2021 Q3 Form 10-Q Financial Statement
#000155335021000901 Filed on October 12, 2021
Income Statement
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
Revenue | $0.00 | $0.00 |
YoY Change | ||
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $55.69K | $50.34K |
YoY Change | 10.63% | -27.64% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | ||
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $55.69K | $50.34K |
YoY Change | 10.63% | -27.64% |
Operating Profit | -$55.69K | |
YoY Change | ||
Interest Expense | ||
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$55.69K | -$50.34K |
YoY Change | 10.63% | -27.64% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$55.69K | -$50.34K |
YoY Change | 10.63% | -27.64% |
Net Earnings / Revenue | ||
Basic Earnings Per Share | $0.00 | |
Diluted Earnings Per Share | -$464.30 | -$419.70 |
COMMON SHARES | ||
Basic Shares Outstanding | 120.0M shares | |
Diluted Shares Outstanding | 120.0M shares |
Balance Sheet
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $3.920K | $2.780K |
YoY Change | 41.01% | -73.01% |
Cash & Equivalents | $3.917K | |
Short-Term Investments | ||
Other Short-Term Assets | $4.670K | $4.000K |
YoY Change | 16.75% | -96.11% |
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $8.580K | $6.780K |
YoY Change | 26.55% | -94.0% |
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 | $0.00 | $0.00 |
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | $8.580K | $6.780K |
Total Long-Term Assets | $0.00 | $0.00 |
Total Assets | $8.580K | $6.780K |
YoY Change | 26.55% | -94.0% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $181.7K | $22.23K |
YoY Change | 717.36% | 21.54% |
Accrued Expenses | $900.0K | $900.0K |
YoY Change | 0.0% | 19.05% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $1.430M | $1.190M |
YoY Change | 20.14% | 7.97% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.430M | $1.190M |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $1.430M | $1.190M |
YoY Change | 20.14% | 7.97% |
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 | -$1.421M | -$1.183M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $8.580K | $6.780K |
YoY Change | 26.55% | -94.0% |
Cashflow Statement
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$55.69K | -$50.34K |
YoY Change | 10.63% | -27.64% |
Depreciation, Depletion And Amortization | ||
YoY Change | ||
Cash From Operating Activities | -$12.44K | -$26.61K |
YoY Change | -53.25% | -55.16% |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | |
YoY Change | ||
Cash From Investing Activities | $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 | 12.35K | 28.22K |
YoY Change | -56.24% | |
NET CHANGE | ||
Cash From Operating Activities | -12.44K | -26.61K |
Cash From Investing Activities | 0.000 | |
Cash From Financing Activities | 12.35K | 28.22K |
Net Change In Cash | -90.00 | 1.610K |
YoY Change | -105.59% | -102.71% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$12.44K | -$26.61K |
Capital Expenditures | ||
Free Cash Flow | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | ||
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | ||
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD |