2021 Q4 Form 10-Q Financial Statement
#000166357722000134 Filed on March 01, 2022
Income Statement
Concept | 2021 Q4 | 2021 Q1 |
---|---|---|
Revenue | $0.00 | |
YoY Change | ||
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $2.739M | $247.5K |
YoY Change | 4464.47% | 725.0% |
% of Gross Profit | ||
Research & Development | $62.00K | |
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | ||
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $2.801M | $247.5K |
YoY Change | 4567.8% | 725.0% |
Operating Profit | -$2.801M | |
YoY Change | ||
Interest Expense | $0.00 | |
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$2.801M | -$247.5K |
YoY Change | 4567.8% | 725.0% |
Income Tax | $0.00 | $0.00 |
% Of Pretax Income | ||
Net Earnings | -$2.801M | -$247.5K |
YoY Change | 4567.8% | 725.0% |
Net Earnings / Revenue | ||
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$3.632K | -$862.80 |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q4 | 2021 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $40.11K | |
YoY Change | ||
Cash & Equivalents | $40.11K | $519.00 |
Short-Term Investments | ||
Other Short-Term Assets | $14.79K | $12.77K |
YoY Change | -26.05% | -36.15% |
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $90.71K | $12.77K |
YoY Change | 353.55% | -36.15% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | ||
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | ||
YoY Change | ||
Total Long-Term Assets | $12.00M | $0.00 |
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | $90.71K | $12.77K |
Total Long-Term Assets | $12.00M | $0.00 |
Total Assets | $12.09M | $12.77K |
YoY Change | 60353.55% | -36.15% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $574.7K | |
YoY Change | ||
Accrued Expenses | $541.8K | $350.2K |
YoY Change | 46.42% | 25.09% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $1.218M | $402.5K |
YoY Change | 229.14% | 43.75% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $169.0K | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $169.0K | $0.00 |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.218M | $402.5K |
Total Long-Term Liabilities | $169.0K | $0.00 |
Total Liabilities | $1.387M | $402.5K |
YoY Change | 274.82% | 43.75% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | ||
YoY Change | ||
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $10.70M | $136.00 |
YoY Change | ||
Total Liabilities & Shareholders Equity | $12.09M | $12.77K |
YoY Change | 60353.55% | -36.15% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$2.801M | -$247.5K |
YoY Change | 4567.8% | 725.0% |
Depreciation, Depletion And Amortization | ||
YoY Change | ||
Cash From Operating Activities | -$2.487M | -$50.00K |
YoY Change | ||
INVESTING ACTIVITIES | ||
Capital Expenditures | $0.00 | |
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$12.00M | |
YoY Change | ||
Cash From Investing Activities | -$11.97M | $0.00 |
YoY Change | ||
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 14.30M | 50.00K |
YoY Change | ||
NET CHANGE | ||
Cash From Operating Activities | -2.487M | -50.00K |
Cash From Investing Activities | -11.97M | 0.000 |
Cash From Financing Activities | 14.30M | 50.00K |
Net Change In Cash | -148.2K | 0.000 |
YoY Change | ||
FREE CASH FLOW | ||
Cash From Operating Activities | -$2.487M | -$50.00K |
Capital Expenditures | $0.00 | |
Free Cash Flow | -$50.00K | |
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Profit Loss
ProfitLoss
|
-4712691 | USD | |
CY2021Q1 | us-gaap |
Funds Held Under Reinsurance Agreements Asset
FundsHeldUnderReinsuranceAgreementsAsset
|
USD | |
CY2021Q1 | us-gaap |
Value Added Tax Receivable
ValueAddedTaxReceivable
|
USD | |
CY2021Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
USD | |
CY2021Q1 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
USD | |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2021Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2021Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
USD | |
CY2021Q4 | us-gaap |
Revenues
Revenues
|
USD | |
us-gaap |
Revenues
Revenues
|
USD | ||
CY2021Q4 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
USD | |
CY2021Q4 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
USD | |
us-gaap |
Interest Paid
InterestPaid
|
USD | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD |