2021 Q4 Form 10-K Financial Statement
#000165495422003269 Filed on March 16, 2022
Income Statement
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
Revenue | $44.07M | $141.0M | $28.74M |
YoY Change | 53.36% | 23.74% | 29.41% |
Cost Of Revenue | $34.39M | $21.72M | $22.60M |
YoY Change | 52.15% | 33.43% | 35.18% |
Gross Profit | $9.679M | $31.22M | $6.133M |
YoY Change | 57.82% | 35.34% | 11.8% |
Gross Profit Margin | 21.96% | 22.15% | 21.34% |
Selling, General & Admin | $6.583M | $20.80M | $4.242M |
YoY Change | 55.2% | 33.72% | 1.4% |
% of Gross Profit | 68.02% | 66.62% | 69.16% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $288.8K | $926.1K | $189.4K |
YoY Change | 52.47% | 27.1% | -35.3% |
% of Gross Profit | 2.98% | 2.97% | 3.09% |
Operating Expenses | $6.872M | $21.72M | $4.431M |
YoY Change | 55.08% | 33.43% | -1.0% |
Operating Profit | $2.807M | $9.497M | $1.702M |
YoY Change | 64.93% | 39.93% | 68.58% |
Interest Expense | -$158.5K | $704.1K | -$175.1K |
YoY Change | -9.49% | 13.47% | 0.52% |
% of Operating Profit | -5.65% | 7.41% | -10.29% |
Other Income/Expense, Net | $94.17K | -$299.4K | $186.5K |
YoY Change | -49.5% | -197.54% | -4216.78% |
Pretax Income | $2.804M | $10.16M | $1.713M |
YoY Change | 63.66% | 56.97% | 106.21% |
Income Tax | $22.90K | $112.8K | $54.49K |
% Of Pretax Income | 0.82% | 1.11% | 3.18% |
Net Earnings | $2.781M | $10.05M | $1.659M |
YoY Change | 67.66% | 57.41% | 107.07% |
Net Earnings / Revenue | 6.31% | 7.13% | 5.77% |
Basic Earnings Per Share | $0.37 | ||
Diluted Earnings Per Share | $103.2K | $0.37 | $61.61K |
COMMON SHARES | |||
Basic Shares Outstanding | 26.92M shares | 26.92M shares | |
Diluted Shares Outstanding | 26.94M shares |
Balance Sheet
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $10.14M | $10.14M | $9.218M |
YoY Change | 9.98% | 9.98% | 104.36% |
Cash & Equivalents | $10.14M | $10.14M | $9.218M |
Short-Term Investments | |||
Other Short-Term Assets | $969.6K | $3.013M | $0.00 |
YoY Change | 109.44% | -100.0% | |
Inventory | $14.05M | $14.05M | $10.01M |
Prepaid Expenses | $439.0K | $281.7K | |
Receivables | $7.167M | $7.167M | $2.847M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $34.37M | $34.37M | $23.51M |
YoY Change | 46.18% | 46.18% | 28.11% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $9.806M | $15.50M | $6.889M |
YoY Change | 42.35% | 48.86% | 86.88% |
Goodwill | $6.140M | $1.367M | |
YoY Change | 349.16% | 0.0% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $237.8K | $237.8K | $197.6K |
YoY Change | 20.3% | 20.3% | -3.49% |
Total Long-Term Assets | $24.90M | $24.90M | $17.07M |
YoY Change | 45.89% | 45.89% | 97.28% |
TOTAL ASSETS | |||
Total Short-Term Assets | $34.37M | $34.37M | $23.51M |
Total Long-Term Assets | $24.90M | $24.90M | $17.07M |
Total Assets | $59.27M | $59.27M | $40.58M |
YoY Change | 46.05% | 46.05% | 50.27% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $2.488M | $2.488M | $1.511M |
YoY Change | 64.72% | 64.72% | 2.92% |
Accrued Expenses | $1.789M | $3.254M | $844.3K |
YoY Change | 111.93% | 74.38% | -59.63% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $1.700M | $1.700M | $0.00 |
YoY Change | -100.0% | ||
Long-Term Debt Due | $2.766M | $1.066M | $2.120M |
YoY Change | 30.43% | -49.74% | |
Total Short-Term Liabilities | $9.797M | $9.797M | $6.053M |
YoY Change | 61.85% | 61.85% | 25.86% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $15.97M | $15.97M | $13.29M |
YoY Change | 20.14% | 20.14% | 55.39% |
Other Long-Term Liabilities | $5.873M | $5.873M | $3.654M |
YoY Change | 60.71% | 60.71% | 49.45% |
Total Long-Term Liabilities | $15.97M | $21.84M | $13.29M |
YoY Change | 20.14% | 28.89% | 20.85% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $9.797M | $9.797M | $6.053M |
Total Long-Term Liabilities | $15.97M | $21.84M | $13.29M |
Total Liabilities | $31.64M | $31.64M | $23.00M |
YoY Change | 37.56% | 37.56% | 45.49% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$12.81M | -$22.86M | |
YoY Change | -43.95% | ||
Common Stock | $40.44M | $40.44M | |
YoY Change | 0.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $27.63M | $27.63M | $17.58M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $59.27M | $59.27M | $40.58M |
YoY Change | 46.05% | 46.05% | 50.27% |
Cashflow Statement
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $2.781M | $10.05M | $1.659M |
YoY Change | 67.66% | 57.41% | 107.07% |
Depreciation, Depletion And Amortization | $288.8K | $926.1K | $189.4K |
YoY Change | 52.47% | 27.1% | -35.3% |
Cash From Operating Activities | $1.779M | $2.805M | $3.662M |
YoY Change | -51.44% | -59.33% | 67.26% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$74.44K | $3.139M | -$3.982M |
YoY Change | -98.13% | -46.48% | 26446.67% |
Acquisitions | $13.14K | ||
YoY Change | |||
Other Investing Activities | -$1.450M | -$1.737M | -$600.0K |
YoY Change | 141.63% | -17.3% | |
Cash From Investing Activities | -$1.524M | -$4.875M | -$4.582M |
YoY Change | -66.73% | -38.79% | 30446.67% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.561M | $2.990M | 2.868M |
YoY Change | -45.59% | -48.22% | -1407.49% |
NET CHANGE | |||
Cash From Operating Activities | 1.779M | $2.805M | 3.662M |
Cash From Investing Activities | -1.524M | -$4.875M | -4.582M |
Cash From Financing Activities | 1.561M | $2.990M | 2.868M |
Net Change In Cash | 1.815M | $920.1K | 1.949M |
YoY Change | -6.87% | -80.45% | -0.33% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.779M | $2.805M | $3.662M |
Capital Expenditures | -$74.44K | $3.139M | -$3.982M |
Free Cash Flow | $1.853M | -$333.7K | $7.644M |
YoY Change | -75.76% | -132.31% | 246.74% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
728626 | USD |
CY2021 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
21724190 | USD |
CY2021Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
969624 | USD |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
439038 | USD |
CY2020Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
281719 | USD |
CY2021 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
926095 | USD |
CY2021 | dei |
Auditor Firm
AuditorFirmId
|
726 | |
CY2021 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
140966078 | USD |
CY2020 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
113922015 | USD |
CY2021 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
109744919 | USD |
CY2020 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
90853052 | USD |
CY2021 | us-gaap |
Gross Profit
GrossProfit
|
31221159 | USD |
CY2020 | us-gaap |
Gross Profit
GrossProfit
|
23068963 | USD |
CY2021 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
20798095 | USD |
CY2020 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
15553274 | USD |
CY2020 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
16281900 | USD |
CY2021 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
9496969 | USD |
CY2020 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
6787063 | USD |
CY2021 | ela |
Other Income From Loan Forgiveness
OtherIncomeFromLoanForgiveness
|
1668200 | USD |
CY2020 | ela |
Other Income From Loan Forgiveness
OtherIncomeFromLoanForgiveness
|
0 | USD |
CY2021 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-299435 | USD |
CY2020 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
306997 | USD |
CY2021 | us-gaap |
Interest Expense
InterestExpense
|
704051 | USD |
CY2020 | us-gaap |
Interest Expense
InterestExpense
|
620499 | USD |
CY2021 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
10161683 | USD |
CY2020 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
6473561 | USD |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
112808 | USD |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
89618 | USD |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
10048875 | USD |
CY2020 | us-gaap |
Net Income Loss
NetIncomeLoss
|
6383943 | USD |
CY2021 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.37 | |
CY2020 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.24 | |
CY2021 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.37 | |
CY2020 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.24 | |
CY2021 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
26924631 | shares |
CY2020 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
26924631 | shares |
CY2021 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
26939631 | shares |
CY2020 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
26939631 | shares |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10138148 | USD |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9218036 | USD |
CY2021Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
7166533 | USD |
CY2020Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
2846619 | USD |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
14048436 | USD |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
10006897 | USD |
CY2021Q4 | ela |
Operating Lease Right Of Use Asset Current
OperatingLeaseRightOfUseAssetCurrent
|
1604736 | USD |
CY2020Q4 | ela |
Operating Lease Right Of Use Asset Current
OperatingLeaseRightOfUseAssetCurrent
|
1157077 | USD |
CY2020Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
0 | USD |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
34366515 | USD |
CY2020Q4 | us-gaap |
Assets Current
AssetsCurrent
|
23510348 | USD |
CY2021Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
0 | USD |
CY2020Q4 | us-gaap |
Notes And Loans Receivable Net Current
NotesAndLoansReceivableNetCurrent
|
2100000 | USD |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9806188 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6888601 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
411850 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
387000 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
381500 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
381500 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
1014895 | USD |
CY2020Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | USD |
CY2021Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1065794 | USD |
CY2020Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
1813425 | USD |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
1573824 | USD |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
1148309 | USD |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1789366 | USD |
CY2020Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
844324 | USD |
CY2021Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
1179224 | USD |
CY2020Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
428976 | USD |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9796604 | USD |
CY2020Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
6052763 | USD |
CY2021 | ela |
Write Off Of Note Receivables And Accrued Interest Receivable
WriteOffOfNoteReceivablesAndAccruedInterestReceivable
