2022 Q1 Form 10-Q Financial Statement
#000165495422006452 Filed on May 11, 2022
Income Statement
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
Revenue | $47.42M | $25.49M |
YoY Change | 86.01% | -1.31% |
Cost Of Revenue | $37.70M | $19.19M |
YoY Change | 96.52% | -6.54% |
Gross Profit | $9.711M | $6.304M |
YoY Change | 54.04% | 18.92% |
Gross Profit Margin | 20.48% | 24.73% |
Selling, General & Admin | $6.560M | $4.153M |
YoY Change | 57.94% | 8.58% |
% of Gross Profit | 67.55% | 65.88% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $291.9K | $204.9K |
YoY Change | 42.47% | 14.01% |
% of Gross Profit | 3.01% | 3.25% |
Operating Expenses | $6.852M | $4.358M |
YoY Change | 57.22% | 8.82% |
Operating Profit | $2.859M | $1.946M |
YoY Change | 46.92% | 50.12% |
Interest Expense | $123.2K | $179.0K |
YoY Change | -31.16% | -223.19% |
% of Operating Profit | 4.31% | 9.2% |
Other Income/Expense, Net | -$58.58K | $271.9K |
YoY Change | -121.54% | 552.29% |
Pretax Income | $2.678M | $2.039M |
YoY Change | 31.31% | 70.96% |
Income Tax | $30.29K | $30.77K |
% Of Pretax Income | 1.13% | 1.51% |
Net Earnings | $2.647M | $2.008M |
YoY Change | 31.82% | 71.04% |
Net Earnings / Revenue | 5.58% | 7.88% |
Basic Earnings Per Share | $0.10 | $0.07 |
Diluted Earnings Per Share | $0.10 | $0.07 |
COMMON SHARES | ||
Basic Shares Outstanding | 26.92M shares | |
Diluted Shares Outstanding | 26.94M shares | 26.94M shares |
Balance Sheet
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $11.50M | $8.397M |
YoY Change | 36.92% | 112.91% |
Cash & Equivalents | $11.50M | $8.397M |
Short-Term Investments | ||
Other Short-Term Assets | $1.765M | $1.916M |
YoY Change | -7.85% | 27.84% |
Inventory | $14.62M | $11.63M |
Prepaid Expenses | $612.5K | |
Receivables | $5.357M | $3.184M |
Other Receivables | $0.00 | $123.5K |
Total Short-Term Assets | $35.46M | $25.25M |
YoY Change | 40.44% | 45.86% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $9.719M | $10.33M |
YoY Change | -5.9% | 211.8% |
Goodwill | $6.140M | |
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $236.8K | $297.6K |
YoY Change | -20.45% | 49.07% |
Total Long-Term Assets | $24.30M | $16.99M |
YoY Change | 43.03% | 75.6% |
TOTAL ASSETS | ||
Total Short-Term Assets | $35.46M | $25.25M |
Total Long-Term Assets | $24.30M | $16.99M |
Total Assets | $59.76M | $42.24M |
YoY Change | 41.48% | 56.52% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $2.858M | $1.192M |
YoY Change | 139.65% | 47.8% |
Accrued Expenses | $1.501M | $1.863M |
YoY Change | -19.4% | -10.92% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | -100.0% | |
Long-Term Debt Due | $1.004M | $2.137M |
YoY Change | -53.03% | |
Total Short-Term Liabilities | $8.191M | $5.995M |
YoY Change | 36.62% | 85.15% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $15.83M | $13.17M |
YoY Change | 20.21% | 41.93% |
Other Long-Term Liabilities | $5.467M | $3.490M |
YoY Change | 56.65% | 65.94% |
Total Long-Term Liabilities | $15.83M | $16.66M |
YoY Change | -4.98% | 46.37% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $8.191M | $5.995M |
Total Long-Term Liabilities | $15.83M | $16.66M |
Total Liabilities | $29.48M | $22.65M |
YoY Change | 30.17% | 54.96% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$10.17M | |
YoY Change | ||
Common Stock | $40.44M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $30.27M | $19.59M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $59.76M | $42.24M |
YoY Change | 41.48% | 56.52% |
Cashflow Statement
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $2.647M | $2.008M |
YoY Change | 31.82% | 71.04% |
Depreciation, Depletion And Amortization | $291.9K | $204.9K |
YoY Change | 42.47% | 14.01% |
Cash From Operating Activities | $3.359M | -$384.9K |
YoY Change | -972.61% | -137.31% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $93.38K | $200.6K |
YoY Change | -53.44% | -790.41% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | -$123.5K |
YoY Change | -100.0% | -91.77% |
Cash From Investing Activities | -$93.38K | -$324.0K |
YoY Change | -71.18% | -78.81% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -$1.906M | -112.1K |
YoY Change | 1600.66% | 61.51% |
NET CHANGE | ||
Cash From Operating Activities | 3.359M | -384.9K |
Cash From Investing Activities | -$93.38K | -324.0K |
Cash From Financing Activities | -$1.906M | -112.1K |
Net Change In Cash | -$2.000M | -821.0K |
YoY Change | 143.55% | 44.87% |
FREE CASH FLOW | ||
Cash From Operating Activities | $3.359M | -$384.9K |
Capital Expenditures | $93.38K | $200.6K |
Free Cash Flow | $3.265M | -$585.5K |
YoY Change | -657.73% | -155.19% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
26924631 | shares |
CY2022Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
47415098 | USD |
CY2021Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
25490441 | USD |
CY2022Q1 | us-gaap |
Gross Profit
GrossProfit
|
9711034 | USD |
CY2021Q1 | us-gaap |
Gross Profit
GrossProfit
|
6304264 | USD |
CY2022Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6559755 | USD |
CY2021Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4153229 | USD |
CY2022Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
291947 | USD |
CY2021Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
204912 | USD |
CY2022Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
6851702 | USD |
CY2021Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
4358141 | USD |
CY2022Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2859332 | USD |
CY2021Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1946123 | USD |
CY2022Q1 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
-58576 | USD |
CY2021Q1 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
271941 | USD |
CY2022Q1 | us-gaap |
Interest Expense
InterestExpense
|
123239 | USD |
CY2021Q1 | us-gaap |
Interest Expense
InterestExpense
|
179022 | USD |
CY2022Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2677517 | USD |
CY2021Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2039042 | USD |
CY2022Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
30292 | USD |
CY2021Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
30770 | USD |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2647225 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2008272 | USD |
CY2022Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.10 | |
CY2021Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.07 | |
CY2022Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.10 | |
CY2021Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.07 | |
CY2022Q1 | ela |
Weighted Average Number Of Share Outstanding Basic
WeightedAverageNumberOfShareOutstandingBasic
|
26924631 | shares |
CY2021Q1 | ela |
Weighted Average Number Of Share Outstanding Basic
WeightedAverageNumberOfShareOutstandingBasic
|
26924631 | shares |
CY2022Q1 | ela |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
26939631 | shares |
CY2021Q1 | ela |
Weighted Average Number Of Shares Outstanding Basic And Diluted
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted
|
26939631 | shares |
CY2022Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11497259 | USD |
CY2022Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
5357137 | USD |
CY2022Q1 | us-gaap |
Inventory Net
InventoryNet
|
14621575 | USD |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
14048436 | USD |
CY2022Q1 | ela |
Operating Lease Right Of Use Asset Current
OperatingLeaseRightOfUseAssetCurrent
|
1609077 | USD |
CY2021Q4 | ela |
Operating Lease Right Of Use Asset Current
OperatingLeaseRightOfUseAssetCurrent
|
1604736 | USD |
CY2022Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
612475 | USD |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
439038 | USD |
CY2022Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1765355 | USD |
CY2021Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
969624 | USD |
CY2022Q1 | us-gaap |
Assets Current
AssetsCurrent
|
35462878 | USD |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
34366515 | USD |
CY2022Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9719499 | USD |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9806188 | USD |
CY2022Q1 | us-gaap |
Goodwill
Goodwill
|
6140465 | USD |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
6140465 | USD |
CY2022Q1 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
2912370 | USD |
CY2021Q4 | us-gaap |
Intangible Assets Current
IntangibleAssetsCurrent
|
3024245 | USD |
CY2022Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
5286770 | USD |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
5692141 | USD |
CY2022Q1 | us-gaap |
Other Assets
OtherAssets
|
236761 | USD |
CY2021Q4 | us-gaap |
Other Assets
OtherAssets
|
237761 | USD |
CY2022Q1 | us-gaap |
Assets
Assets
|
59758743 | USD |
CY2021Q4 | us-gaap |
Assets
Assets
|
59267315 | USD |
CY2022Q1 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
2857674 | USD |
CY2021Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
2488396 | USD |
CY2022Q1 | us-gaap |
Line Of Credit
LineOfCredit
|
0 | USD |
CY2021Q4 | us-gaap |
Line Of Credit
LineOfCredit
|
1700000 | USD |
CY2022Q1 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
1003592 | USD |
CY2021Q4 | us-gaap |
Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
|
1065794 | USD |
CY2022Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
1584169 | USD |
CY2021Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
1573824 | USD |
CY2022Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1501178 | USD |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1789366 | USD |
CY2022Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
1244193 | USD |
CY2021Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
1179224 | USD |
CY2022Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
8190806 | USD |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9796604 | USD |
CY2022Q1 | us-gaap |
Long Term Notes And Loans
LongTermNotesAndLoans
|
15826264 | USD |
CY2021Q4 | us-gaap |
Long Term Notes And Loans
LongTermNotesAndLoans
|
15970337 | USD |
CY2022Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
5467131 | USD |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
5873057 | USD |
CY2022Q1 | us-gaap |
Liabilities
Liabilities
|
29484201 | USD |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
31639998 | USD |
CY2022Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2022Q1 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2022Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
60000000 | shares |
CY2022Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
26924631 | shares |
CY2022Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
269246 | USD |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
269246 | USD |
CY2022Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
40173000 | USD |
CY2021Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
40173000 | USD |
CY2022Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-10167704 | USD |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-12814929 | USD |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
30274542 | USD |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
27627317 | USD |
CY2022Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
59758743 | USD |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
59267315 | USD |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2647225 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2008272 | USD |
CY2022Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
291947 | USD |
CY2021Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
204912 | USD |
CY2022Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
0 | USD |
CY2021Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
6249 | USD |
CY2022Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-1809397 | USD |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
344103 | USD |
CY2022Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
573139 | USD |
CY2021Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
1623485 | USD |
CY2022Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
173436 | USD |
CY2021Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
576578 | USD |
CY2022Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
794731 | USD |
CY2021Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
100000 | USD |
CY2022Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
81088 | USD |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-240410 | USD |
CY2022Q1 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
5449 | USD |
CY2021Q1 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
19616 | USD |
CY2022Q1 | us-gaap |
Increase Decrease In Deposits
IncreaseDecreaseInDeposits
|
64969 | USD |
CY2021Q1 | us-gaap |
Increase Decrease In Deposits
IncreaseDecreaseInDeposits
|
260615 | USD |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
3358769 | USD |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-384912 | USD |
CY2022Q1 | ela |
Investment In Note Receivable
InvestmentInNoteReceivable
|
0 | USD |
CY2021Q1 | ela |
Investment In Note Receivable
InvestmentInNoteReceivable
|
-123472 | USD |
CY2022Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
93384 | USD |
CY2021Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
200563 | USD |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-93384 | USD |
CY2022Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
206274 | USD |
CY2021Q1 | us-gaap |
Repayments Of Notes Payable
RepaymentsOfNotesPayable
|
40239 | USD |
CY2022Q1 | us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
1700000 | USD |
CY2022Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
0 | USD |
CY2022Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1906274 | USD |
CY2022Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
1359111 | USD |
CY2021Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
10138148 | USD |
CY2022Q1 | ela |
Write Off Of Note Receivables And Accrued Interest Receivable
WriteOffOfNoteReceivablesAndAccruedInterestReceivable
|
129989 | USD |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
17578442 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2008272 | USD |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
19586714 | USD |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
27627317 | USD |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2647225 | USD |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
30274542 | USD |
CY2022Q1 | us-gaap |
Nature Of Operations
NatureOfOperations
|
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0.25in; text-align:center;"><span style="text-decoration:underline">NOTE 2 — PRINCIPLES OF CONSOLIDATION AND NATURE OF OPERATIONS</span></p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0in; text-align:justify;">Envela and its subsidiaries engage in diverse business activities within the recommerce sector. These activities include being one of the nation's premier authenticated recommerce retailers of luxury hard assets; providing end-of-life asset recycling and resale to businesses, organization and retail consumers; offering data destruction and IT asset management; and providing products, services and solutions to industrial and commercial companies. Envela operates primarily via two operating and reportable segments. Through DGSE, LLC (“DGSE”), it operates Dallas Gold & Silver Exchange, Charleston Gold & Diamond Exchange, and Bullion Express brands. Through ECHG, LLC (“ECHG”), it operates Echo Environmental Holdings, LLC (“Echo”), ITAD USA Holdings, LLC (“ITAD USA”), Teladvance, LLC (“Teladvance”), CEX Holdings, LLC (“CEX”) and Avail Recovery Solutions, LLC (“Avail”). Envela is a Nevada corporation, headquartered in Irving, Texas.