XML 51 R39.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisition (Details 5) - USD ($)
3 Months Ended 6 Months Ended
Dec. 31, 2022
Sep. 30, 2022
Dec. 31, 2021
Sep. 30, 2021
Dec. 31, 2022
Dec. 31, 2021
Cost of sales $ 16,773,493   $ 711,246   $ 22,289,773 $ 1,982,975
Operating expenses 12,451,600   6,808,272   $ 21,466,482 $ 10,285,779
Net income (loss) $ 2,584,098 $ (2,745,520) $ 64,833 $ 511,711    
Basic income (loss) per common share $ 0.16   $ (0.32)   $ 0.01 $ (0.22)
Proforma Adjustments [Member]            
Operating expenses $ 97,222   $ 1,124,499   $ 561,721 $ 2,441,348
Net income (loss) (97,222)   (1,124,499)   (561,721) (2,441,348)
Grove Inc [Member]            
Net sales 27,086,672   4,983,557   38,643,683 8,853,667
Cost of sales 16,773,493   711,246   22,289,773 1,982,975
Operating expenses 12,451,600   6,808,272   21,466,482 10,285,779
Net income (loss) $ 2,877,005   $ (3,078,437)   $ 176,996 $ (3,391,118)
Basic income (loss) per common share $ 0.16   $ (0.32)   $ 0.01 $ (0.22)
Weighted average shares outstanding 17,540,427   9,755,663   17,126,886 15,452,453
Proforma [Member]            
Net sales $ 30,570,581   $ 18,045,965   $ 52,441,789 $ 50,035,082
Cost of sales 19,742,243   12,348,756   33,603,893 35,229,495
Operating expenses 12,963,816   9,357,669   23,462,281 19,241,070
Net income (loss) $ 2,862,606   $ (4,206,957)   $ 647,841 $ (4,440,709)
Basic income (loss) per common share $ 0.16   $ (0.38)   $ 0.04 $ (0.26)
Weighted average shares outstanding 17,852,278   11,003,065   17,126,886 17,255,344
LuckyTail [Member]            
Net sales     $ 936,289   $ 892,270 $ 1,927,313
Cost of sales     265,506   137,088 562,355
Operating expenses     475,502   383,476 971,139
Net income (loss)     $ 195,281   $ 371,706 $ 393,818
Basic income (loss) per common share     $ 0   $ 0 $ 0
VitaMedica [Member]            
Net sales           $ 384,391
Cost of sales           93,509
Operating expenses         $ 41,363 255,286
Net income (loss)           $ 35,596
Basic income (loss) per common share           $ 0.36
Weighted average shares outstanding           100,000
E-core [Member]            
Net sales $ 3,483,909   $ 13,062,408   12,905,836 $ 22,484,335
Cost of sales 2,968,750   11,637,510   11,177,032 19,845,792
Operating expenses 414,994   1,424,898   1,050,602 2,079,906
Net income (loss) $ 82,823   $ (4,021)   $ 660,860 $ 574,016
Basic income (loss) per common share $ 0.27   $ 0   $ 0 $ 0.46
Weighted average shares outstanding 311,851   1,247,402   779,626 1,247,402
Cygnet [Member]            
Net sales     $ 7,527,927     $ 15,055,854
Cost of sales     6,372,432     12,744,864
Operating expenses     695,574     1,391,148
Net income (loss)     $ 382,657     $ 765,314
Basic income (loss) per common share     $ 0.69     $ 1.38
Weighted average shares outstanding     555,489     555,489
Interactive Offers, LLC [Member]            
Net sales           $ 1,329,522
Cost of sales           0
Operating expenses         $ 50,329 1,816,464
Net income (loss)           $ (376,987)
Basic income (loss) per common share           $ (0.57)
Weighted average shares outstanding           666,667