
DebtInstrumentRepaidPrincipal
|
900000 | usd |
CY2024Q2 | us-gaap |
Debt Instrument Face Amount
DebtInstrumentFaceAmount
|
480667 | usd |
CY2024Q2 | us-gaap |
Debt Instrument Increase Accrued Interest
DebtInstrumentIncreaseAccruedInterest
|
419333 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Periodic Payment
DebtInstrumentPeriodicPayment
|
100000 | usd |
CY2024Q2 | us-gaap |
Debt Instrument Periodic Payment
DebtInstrumentPeriodicPayment
|
1396881 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
|
0.085 | pure |
CY2022Q4 | us-gaap |
Debt Instrument Interest Rate Increase Decrease
DebtInstrumentInterestRateIncreaseDecrease
|
0.10 | pure |
CY2022Q4 | zone |
Debt Instrument Due Date
DebtInstrumentDueDate
|
2024-12-31 | |
CY2024Q2 | zone |
Repaid Accrued Interest
RepaidAccruedInterest
|
8506 | usd |
CY2022Q4 | us-gaap |
Payment For Management Fee
PaymentForManagementFee
|
6000 | usd |
CY2024Q2 | us-gaap |
Payment For Management Fee
PaymentForManagementFee
|
22000 | usd |
CY2024Q2 | us-gaap |
Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
|
500000 | shares |
CY2024Q2 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Accelerated Vesting Number
SharebasedCompensationArrangementBySharebasedPaymentAwardAcceleratedVestingNumber
|
250000 | shares |
CY2024Q1 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.07 | pure |
CY2024Q3 | us-gaap |
Debt Instrument Increase Decrease For Period Net
DebtInstrumentIncreaseDecreaseForPeriodNet
|
13570 | usd |
CY2024Q1 | us-gaap |
Debt Instrument Issued Principal
DebtInstrumentIssuedPrincipal
|
500000 | usd |
CY2024Q1 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.08 | pure |
CY2024Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
182400 | usd |
CY2023Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
63960 | usd |
CY2024Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
|
1014374 | usd |
CY2024Q3 | us-gaap |
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized Period For Recognition1
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedPeriodForRecognition1
|
P2Y1M9D | |
CY2024Q3 | zone |
Legal Claim
LegalClaim
|
108000 | usd |
CY2024Q3 | us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
40416 | usd |
CY2023Q3 | us-gaap |
Operating Lease Payments
OperatingLeasePayments
|
28813 | usd |
CY2024Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
40416 | usd |
CY2023Q3 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
28813 | usd |
CY2024Q3 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P3Y4M24D | |
CY2023Q3 | us-gaap |
Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
|
P4Y4M24D | |
CY2024Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.0656 | pure |
CY2023Q3 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.06 | pure |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
|
122698 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
|
167226 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
|
171407 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
|
116160 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
|
577490 | usd |
CY2024Q3 | us-gaap |
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
|
59336 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
518154 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
135077 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
383077 | usd |
CY2024Q3 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false | |
CY2024Q3 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2024Q3 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2024Q3 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2024Q3 | us-gaap |
Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
|
usd | |
CY2024Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2024Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2023Q3 | us-gaap |
Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
|
usd | |
CY2023Q3 | us-gaap |
Stock Issued During Period Value Other
StockIssuedDuringPeriodValueOther
|
usd | |
CY2024Q3 | zone |
Accretion Of Note Payable Discount
AccretionOfNotePayableDiscount
|
usd | |
CY2023Q3 | us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
usd | |
CY2023Q3 | us-gaap |
Increase Decrease In Due From Related Parties
IncreaseDecreaseInDueFromRelatedParties
|
usd | |
CY2024Q3 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
usd | |
CY2024Q3 | zone |
Payments For Deferred Offering Costs
PaymentsForDeferredOfferingCosts
|
usd | |
CY2024Q3 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
usd | |
CY2024Q3 | us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | |
CY2023Q3 | us-gaap |
Interest Paid Net
InterestPaidNet
|
usd | |
CY2024Q3 | zone |
Unpaid Deferred Offering Costs
UnpaidDeferredOfferingCosts
|
usd | |
CY2024Q3 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2024Q3 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--06-30 | |
CY2024Q3 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2024Q3 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2025 | |
CY2024Q3 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001956741 |