|
-887821 | USD |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
6140465 | USD |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
1367109 | USD |
CY2021Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
3024245 | USD |
CY2020Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
2992473 | USD |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
5692141 | USD |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
3522923 | USD |
CY2021Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
237761 | USD |
CY2020Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
197638 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
59267315 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Assets Gross
DeferredTaxAssetsGross
|
40579092 | USD |
CY2021Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
2488396 | USD |
CY2020Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
1510697 | USD |
CY2021Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
0 | USD |
CY2020Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
307032 | USD |
CY2021Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
1700000 | USD |
CY2021Q4 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
0 | USD |
CY2020Q4 | us-gaap |
Notes Payable Related Parties Noncurrent
NotesPayableRelatedPartiesNoncurrent
|
9052810 | USD |
CY2021Q4 | us-gaap |
Long Term Notes And Loans
LongTermNotesAndLoans
|
15970337 | USD |
CY2020Q4 | us-gaap |
Long Term Notes And Loans
LongTermNotesAndLoans
|
4240658 | USD |
CY2021Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Other
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther
|
5873057 | USD |
CY2020Q4 | us-gaap |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Current Liabilities Other
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther
|
3654419 | USD |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
31639998 | USD |
CY2020Q4 | us-gaap |
Liabilities
Liabilities
|
23000650 | USD |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
269246 | USD |
CY2020Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
269246 | USD |
CY2021Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
40173000 | USD |
CY2020Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
40173000 | USD |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-12814929 | USD |
CY2020Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22863804 | USD |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
27627317 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17578442 | USD |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
59267315 | USD |
CY2020Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
40579092 | USD |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
10048875 | USD |
CY2020 | us-gaap |
Net Income Loss
NetIncomeLoss
|
6383943 | USD |
CY2021 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
926095 | USD |
CY2020 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
728626 | USD |
CY2021 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
0 | USD |
CY2020 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
325 | USD |
CY2021 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-83003 | USD |
CY2020 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | USD |
CY2021 | ela |
Gain On Forgiveness Of Federal Loan
GainOnForgivenessOfFederalLoan
|
1668200 | USD |
CY2020 | ela |
Gain On Forgiveness Of Federal Loan
GainOnForgivenessOfFederalLoan
|
0 | USD |
CY2020 | ela |
Write Off Of Note Receivables And Accrued Interest Receivable
WriteOffOfNoteReceivablesAndAccruedInterestReceivable
|
0 | USD |
CY2021 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-3969701 | USD |
CY2020 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
151124 | USD |
CY2021 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-3554802 | USD |
CY2020 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-497444 | USD |
CY2021 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-60996 | USD |
CY2020 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-108884 | USD |
CY2021 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-1024234 | USD |
CY2020 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
7145 | USD |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-752379 | USD |
CY2020 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
29332 | USD |
CY2021 | ela |
Increase Decrease In Operating Leases
IncreaseDecreaseInOperatingLeases
|
-27275 | USD |
CY2020 | ela |
Increase Decrease In Operating Leases
IncreaseDecreaseInOperatingLeases
|
1984 | USD |
CY2021 | us-gaap |
Increase Decrease In Deposits
IncreaseDecreaseInDeposits
|
-357548 | USD |
CY2020 | us-gaap |
Increase Decrease In Deposits
IncreaseDecreaseInDeposits
|
-263572 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2805063 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
6897091 | USD |
CY2021 | ela |
Investment In Note Receivable
InvestmentInNoteReceivable
|
-300000 | USD |
CY2020 | ela |
Investment In Note Receivable
InvestmentInNoteReceivable
|
-2100000 | USD |
CY2021 | us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
61353 | USD |
CY2020 | us-gaap |
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
|
0 | USD |
CY2021 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3138715 | USD |
CY2020 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
5864588 | USD |
CY2021 | us-gaap |
Asset Acquisition Consideration Transferred
AssetAcquisitionConsiderationTransferred
|
1511130 | USD |
CY2021 | ela |
Acquisition Of Cexchange Assets Net Of Cash Acquired
AcquisitionOfCexchangeAssetsNetOfCashAcquired
|
-13136 | USD |
CY2020 | ela |
Acquisition Of Cexchange Assets Net Of Cash Acquired
AcquisitionOfCexchangeAssetsNetOfCashAcquired
|
0 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4875356 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-7964588 | USD |
CY2021 | ela |
Payments On Notes Payable Related Party
PaymentsOnNotesPayableRelatedParty
|
-268793 | USD |
CY2020 | ela |
Payments On Notes Payable Related Party
PaymentsOnNotesPayableRelatedParty
|
-279210 | USD |
CY2021 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
212802 | USD |
CY2020 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
26117 | USD |
CY2021 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
1700000 | USD |
CY2020 | us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
0 | USD |
CY2021 | us-gaap |
Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
|
0 | USD |
CY2020 | us-gaap |
Proceeds From Loan Originations1
ProceedsFromLoanOriginations1
|
1668200 | USD |
CY2021 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
1772000 | USD |
CY2020 | us-gaap |
Proceeds From Notes Payable
ProceedsFromNotesPayable
|
4412000 | USD |
CY2021 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2990405 | USD |
CY2020 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
5774873 | USD |
CY2021 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
920112 | USD |
CY2020 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
4707376 | USD |
CY2020Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
9218036 | USD |
CY2019Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
4510660 | USD |
CY2021 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
10138148 | USD |
CY2020 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
9218036 | USD |
CY2021 | us-gaap |
Interest Paid
InterestPaid
|
688391 | USD |
CY2020 | us-gaap |
Interest Paid
InterestPaid
|
620499 | USD |
CY2021 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
86000 | USD |
CY2020 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
59025 | USD |
CY2021 | ela |
Acquisition Of Cexchange Assets And Liabilities Through Forgiveness Of Debt
AcquisitionOfCexchangeAssetsAndLiabilitiesThroughForgivenessOfDebt
|
1555892 | USD |
CY2021 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
9091049 | USD |
CY2020 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
0 | USD |
CY2019Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
11194174 | USD |
CY2020 | us-gaap |
Stock Issued1
StockIssued1
|
325 | USD |
CY2020 | us-gaap |
Net Income Loss
NetIncomeLoss
|
6383943 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17578442 | USD |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
10048875 | USD |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
27627317 | USD |
CY2021 | us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
81420 | USD |
CY2020 | us-gaap |
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
|
37798 | USD |
CY2021Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
1583 | USD |
CY2020Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
0 | USD |
CY2021 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
140966078 | USD |
CY2021 | us-gaap |
Gross Profit
GrossProfit
|
31221159 | USD |
CY2021 | us-gaap |
Concentration Risk Percentage1
ConcentrationRiskPercentage1
|
0.221 | pure |
CY2020 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
113922015 | USD |
CY2020 | us-gaap |
Gross Profit
GrossProfit
|
23068963 | USD |
CY2020 | us-gaap |
Concentration Risk Percentage1
ConcentrationRiskPercentage1
|
0.202 | pure |
CY2021 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. Examples of estimates and assumptions include: for revenue recognition, determining the nature and timing of satisfaction of performance obligations, and determining the standalone selling price of performance obligations, variable consideration, and other obligations such as product returns and refunds; loss contingencies; the fair value of and/or potential impairment of goodwill and intangible assets for our reporting units; useful lives of our tangible and intangible assets; allowances for doubtful accounts; valuation allowance; the market value of, and demand for, our inventory and the potential outcome of uncertain tax positions that have been recognized on our consolidated financial statements or tax returns. Actual results and outcomes may differ from management’s estimates and assumptions.</p> | |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
14048436 | USD |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
10006897 | USD |
CY2021Q4 | ela |
Partial Notes And Loans Receivable Net Current
PartialNotesAndLoansReceivableNetCurrent
|
61353 | USD |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9806188 | USD |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6888601 | USD |
CY2021 | us-gaap |
Depreciation
Depreciation
|
498866 | USD |
CY2020 | us-gaap |
Depreciation
Depreciation
|
327026 | USD |
CY2021Q4 | ela |
Partial Notes And Loans Receivable Net Current
PartialNotesAndLoansReceivableNetCurrent
|
61353 | USD |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
1367109 | USD |
CY2019Q4 | us-gaap |
Goodwill
Goodwill
|
1367109 | USD |
CY2021 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
4773356 | USD |
CY2020 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
0 | USD |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
6140465 | USD |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
1367109 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
447500 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3024245 | USD |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1789366 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3024245 | USD |
CY2020Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2992473 | USD |
CY2021 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
427228 | USD |
CY2020 | us-gaap |
Adjustment For Amortization
AdjustmentForAmortization
|
401600 | USD |
CY2020Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
844324 | USD |
CY2021Q4 | us-gaap |
Notes And Loans Payable
NotesAndLoansPayable
|
2843415 | USD |
CY2020Q4 | us-gaap |
Notes And Loans Payable
NotesAndLoansPayable
|
4619579 | USD |
CY2021Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
18736131 | USD |
CY2020Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
15413925 | USD |
CY2021Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
2765794 | USD |
CY2020Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
2120457 | USD |
CY2021Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
15970337 | USD |
CY2020Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
13293468 | USD |
CY2020Q3 | ela |
New Retail Building
NewRetailBuilding
|
1195000 | USD |
CY2020Q3 | ela |
Purchase Partly Financed
PurchasePartlyFinanced
|
956000 | USD |
CY2020Q3 | us-gaap |
Long Term Debt Percentage Bearing Fixed Interest Rate
LongTermDebtPercentageBearingFixedInterestRate
|
0.0365 | pure |
CY2020Q3 | us-gaap |
Finite Lived Intangible Assets Remaining Amortization Period1
FiniteLivedIntangibleAssetsRemainingAmortizationPeriod1
|
P20Y | |
CY2020Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
5645 | USD |
CY2020Q2 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
1670000 | USD |
CY2020Q2 | us-gaap |
Long Term Debt Percentage Bearing Fixed Interest Rate
LongTermDebtPercentageBearingFixedInterestRate
|
0.01 | pure |
CY2021Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
18736131 | USD |
CY2021 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
140966078 | USD |
CY2020 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
113922015 | USD |
CY2021 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
109744919 | USD |
CY2020 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
90853052 | USD |
CY2020 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
6473561 | USD |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
112808 | USD |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
89618 | USD |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
10048875 | USD |
CY2020 | us-gaap |
Net Income Loss
NetIncomeLoss
|
6383943 | USD |
CY2021 | us-gaap |
Gross Profit
GrossProfit
|
31221159 | USD |
CY2020 | us-gaap |
Gross Profit
GrossProfit
|
23068963 | USD |
CY2021 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
20798095 | USD |
CY2020 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
15553274 | USD |
CY2021 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
926095 | USD |
CY2020 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
728626 | USD |
CY2021 | us-gaap |
Operating Expenses
OperatingExpenses
|
21724190 | USD |
CY2020 | us-gaap |
Operating Expenses
OperatingExpenses
|
16281900 | USD |
CY2021 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
9496969 | USD |
CY2020 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
6787063 | USD |
CY2021 | ela |
Gain On Loan Forgiveness
GainOnLoanForgiveness
|
1668200 | USD |
CY2020 | ela |
Gain On Loan Forgiveness
GainOnLoanForgiveness
|
0 | USD |
CY2021 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-299435 | USD |
CY2020 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
306997 | USD |
CY2021 | us-gaap |
Interest Expense
InterestExpense
|
704051 | USD |
CY2020 | us-gaap |
Interest Expense
InterestExpense
|
620499 | USD |
CY2021 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
10161683 | USD |
CY2021 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
26924631 | shares |
CY2020 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
26924631 | shares |
CY2021 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
15000 | shares |
CY2020 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
15000 | shares |
CY2021 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
26939631 | shares |
CY2020 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
26939631 | shares |
CY2021 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
15000 | shares |
CY2014Q1 | us-gaap |
Weighted Average Number Of Shares Restricted Stock
WeightedAverageNumberOfSharesRestrictedStock
|
112000 | shares |
CY2004Q2 | us-gaap |
Employee Stock Ownership Plan Esop Repurchase Obligation Amount
EmployeeStockOwnershipPlanESOPRepurchaseObligationAmount
|
15000 | USD |
CY2016Q4 | us-gaap |
Self Insurance Reserve
SelfInsuranceReserve
|
1100000 | USD |
CY2020 | us-gaap |
Lease Cost
LeaseCost
|
1452689 | USD |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
15000 | shares |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.17 | |
CY2018Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.17 | |
CY2021 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0 | |
CY2020 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
0 | |
