2021 Form 10-K Financial Statement
#000149315222010148 Filed on April 15, 2022
Income Statement
Concept | 2021 | 2020 |
---|---|---|
Revenue | $1.300M | $1.406M |
YoY Change | -7.51% | -12.67% |
Cost Of Revenue | $690.0K | $654.9K |
YoY Change | 5.36% | -31.26% |
Gross Profit | $610.4K | $751.1K |
YoY Change | -18.73% | 14.28% |
Gross Profit Margin | 46.94% | 53.42% |
Selling, General & Admin | $2.151M | $1.954M |
YoY Change | 10.09% | -5.63% |
% of Gross Profit | 352.37% | 260.13% |
Research & Development | $0.00 | |
YoY Change | ||
% of Gross Profit | 0.0% | |
Depreciation & Amortization | $32.29K | $32.91K |
YoY Change | -1.88% | -20.58% |
% of Gross Profit | 5.29% | 4.38% |
Operating Expenses | $2.183M | $1.987M |
YoY Change | 9.89% | -5.93% |
Operating Profit | -$1.573M | -$1.236M |
YoY Change | 27.29% | -15.06% |
Interest Expense | $982.8K | -$2.599M |
YoY Change | -137.81% | 136.01% |
% of Operating Profit | ||
Other Income/Expense, Net | $610.4K | |
YoY Change | ||
Pretax Income | $278.5K | -$3.436M |
YoY Change | -108.11% | 34.42% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | $297.6K | -$3.436M |
YoY Change | -108.66% | 34.42% |
Net Earnings / Revenue | 22.88% | -244.36% |
Basic Earnings Per Share | $0.00 | |
Diluted Earnings Per Share | $330.30 | -$4.474K |
COMMON SHARES | ||
Basic Shares Outstanding | 22.52M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 | 2020 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.192M | $414.9K |
YoY Change | 187.38% | 5499.06% |
Cash & Equivalents | ||
Short-Term Investments | ||
Other Short-Term Assets | $258.0K | $217.6K |
YoY Change | 18.56% | 0.0% |
Inventory | $462.2K | $557.8K |
Prepaid Expenses | ||
Receivables | $693.0K | $265.7K |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $2.606M | $1.456M |
YoY Change | 78.95% | -32.07% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $428.6K | $660.0K |
YoY Change | -35.06% | -26.4% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $26.80K | $25.40K |
YoY Change | 5.51% | 0.0% |
Total Long-Term Assets | $3.827M | $2.668M |
YoY Change | 43.45% | 23.29% |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.606M | $1.456M |
Total Long-Term Assets | $3.827M | $2.668M |
Total Assets | $6.432M | $4.124M |
YoY Change | 55.98% | -4.26% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $606.8K | $1.545M |
YoY Change | -60.71% | 5.48% |
Accrued Expenses | $357.3K | $752.7K |
YoY Change | -52.53% | -67.91% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $4.294M | $4.723M |
YoY Change | -9.08% | 8.79% |
Long-Term Debt Due | $1.193M | $541.4K |
YoY Change | 120.41% | |
Total Short-Term Liabilities | $6.865M | $9.786M |
YoY Change | -29.85% | 9.59% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.081M | $1.203M |
YoY Change | -10.16% | |
Other Long-Term Liabilities | $207.8K | $373.1K |
YoY Change | -44.31% | -40.83% |
Total Long-Term Liabilities | $1.289M | $1.576M |
YoY Change | -18.24% | 150.0% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $6.865M | $9.786M |
Total Long-Term Liabilities | $1.289M | $1.576M |
Total Liabilities | $8.135M | $11.36M |
YoY Change | -28.4% | 18.86% |
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 | -$1.703M | -$7.239M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $6.432M | $4.124M |
YoY Change | 55.98% | -4.26% |
Cashflow Statement
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
USD | |
CY2021Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2020Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
USD | |
CY2021Q4 | CETY |
Shares To Be Issued
SharesToBeIssued
|
USD | |
CY2020Q4 | us-gaap |
Minority Interest
MinorityInterest
|
USD | |
CY2021 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
USD | |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
USD | |
CY2020 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
USD | |
CY2021 | CETY |
Conversion Of Preferred Series D Value
ConversionOfPreferredSeriesDValue
|
USD | |
CY2021 | CETY |
Shares Issued For Correction Value
SharesIssuedForCorrectionValue
|
USD | |
CY2021 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
USD | |
CY2021 | us-gaap |
Increase Decrease In Other Deferred Liability
IncreaseDecreaseInOtherDeferredLiability
|
USD | |
CY2021 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
USD | |
CY2020 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | |
CY2021 | us-gaap |
Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
|
USD | |
CY2021 | us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
USD | |
CY2020Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
USD | |
CY2021 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | |
CY2020 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | |
CY2021 | CETY |
Discount On Derivatives
DiscountOnDerivatives
|
USD | |
CY2021 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
USD | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2020Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2020Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
USD | |
CY2020 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
USD |