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0in; text-align:justify;">DGSE primarily buys and resells or recycles luxury hard assets like jewelry, diamonds, gemstones, fine watches, rare coins and related collectibles, precious-metal bullion products, gold, silver and other precious-metals. DGSE operates seven jewelry stores at both the retail and wholesale levels throughout the United States via its facilities in Texas and South Carolina. Buying and selling items for their precious-metals content is a major method by which DGSE markets itself. DGSE also offers jewelry repair services, custom-made jewelry and consignment items, and maintains relationships with refiners for precious-metal items that are not appropriate for resale. The Company also maintains a presence in the retail market through its websites, www.dgse.com and www.cgdeinc.com.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0in; text-align:justify;">ECHG, through its subsidiaries, primarily buys electronic components from business and other organizations, such as school districts, for end-of-life recycling and resale, or to add life to electronic devices by data destruction and refurbishment for reuse. ECHG also conducts such recycling and resale at the retail level. Echo focuses on end-of-life electronics recycling and sustainability and ITAD USA provides IT equipment disposition, including compliance and data sanitization services. Teladvance, CEX and Avail operate as value-added resellers by providing offerings and services to companies looking either to upgrade capabilities or dispose of equipment. Like DGSE, ECHG also maintains relationships with refiners or recyclers to which it sells valuable materials it extracts from electronics and IT equipment that are not appropriate for resale or reuse. ECHG’s customers are companies and organizations that are based domestically and internationally.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px 0px 0px 0in; text-align:justify;">For additional information on the businesses of both DGSE and ECHG, see “Item 1. Business – Operating Segments” in the Company’s 2021 Annual Report.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The escalating war between Russia and Ukraine presents instability and volatility in global markets. Although there has been, and will be volatility, management feels the impact has been minimal to our operations to this point. The U.S. government has imposed sanctions and export controls against Russia and Russian interests and threatened additional sanctions and controls. The impact of these sanctions are difficult to measure concerning DGSE and ECHG. The price and supply of precious metals along with supply-chain issues will undoubtedly cause the Company concern if the war broadens beyond the borders of Ukraine.</p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The interim condensed consolidated financial statements have been prepared in accordance with U.S. GAAP and include the accounts of the Company and its subsidiaries. All material intercompany transactions and balances have been eliminated.</p> | |
CY2022Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2021Q2 | ela |
Exchange Transaction Of Goodwill
ExchangeTransactionOfGoodwill
|
3491285 | USD |
CY2022Q1 | us-gaap |
Goodwill
Goodwill
|
6140465 | USD |
CY2022Q1 | us-gaap |
Inventory Net
InventoryNet
|
14621575 | USD |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
14048436 | USD |
CY2022Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
47415098 | USD |
CY2021Q1 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
27110216 | USD |
CY2022Q1 | us-gaap |
Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
|
2647225 | USD |
CY2021Q1 | us-gaap |
Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
|
2354895 | USD |
CY2022Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
2647225 | USD |
CY2021Q1 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
2354895 | USD |
CY2022Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0.10 | |
CY2021Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0.09 | |
CY2022Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
0.10 | |
CY2021Q1 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
0.09 | |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
6140465 | USD |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
1367109 | USD |
CY2022Q1 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
0 | USD |
CY2021 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
4773356 | USD |
CY2022Q1 | us-gaap |
Goodwill
Goodwill
|
6140465 | USD |
CY2021Q4 | us-gaap |
Goodwill
Goodwill
|
6140465 | USD |
CY2021Q3 | us-gaap |
Business Combination Consideration Transferred1
BusinessCombinationConsiderationTransferred1
|
1282072 | USD |
CY2022Q1 | us-gaap |
Business Combination Consideration Transferred1
BusinessCombinationConsiderationTransferred1
|
3491284 | USD |
CY2022Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9719499 | USD |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
9806188 | USD |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2912370 | USD |
CY2021Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
3024245 | USD |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
335625 | USD |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