CY2021 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0 | |
CY2020 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0 | |
CY2021 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
0 | |
CY2020 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
0 | |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
15000 | shares |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.17 | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
2.17 | |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
15000 | shares |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
2.17 | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
|
15000 | shares |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
|
2.17 | |
CY2021Q4 | us-gaap |
Investment Related Liabilities
InvestmentRelatedLiabilities
|
15000 | USD |
CY2021Q4 | us-gaap |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
|
15000 | shares |
CY2021Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
28550 | USD |
CY2021Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
4.07 | |
CY2019Q4 | us-gaap |
Grants Receivable
GrantsReceivable
|
1100000 | USD |
CY2021 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
0 | USD |
CY2021Q4 | us-gaap |
Finance Lease Weighted Average Discount Rate Percent
FinanceLeaseWeightedAverageDiscountRatePercent
|
0.055 | pure |
CY2021 | us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
2300630 | USD |
CY2020 | us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
1314285 | USD |
CY2021 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
2133953 | USD |
CY2020 | us-gaap |
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
|
1364191 | USD |
CY2021 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-1787132 | USD |
CY2020 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-1371195 | USD |
CY2021 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
3501 | USD |
CY2020 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
7004 | USD |
CY2021 | ela |
Ppp Loan Forgiveness
PppLoanForgiveness
|
-350322 | USD |
CY2020 | ela |
Ppp Loan Forgiveness
PppLoanForgiveness
|
0 | USD |
CY2021 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
112808 | USD |
CY2020 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
89618 | USD |
CY2021 | us-gaap |
Income Tax Reconciliation Tax Settlements
IncomeTaxReconciliationTaxSettlements
|
112808 | USD |
CY2020 | us-gaap |
Income Tax Reconciliation Tax Settlements
IncomeTaxReconciliationTaxSettlements
|
89618 | USD |
CY2021 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
112808 | USD |
CY2020 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
89618 | USD |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
112808 | USD |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
89618 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Assets Inventory
DeferredTaxAssetsInventory
|
39433 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Assets Inventory
DeferredTaxAssetsInventory
|
22620 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
6836 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
6836 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Assets Tax Credit Carryforwards Alternative Minimum Tax
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax
|
224240 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Assets Tax Credit Carryforwards Alternative Minimum Tax
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax
|
28580 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Contingencies
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsContingencies
|
297984 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Contingencies
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsContingencies
|
256065 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
|
4500023 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
|
6527548 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
40945 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
|
27085 | USD |
CY2021Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
4513493 | USD |
CY2020Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
6356604 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
4513493 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
6356604 | USD |
CY2021Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
0 | USD |
CY2020Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
0 | USD |
CY2021Q4 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
2729636 | USD |
CY2121Q4 | ela |
Net Deferred Tax Assets
NetDeferredTaxAssets
|
4500000 | USD |
CY2021 | ela |
Net Operating Loss
NetOperatingLoss
|
21400000 | USD |
CY2021 | us-gaap |
Lease Cost
LeaseCost
|
2109104 | USD |
CY2021Q4 | ela |
Operating Lease Liability Subtotal
OperatingLeaseLiabilitySubtotal
|
7446881 | USD |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
1573824 | USD |
CY2021Q4 | us-gaap |
Operating Lease Liability
OperatingLeaseLiability
|
5873057 | USD |
CY2021 | us-gaap |
Defined Contribution Plan Maximum Annual Contributions Per Employee Percent
DefinedContributionPlanMaximumAnnualContributionsPerEmployeePercent
|
0.15 | pure |
CY2021 | us-gaap |
Defined Contribution Plan Employer Matching Contribution Percent
DefinedContributionPlanEmployerMatchingContributionPercent
|
0.10 | pure |
CY2021 | us-gaap |
Defined Contribution Plan Employer Matching Contribution Percent Of Match
DefinedContributionPlanEmployerMatchingContributionPercentOfMatch
|
0.06 | pure |