2021 Q3 Form 10-Q Financial Statement
#000149315221028339 Filed on November 15, 2021
Income Statement
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
Revenue | -$133.0K | -$7.690M |
YoY Change | -98.27% | -1578.85% |
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $3.000M | $1.900M |
YoY Change | 57.89% | 216.67% |
% of Gross Profit | ||
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | ||
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $4.260M | $1.900M |
YoY Change | 124.21% | 216.67% |
Operating Profit | ||
YoY Change | ||
Interest Expense | ||
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$4.393M | -$9.590M |
YoY Change | -54.19% | 13600.0% |
Income Tax | $0.00 | |
% Of Pretax Income | ||
Net Earnings | -$4.962M | -$9.590M |
YoY Change | -48.26% | 170.9% |
Net Earnings / Revenue | ||
Basic Earnings Per Share | -$1.08 | |
Diluted Earnings Per Share | -$986.0K | -$1.628M |
COMMON SHARES | ||
Basic Shares Outstanding | 5.033M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | ||
YoY Change | ||
Cash & Equivalents | $8.929M | $15.20M |
Short-Term Investments | ||
Other Short-Term Assets | $500.0K | |
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $500.0K | |
YoY Change | ||
LONG-TERM ASSETS | ||
Property, Plant & Equipment | ||
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | $26.95M | $18.40M |
YoY Change | 46.47% | 360.0% |
Other Assets | $3.364M | |
YoY Change | ||
Total Long-Term Assets | $36.46M | |
YoY Change | ||
TOTAL ASSETS | ||
Total Short-Term Assets | $500.0K | |
Total Long-Term Assets | $36.46M | |
Total Assets | $43.85M | $36.96M |
YoY Change | 18.65% | -77.48% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $713.0K | $500.0K |
YoY Change | 42.6% | 0.0% |
Accrued Expenses | ||
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $713.0K | $500.0K |
YoY Change | 42.6% | -90.91% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | $426.0K | $100.0K |
YoY Change | 326.0% | -99.9% |
Total Long-Term Liabilities | $426.0K | $100.0K |
YoY Change | 326.0% | -99.9% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $713.0K | $500.0K |
Total Long-Term Liabilities | $426.0K | $100.0K |
Total Liabilities | $11.46M | $600.0K |
YoY Change | 1810.67% | -99.45% |
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 | $32.39M | $36.40M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $43.85M | $37.00M |
YoY Change | 18.51% | -77.45% |
Cashflow Statement
Concept | 2021 Q3 | 2020 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$4.962M | -$9.590M |
YoY Change | -48.26% | 170.9% |
Depreciation, Depletion And Amortization | ||
YoY Change | ||
Cash From Operating Activities | -$4.540M | -$2.220M |
YoY Change | 104.5% | -64.48% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$4.000K | $0.00 |
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $0.00 | -$5.290M |
YoY Change | -100.0% | -151.31% |
Cash From Investing Activities | -$4.000K | -$5.300M |
YoY Change | -99.92% | -151.36% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 3.042M | -2.890M |
YoY Change | -205.26% | 702.78% |
NET CHANGE | ||
Cash From Operating Activities | -4.540M | -2.220M |
Cash From Investing Activities | -4.000K | -5.300M |
Cash From Financing Activities | 3.042M | -2.890M |
Net Change In Cash | -1.502M | -10.41M |
YoY Change | -85.57% | -380.59% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$4.540M | -$2.220M |
Capital Expenditures | -$4.000K | $0.00 |
Free Cash Flow | -$4.536M | -$2.220M |
YoY Change | 104.32% | -64.48% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q3 | us-gaap |
Assets
Assets
|
36956000 | USD |
CY2021Q3 | us-gaap |
Income Taxes Receivable
IncomeTaxesReceivable
|
USD | |
CY2020Q4 | us-gaap |
Insurance Settlements Receivable Current
InsuranceSettlementsReceivableCurrent
|
USD | |
CY2020Q4 | us-gaap |
Deferred Policy Acquisition Costs
DeferredPolicyAcquisitionCosts
|
USD | |
CY2020Q4 | us-gaap |
Reinsurance Recoverables Allowance
ReinsuranceRecoverablesAllowance
|
USD | |
CY2020Q4 | us-gaap |
Unearned Premiums
UnearnedPremiums
|
USD | |
CY2021Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
USD | |
CY2020Q4 | us-gaap |
Minority Interest
MinorityInterest
|
USD | |
CY2020Q3 | us-gaap |
Premiums Earned Net
PremiumsEarnedNet
|
USD | |
us-gaap |
Premiums Earned Net
PremiumsEarnedNet
|
USD | ||
CY2020Q3 | FGF |
Net Losses And Loss Adjustment Expenses
NetLossesAndLossAdjustmentExpenses
|
USD | |
FGF |
Net Losses And Loss Adjustment Expenses
NetLossesAndLossAdjustmentExpenses
|
USD | ||
CY2020Q3 | us-gaap |
Amortization Of Deferred Charges
AmortizationOfDeferredCharges
|
USD | |
us-gaap |
Amortization Of Deferred Charges
AmortizationOfDeferredCharges
|
USD | ||
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
CY2021Q3 | us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
USD | |
CY2020Q3 | us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
USD | |
us-gaap |
Gain Loss On Sale Of Business
GainLossOnSaleOfBusiness
|
USD | ||
CY2020Q3 | FGF |
Gain Attributable To Noncontrolling Interests
GainAttributableToNoncontrollingInterests
|
USD | |
FGF |
Gain Attributable To Noncontrolling Interests
GainAttributableToNoncontrollingInterests
|
USD | ||
CY2021Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic And Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
|
||
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic And Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
|
|||
CY2021Q1 | us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
USD | |
CY2021Q3 | FGF |
Retirement Of Treasury Stock
RetirementOfTreasuryStock
|
USD | |
CY2021Q3 | us-gaap |
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
|
USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
USD | ||
FGF |
Increase Decrease Funds Deposited With Re Insured Companies
IncreaseDecreaseFundsDepositedWithReInsuredCompanies
|
USD | ||
FGF |
Increase Decrease In Reinsurance Balances Receivable
IncreaseDecreaseInReinsuranceBalancesReceivable
|
USD | ||
us-gaap |
Increase Decrease In Deferred Policy Acquisition Costs
IncreaseDecreaseInDeferredPolicyAcquisitionCosts
|
USD | ||
us-gaap |
Increase Decrease In Liability For Claims And Claims Adjustment Expense Reserve
IncreaseDecreaseInLiabilityForClaimsAndClaimsAdjustmentExpenseReserve
|
USD | ||
us-gaap |
Increase Decrease In Unearned Premiums
IncreaseDecreaseInUnearnedPremiums
|
USD | ||
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
USD | ||
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
USD | ||
us-gaap |
Proceeds From Issuance Of Convertible Preferred Stock
ProceedsFromIssuanceOfConvertiblePreferredStock
|
USD | ||
FGF |
Payments For Repurchase Of Treasury Stock
PaymentsForRepurchaseOfTreasuryStock
|
USD | ||
us-gaap |
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
|
USD | ||
FGF |
Sale Of Equity Investments To Purchase Treasury Shares
SaleOfEquityInvestmentsToPurchaseTreasuryShares
|
USD | ||
CY2021Q3 | us-gaap |
Discontinued Operation Gain Loss From Disposal Of Discontinued Operation Before Income Tax
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax
|
USD | |
CY2020Q3 | us-gaap |
Discontinued Operation Gain Loss From Disposal Of Discontinued Operation Before Income Tax
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax
|
USD | |
us-gaap |
Discontinued Operation Gain Loss From Disposal Of Discontinued Operation Before Income Tax
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax
|
USD | ||
us-gaap |
Discontinued Operation Gain Loss From Disposal Of Discontinued Operation Before Income Tax
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax
|
USD | ||
CY2021Q3 | us-gaap |
Discontinued Operation Tax Expense Benefit From Provision For Gain Loss On Disposal
DiscontinuedOperationTaxExpenseBenefitFromProvisionForGainLossOnDisposal
|
USD | |
CY2020Q3 | us-gaap |
Discontinued Operation Tax Expense Benefit From Provision For Gain Loss On Disposal
DiscontinuedOperationTaxExpenseBenefitFromProvisionForGainLossOnDisposal
|
USD | |
us-gaap |
Discontinued Operation Tax Expense Benefit From Provision For Gain Loss On Disposal
DiscontinuedOperationTaxExpenseBenefitFromProvisionForGainLossOnDisposal
|
USD | ||
CY2021Q3 | us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Net Of Tax
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax
|
USD | |
CY2020Q3 | us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Net Of Tax
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax
|
USD | |
us-gaap |
Discontinued Operation Provision For Loss Gain On Disposal Net Of Tax
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax
|
USD | ||
CY2020 | us-gaap |
Debt Securities Trading Unrealized Gain
DebtSecuritiesTradingUnrealizedGain
|
USD | |
CY2020Q4 | us-gaap |
Reinsurance Recoverables Gross
ReinsuranceRecoverablesGross
|
USD | |
CY2020Q4 | us-gaap |
Reinsurance Recoverables Allowance
ReinsuranceRecoverablesAllowance
|
USD | |
CY2020Q4 | us-gaap |
Reinsurance Recoverables
ReinsuranceRecoverables
|
USD | |
FGF |
Reinsurance Loss On Uncollectible Accounts In Prior Period Amount
ReinsuranceLossOnUncollectibleAccountsInPriorPeriodAmount
|
USD | ||
FGF |
Reinsurance Recoverable Credit Loss Expense Reversal Prior Year
ReinsuranceRecoverableCreditLossExpenseReversalPriorYear
|
USD | ||
us-gaap |
Reinsurance Recoverable Allowance For Credit Loss Recovery
ReinsuranceRecoverableAllowanceForCreditLossRecovery
|
USD | ||
CY2021Q3 | us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
USD | |
CY2020Q3 | us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
USD | |
us-gaap |
Income Tax Reconciliation Change In Enacted Tax Rate
IncomeTaxReconciliationChangeInEnactedTaxRate
|
USD | ||
CY2021Q3 | us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
USD | |
us-gaap |
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
|
USD | ||
CY2021Q3 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
USD | |
CY2020Q3 | us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
USD | |
us-gaap |
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
|
USD | ||
FGF |
Inome Tax Reconciliation Nondeductible Noncontrolling Interest
InomeTaxReconciliationNondeductibleNoncontrollingInterest
|
USD | ||
CY2021Q3 | FGF |
Income Tax Expense Benefits
IncomeTaxExpenseBenefits
|
USD | |
CY2020Q3 | FGF |
Income Tax Expense Benefits
IncomeTaxExpenseBenefits
|
USD | |
CY2021Q3 | FGF |
Income Tax Expense Benefit From Continuing Operations
IncomeTaxExpenseBenefitFromContinuingOperations
|
USD | |
CY2020Q3 | FGF |
Income Tax Expense Benefit From Continuing Operations
IncomeTaxExpenseBenefitFromContinuingOperations
|
USD | |
FGF |
Income Tax Expense Benefit From Continuing Operations
IncomeTaxExpenseBenefitFromContinuingOperations
|
USD | ||
CY2021Q3 | FGF |
Income Tax Expense Benefit From Discontinued Operations
IncomeTaxExpenseBenefitFromDiscontinuedOperations
|
USD | |
CY2020Q3 | FGF |
Income Tax Expense Benefit From Discontinued Operations
IncomeTaxExpenseBenefitFromDiscontinuedOperations
|
USD | |
FGF |
Income Tax Expense Benefit From Discontinued Operations
IncomeTaxExpenseBenefitFromDiscontinuedOperations
|
USD | ||
CY2020Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Unearned Premiums Reserve
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsUnearnedPremiumsReserve
|
USD | |
CY2020Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2020Q4 | us-gaap |
Deferred Tax Liabilities Deferred Expense Deferred Policy Acquisition Cost
DeferredTaxLiabilitiesDeferredExpenseDeferredPolicyAcquisitionCost
|
USD | |
CY2020Q4 | us-gaap |
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
|
USD | |
CY2020Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
USD | |
CY2021Q3 | FGF |
Deferred Tax Assets Liabilities Net Value
DeferredTaxAssetsLiabilitiesNetValue
|
USD | |
CY2020Q4 | FGF |
Deferred Tax Assets Liabilities Net Value
DeferredTaxAssetsLiabilitiesNetValue
|
USD | |
CY2020Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
USD | ||
CY2021Q3 | FGF |
Gain On Sale Of Business
GainOnSaleOfBusiness
|
USD | |
CY2020Q3 | FGF |
Gain On Sale Of Business
GainOnSaleOfBusiness
|
USD | |
FGF |
Gain On Sale Of Business
GainOnSaleOfBusiness
|
USD | ||
CY2020Q3 | FGF |
Weighted Average Number Of Share Outstanding Basic And Diluted Discontinued Operations
WeightedAverageNumberOfShareOutstandingBasicAndDilutedDiscontinuedOperations
|
shares | |
FGF |
Weighted Average Number Of Share Outstanding Basic And Diluted Discontinued Operations
WeightedAverageNumberOfShareOutstandingBasicAndDilutedDiscontinuedOperations
|
shares | ||
CY2021Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic And Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
|
||
CY2020Q3 | us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic And Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
|
||
us-gaap |
Income Loss From Discontinued Operations Net Of Tax Per Basic And Diluted Share
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare
|