411850 | USD |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
387000 | USD |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
381500 | USD |
CY2022Q1 | ela |
Finite Lived Intangible Assets Amortization Expense Year Six
FiniteLivedIntangibleAssetsAmortizationExpenseYearSix
|
381500 | USD |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
1014895 | USD |
CY2022Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
2912370 | USD |
CY2022Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1501178 | USD |
CY2021Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1789366 | USD |
CY2022Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
47415098 | USD |
CY2022Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
37704064 | USD |
CY2021Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
19186177 | USD |
CY2022Q1 | us-gaap |
Gross Profit
GrossProfit
|
9711034 | USD |
CY2021Q1 | us-gaap |
Gross Profit
GrossProfit
|
6304264 | USD |
CY2022Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
6559755 | USD |
CY2021Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4153229 | USD |
CY2022Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
291947 | USD |
CY2021Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
204912 | USD |
CY2022Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
6851702 | USD |
CY2021Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
4358141 | USD |
CY2022Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2859332 | USD |
CY2021Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1946123 | USD |
CY2022Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-58576 | USD |
CY2021Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
271941 | USD |
CY2022Q1 | us-gaap |
Interest Expense
InterestExpense
|
123239 | USD |
CY2021Q1 | us-gaap |
Interest Expense
InterestExpense
|
179022 | USD |
CY2022Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2677517 | USD |
CY2021Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2039042 | USD |
CY2022Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
30292 | USD |
CY2021Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
30770 | USD |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2647225 | USD |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2008272 | USD |
CY2022Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
47415098 | USD |
CY2022Q1 | us-gaap |
Gross Profit
GrossProfit
|
9711034 | USD |
CY2022Q1 | us-gaap |
Concentration Risk Percentage1
ConcentrationRiskPercentage1
|
0.205 | pure |
CY2021Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
25490441 | USD |
CY2021Q1 | us-gaap |
Gross Profit
GrossProfit
|
6304264 | USD |
CY2021Q1 | us-gaap |
Concentration Risk Percentage1
ConcentrationRiskPercentage1
|
0.247 | pure |
CY2022Q1 | ela |
Description Of Sales
DescriptionOfSales
|
minimum payment of 25% of the sales price | |
CY2022Q1 | us-gaap |
Contract With Customer Refund Liability
ContractWithCustomerRefundLiability
|
28000 | USD |
CY2022Q1 | us-gaap |
Lease Cost
LeaseCost
|
622863 | USD |
CY2021Q1 | us-gaap |
Lease Cost
LeaseCost
|
449486 | USD |
CY2022Q1 | ela |
Weighted Average Remaining Lease Term
WeightedAverageRemainingLeaseTerm
|
P3Y3M18D | |
CY2022Q1 | us-gaap |
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
|
0.044 | pure |
CY2022Q1 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
616097 | USD |
CY2021Q1 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
501907 | USD |
CY2022Q1 | ela |
Long Term Operating Lease Liability
LongTermOperatingLeaseLiability
|
7051300 | USD |
CY2022Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
1584169 | USD |
CY2022Q1 | ela |
Total
Total
|
5467131 | USD |
CY2022Q1 | ela |
Weighted Average Number Of Share Outstanding Basic
WeightedAverageNumberOfShareOutstandingBasic
|
26924631 | shares |
CY2021Q1 | ela |
Weighted Average Number Of Share Outstanding Basic
WeightedAverageNumberOfShareOutstandingBasic
|
26924631 | shares |
CY2022Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
15000 | shares |
CY2021Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
15000 | shares |
CY2022Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
26939631 | shares |
CY2021Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
26939631 | shares |
CY2022Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
15000 | shares |
CY2022Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
16829856 | USD |
CY2021Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
18736131 | USD |
CY2022Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1003592 | USD |
CY2021Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
2120457 | USD |
CY2022Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
15826264 | USD |
CY2021Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
16615674 | 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 |
CY2022Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
|
858031 | USD |
CY2022Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
1250885 | USD |
CY2022Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
1269959 | USD |
CY2022Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
3572422 | USD |
CY2022Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
7776134 | USD |
CY2022Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
2102425 | USD |