2021 Q4 Form 10-Q Financial Statement
#000126246321000555 Filed on November 12, 2021
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2021 Q1 |
---|---|---|---|
Revenue | $0.00 | $0.00 | |
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $3.940K | $9.350K | $5.180K |
YoY Change | |||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $50.00K | ||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $3.940K | $9.350K | $5.180K |
YoY Change | |||
Operating Profit | |||
YoY Change | |||
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$3.940K | -$9.350K | -$5.180K |
YoY Change | |||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$3.940K | -$9.347K | -$5.183K |
YoY Change | -56.3% | ||
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$1.153K | -$136.80 | -$75.79 |
COMMON SHARES | |||
Basic Shares Outstanding | 68.35M shares | 68.35M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2021 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $0.00 | $0.00 | |
YoY Change | |||
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | |||
Prepaid Expenses | |||
Receivables | $2.215M | ||
Other Receivables | |||
Total Short-Term Assets | $0.00 | ||
YoY Change | |||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $132.8K | ||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $0.00 | ||
YoY Change | |||
Total Long-Term Assets | $0.00 | $0.00 | |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $0.00 | ||
Total Long-Term Assets | $0.00 | $0.00 | |
Total Assets | $0.00 | $0.00 | |
YoY Change | |||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $418.3K | $960.00 | $5.180K |
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $10.60K | $6.660K | $30.82K |
YoY Change | -58.67% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $10.60K | $6.660K | $30.82K |
Total Long-Term Liabilities | $0.00 | $0.00 | $0.00 |
Total Liabilities | $10.60K | $6.660K | $30.82K |
YoY Change | |||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$10.06M | ||
YoY Change | 0.21% | ||
Common Stock | $68.35K | ||
YoY Change | 0.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$10.60K | -$6.656K | -$30.82K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $0.00 | $0.00 | |
YoY Change |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2021 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$3.940K | -$9.347K | -$5.183K |
YoY Change | -56.3% | ||
Depreciation, Depletion And Amortization | $50.00K | ||
YoY Change | |||
Cash From Operating Activities | -$4.900K | -$9.210K | |
YoY Change | |||
INVESTING ACTIVITIES | |||
Capital Expenditures | $20.00K | ||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$500.0K | ||
YoY Change | |||
Cash From Investing Activities | -$520.0K | ||
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 | 4.900K | 9.210K | |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | -4.900K | -9.210K | |
Cash From Investing Activities | -520.0K | ||
Cash From Financing Activities | 4.900K | 9.210K | |
Net Change In Cash | 0.000 | 0.000 | $0.00 |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | -$4.900K | -$9.210K | |
Capital Expenditures | $20.00K | ||
Free Cash Flow | -$24.90K | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
68346042 | shares |
CY2021Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
8319 | USD |
CY2020Q3 | us-gaap |
Professional Fees
ProfessionalFees
|
13283 | USD |
us-gaap |
Professional Fees
ProfessionalFees
|
14698 | USD | |
us-gaap |
Professional Fees
ProfessionalFees
|
13283 | USD | |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
0 | USD |
CY2020Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
0 | USD |
CY2020Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
0 | USD |
CY2020Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
0 | USD |
CY2020Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
0 | USD |
CY2020Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-21387 | USD |
CY2020Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-21387 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-25640 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-5183 | USD |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-30823 | USD |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2847 | USD |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-33670 | USD |
CY2021Q3 | hraa |
Forgiveness Of Related Party Debt
ForgivenessOfRelatedPartyDebt
|
36361 | USD |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9347 | USD |
CY2021Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-6656 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-17376 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-21387 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
956 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-16420 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-21387 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
16420 | USD | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
21387 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
16420 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
21387 | USD | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
0 | USD | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
0 | USD | |
CY2020Q4 | us-gaap |
Cash
Cash
|
0 | USD |
CY2019Q4 | us-gaap |
Cash
Cash
|
0 | USD |
CY2021Q3 | us-gaap |
Cash
Cash
|
0 | USD |
CY2020Q3 | us-gaap |
Cash
Cash
|
0 | USD |
us-gaap |
Interest Paid
InterestPaid
|
0 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
0 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | USD | |
CY2021Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2021Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2021Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
68346042 | shares |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of 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 reporting period. The most significant estimates relate to income taxes and contingencies. The Company bases its estimates on historical experience, known or expected trends, and various other assumptions that are believed to be reasonable given the quality of information available as of the date of these financial statements. The results of these assumptions provide the basis for making estimates about the carrying amounts of assets and liabilities that are not readily apparent from other sources. Actual results could differ from these estimates.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p> | ||
hraa |
Expenses Paid
ExpensesPaid
|
5700 | USD | |
CY2021Q3 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
5700 | USD |