2021 Q4 Form 10-K Financial Statement
#000169641122000004 Filed on March 31, 2022
Income Statement
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
Revenue | $0.00 | ||
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $2.740K | $20.00K | |
YoY Change | -33.33% | ||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | |||
YoY Change | |||
% of Gross Profit | |||
Operating Expenses | $2.740K | $20.00K | |
YoY Change | 0.0% | ||
Operating Profit | -$17.60K | ||
YoY Change | |||
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | $0.00 | ||
YoY Change | |||
Pretax Income | -$2.740K | -$20.00K | |
YoY Change | 0.0% | ||
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$2.740K | -$20.00K | |
YoY Change | 0.0% | ||
Net Earnings / Revenue | |||
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$450.10 | -$3.284K | |
COMMON SHARES | |||
Basic Shares Outstanding | |||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Inventory | |||
Prepaid Expenses | |||
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $0.00 | ||
YoY Change | -100.0% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $0.00 | ||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | $2.000K | ||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $22.00K | $20.00K | |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $0.00 | ||
Total Long-Term Assets | $22.00K | $20.00K | |
Total Assets | $22.00K | $20.00K | |
YoY Change | 100.0% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $10.00K | $10.00K | |
YoY Change | |||
Accrued Expenses | $0.00 | ||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $56.46K | $60.00K | |
YoY Change | 50.0% | ||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $66.46K | $70.00K | |
YoY Change | 75.0% | ||
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 | $66.46K | $70.00K | |
Total Long-Term Liabilities | $0.00 | $0.00 | |
Total Liabilities | $66.46K | $70.00K | |
YoY Change | 75.0% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | $81.95K | ||
YoY Change | |||
Common Stock | $6.088K | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$44.46K | -$40.00K | -$26.86K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $22.00K | $20.00K | |
YoY Change | 100.0% |
Cashflow Statement
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$2.740K | -$20.00K | |
YoY Change | 0.0% | ||
Depreciation, Depletion And Amortization | |||
YoY Change | |||
Cash From Operating Activities | $7.600K | $0.00 | |
YoY Change | -100.0% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | -$20.00K | -$20.00K | |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$20.00K | -$20.00K | |
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 | 12.40K | 20.00K | |
YoY Change | -50.0% | ||
NET CHANGE | |||
Cash From Operating Activities | 7.600K | 0.000 | |
Cash From Investing Activities | -20.00K | -20.00K | |
Cash From Financing Activities | 12.40K | 20.00K | |
Net Change In Cash | -0.0000000000009095 | 0.000 | |
YoY Change | |||
FREE CASH FLOW | |||
Cash From Operating Activities | $7.600K | $0.00 | |
Capital Expenditures | -$20.00K | -$20.00K | |
Free Cash Flow | $27.60K | $20.00K | |
YoY Change | -150.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
USD | |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
USD | |
CY2020Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
USD | |
CY2021 | us-gaap |
Revenues
Revenues
|
USD | |
CY2020 | us-gaap |
Revenues
Revenues
|
USD | |
CY2021 | us-gaap |
Gains Losses On Restructuring Of Debt
GainsLossesOnRestructuringOfDebt
|
USD | |
CY2021 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
USD | |
CY2020 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
USD | |
CY2021 | us-gaap |
Debt And Equity Securities Gain Loss
DebtAndEquitySecuritiesGainLoss
|
USD | |
CY2020 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
USD | |
CY2021 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
USD | |
CY2021 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
USD | |
CY2020 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
USD | |
CY2020Q4 | us-gaap |
Cash
Cash
|
USD | |
CY2019Q4 | us-gaap |
Cash
Cash
|
USD | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
USD | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
USD | |
CY2021 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2020 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2021 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2020 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD |