2021 Q4 Form 10-K Financial Statement
#000121390022014214 Filed on March 22, 2022
Income Statement
Concept | 2021 Q4 | 2021 | 2020 |
---|---|---|---|
Revenue | $597.2K | $2.292M | $2.141M |
YoY Change | 17.08% | 7.08% | -16.12% |
Cost Of Revenue | $166.2K | $660.8K | $661.6K |
YoY Change | 28.75% | -0.13% | -1.18% |
Gross Profit | $430.9K | $1.632M | $1.479M |
YoY Change | 13.13% | 10.31% | -21.43% |
Gross Profit Margin | 72.16% | 71.17% | 69.09% |
Selling, General & Admin | $5.641M | $15.95M | $6.743M |
YoY Change | 320.13% | 136.52% | -14.56% |
% of Gross Profit | 1308.96% | 977.59% | 455.93% |
Research & Development | $558.2K | $1.647M | $1.161M |
YoY Change | 142.7% | 41.78% | -28.04% |
% of Gross Profit | 129.54% | 100.93% | 78.53% |
Depreciation & Amortization | $316.8K | $1.260M | $1.251M |
YoY Change | -3.1% | 0.78% | 58.22% |
% of Gross Profit | 73.53% | 77.25% | 84.55% |
Operating Expenses | $6.516M | $18.86M | $9.155M |
YoY Change | 242.53% | 105.96% | -11.08% |
Operating Profit | -$6.085M | -$17.22M | -$7.676M |
YoY Change | 299.97% | 124.39% | -8.77% |
Interest Expense | -$5.870K | -$585.6K | -$969.4K |
YoY Change | -97.81% | -39.59% | 158.09% |
% of Operating Profit | |||
Other Income/Expense, Net | $11.01K | $25.41K | -$297.2K |
YoY Change | -39.24% | -108.55% | -1342.6% |
Pretax Income | -$6.911M | -$17.64M | -$11.26M |
YoY Change | 234.07% | 56.67% | 7.9% |
Income Tax | $8.510K | $21.02K | $36.32K |
% Of Pretax Income | |||
Net Earnings | -$6.919M | -$17.67M | -$11.30M |
YoY Change | 232.43% | 56.35% | 7.6% |
Net Earnings / Revenue | -1158.68% | -770.66% | -527.81% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$298.2K | -$828.2K | -$625.3K |
COMMON SHARES | |||
Basic Shares Outstanding | 21.33M shares | ||
Diluted Shares Outstanding | 21.33M shares |
Balance Sheet
Concept | 2021 Q4 | 2021 | 2020 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $6.038M | $6.038M | $3.765M |
YoY Change | 60.36% | 60.36% | 563.98% |
Cash & Equivalents | $5.767M | ||
Short-Term Investments | |||
Other Short-Term Assets | $597.6K | $597.6K | $237.8K |
YoY Change | 151.35% | 151.35% | -68.45% |
Inventory | $153.2K | $153.2K | $255.0K |
Prepaid Expenses | |||
Receivables | $137.8K | $137.8K | $72.99K |
Other Receivables | $0.00 | $0.00 | $72.68K |
Total Short-Term Assets | $6.927M | $6.927M | $4.404M |
YoY Change | 57.29% | 57.29% | 161.29% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $118.5K | $118.5K | $147.7K |
YoY Change | -19.74% | -19.74% | -55.64% |
Goodwill | $4.183M | ||
YoY Change | |||
Intangibles | $2.379M | ||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $69.20K | $69.20K | $190.4K |
YoY Change | -63.65% | -63.65% | 126.85% |
Total Long-Term Assets | $6.903M | $6.903M | $9.471M |
YoY Change | -27.11% | -27.11% | -20.09% |
TOTAL ASSETS | |||
Total Short-Term Assets | $6.927M | $6.927M | $4.404M |
Total Long-Term Assets | $6.903M | $6.903M | $9.471M |
Total Assets | $13.83M | $13.83M | $13.87M |
YoY Change | -0.32% | -0.32% | 2.49% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $593.6K | $593.6K | $311.0K |
YoY Change | 90.84% | 90.84% | -49.94% |
Accrued Expenses | $1.420M | $1.420M | $2.354M |
YoY Change | 79.7% | -39.68% | 47.63% |
Deferred Revenue | $48.00K | ||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $674.1K | $674.1K | $45.18K |
YoY Change | 1392.12% | 1392.12% | 12.5% |
Total Short-Term Liabilities | $2.934M | $2.934M | $2.948M |
YoY Change | -0.46% | -0.46% | 9.94% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $6.299M |
YoY Change | -100.0% | -100.0% | 157.23% |
Other Long-Term Liabilities | $0.00 | $47.81K | |
YoY Change | -100.0% | -63.66% | |
Total Long-Term Liabilities | $0.00 | $0.00 | $6.347M |
YoY Change | -100.0% | -100.0% | 145.97% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.934M | $2.934M | $2.948M |
Total Long-Term Liabilities | $0.00 | $0.00 | $6.347M |
Total Liabilities | $2.934M | $2.934M | $9.295M |
YoY Change | -68.43% | -68.43% | 76.65% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$115.9M | ||
YoY Change | |||
Common Stock | $126.6M | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $10.90M | $10.90M | $4.580M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $13.83M | $13.83M | $13.87M |
YoY Change | -0.32% | -0.32% | 2.49% |
Cashflow Statement
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001534154 | |
CY2021 | dei |
City Area Code
CityAreaCode
|
516 | |
CY2021 | dei |
Local Phone Number
LocalPhoneNumber
|
274-8700 | |
CY2021 | dei |
Auditor Firm
AuditorFirmId
|
677 | |
CY2021Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
USD | |
CY2020Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
USD | |
CY2021Q4 | us-gaap |
Long Term Accounts Notes And Loans Receivable Net Noncurrent
LongTermAccountsNotesAndLoansReceivableNetNoncurrent
|
USD | |
CY2021Q4 | us-gaap |
Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
|
USD | |
CY2021Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
USD | |
CY2021Q4 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
USD | |
CY2021Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
USD | |
CY2021Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2020Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2021 | idty |
Warrant Exercise Inducement Expense
WarrantExerciseInducementExpense
|
USD | |
CY2020 | idty |
Cashless Warrant Exercise
CashlessWarrantExercise
|
USD | |
CY2021 | idty |
Cashless Warrant Exercise
CashlessWarrantExercise
|
USD | |
CY2020 | us-gaap |
Increase Decrease In Finance Receivables
IncreaseDecreaseInFinanceReceivables
|
USD | |
CY2021 | idty |
Warrant Exercise Inducement Expense
WarrantExerciseInducementExpense
|
USD | |
CY2020 | us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
USD | |
CY2020 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
USD | |
CY2021 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
USD | |
CY2021 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
USD | |
CY2021 | us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
USD | |
CY2020 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
USD | |
CY2021 | idty |
Modification Of Warrants Issued With Convertible Debt
ModificationOfWarrantsIssuedWithConvertibleDebt
|
USD | |
CY2021 | idty |
Exchange Of Notes Payable And Accrued Interest For Convertible Notes Payable
ExchangeOfNotesPayableAndAccruedInterestForConvertibleNotesPayable
|
USD | |
CY2020 | idty |
Conversion Of Convertible Note Payable And Accrued Interest To Common Stock
ConversionOfConvertibleNotePayableAndAccruedInterestToCommonStock
|
USD | |
CY2021 | idty |
Reclass From Current Assets To Other Assets
ReclassFromCurrentAssetsToOtherAssets
|
USD | |
CY2021 | us-gaap |
Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
|
||
CY2021Q4 | idty |
Paycheck0protection Program
Paycheck0protectionProgram
|
USD | |
CY2021Q4 | idty |
Long Term Debts
LongTermDebts
|
USD | |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
|
USD | |
CY2021 | idty |
Share Based Compensation Arrangement By Share Based Payment Award Options Grant In Period Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantInPeriodIntrinsicValue
|
USD | |
CY2021 | idty |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriodIntrinsicValue
|
USD | |
CY2021Q4 | idty |
Capital Leases Future Minimum Net Payments Receivable
CapitalLeasesFutureMinimumNetPaymentsReceivable
|
USD | |
CY2020 | us-gaap |
Effective Income Tax Rate Reconciliation Tax Credits
EffectiveIncomeTaxRateReconciliationTaxCredits
|
pure | |
CY2021Q4 | idty |
Charitable Contributions
CharitableContributions
|
USD | |
CY2020Q4 | idty |
Federal Tax Credits
FederalTaxCredits
|
USD | |
CY2021Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
USD | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
USD | |
CY2020Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
USD | |
CY2021Q4 | idty |
Operating Lease Rou Assets Included In Other Assets
OperatingLeaseRouAssetsIncludedInOtherAssets
|
USD | |
CY2021Q4 | idty |
Operating Lease Liabilities Noncurrent
OperatingLeaseLiabilitiesNoncurrent
|
USD |