2022 Q1 Form 10-K Financial Statement
#000184867222000008 Filed on May 13, 2022
Income Statement
Concept | 2022 Q1 | 2022 | 2021 Q1 |
---|---|---|---|
Revenue | $24.50K | ||
YoY Change | |||
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | $24.50K | ||
YoY Change | |||
Gross Profit Margin | 100.0% | ||
Selling, General & Admin | $25.24K | ||
YoY Change | 2673.63% | ||
% of Gross Profit | 103.02% | ||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $2.910K | ||
YoY Change | |||
% of Gross Profit | 11.88% | ||
Operating Expenses | $25.24K | ||
YoY Change | 2673.85% | ||
Operating Profit | $742.00 | ||
YoY Change | |||
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | |||
YoY Change | |||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$742.00 | ||
YoY Change | -18.46% | ||
Net Earnings / Revenue | -3.03% | ||
Basic Earnings Per Share | $0.00 | ||
Diluted Earnings Per Share | $0.00 | ||
COMMON SHARES | |||
Basic Shares Outstanding | 2.132M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2022 Q1 | 2022 | 2021 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $34.71K | ||
YoY Change | 34610.0% | ||
Cash & Equivalents | $34.71K | $34.71K | $100.00 |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | |||
Prepaid Expenses | |||
Receivables | $0.00 | ||
Other Receivables | $0.00 | ||
Total Short-Term Assets | $34.71K | $34.71K | |
YoY Change | 3084.4% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $3.700K | ||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $3.695K | $3.700K | |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $34.71K | $34.71K | |
Total Long-Term Assets | $3.695K | $3.700K | |
Total Assets | $38.41K | $38.41K | |
YoY Change | 3423.85% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $5.500K | $5.500K | |
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $6.010K | ||
YoY Change | |||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $11.51K | $11.51K | |
YoY Change | |||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | ||
YoY Change | |||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $0.00 | ||
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $11.51K | $11.51K | |
Total Long-Term Liabilities | $0.00 | ||
Total Liabilities | $11.51K | $11.51K | |
YoY Change | |||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$1.652K | ||
YoY Change | |||
Common Stock | $2.664K | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $26.90K | $26.90K | $1.090K |
YoY Change | |||
Total Liabilities & Shareholders Equity | $38.41K | $38.41K | |
YoY Change | 3423.85% |
Cashflow Statement
Concept | 2022 Q1 | 2022 | 2021 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$742.00 | ||
YoY Change | -18.46% | ||
Depreciation, Depletion And Amortization | $2.910K | ||
YoY Change | |||
Cash From Operating Activities | -$8.653K | ||
YoY Change | 355.42% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | $6.600K | ||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | $6.600K | ||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | $32.56K | ||
YoY Change | 1528.0% | ||
NET CHANGE | |||
Cash From Operating Activities | -$8.653K | ||
Cash From Investing Activities | $6.600K | ||
Cash From Financing Activities | $32.56K | ||
Net Change In Cash | $30.51K | $0.00 | |
YoY Change | 30407.0% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | -$8.653K | ||
Capital Expenditures | $6.600K | ||
Free Cash Flow | -$15.25K | ||
YoY Change | 702.79% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
USD | |
CY2021Q1 | us-gaap |
Property Plant And Equipment Net Excluding Capital Leased Assets
PropertyPlantAndEquipmentNetExcludingCapitalLeasedAssets
|
USD | |
CY2021Q1 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
USD | |
CY2021Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
USD | |
CY2021Q1 | us-gaap |
Loans And Leases Receivable Related Parties
LoansAndLeasesReceivableRelatedParties
|
USD | |
CY2021Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
USD | |
CY2021Q1 | us-gaap |
Liabilities
Liabilities
|
USD | |
CY2022Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2021Q1 | us-gaap |
Equipment Expense
EquipmentExpense
|
USD | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | |
CY2021Q1 | us-gaap |
Loans And Leases Receivable Related Parties Period Increase Decrease
LoansAndLeasesReceivableRelatedPartiesPeriodIncreaseDecrease
|
USD | |
CY2022 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2021Q1 | us-gaap |
Interest Paid
InterestPaid
|
USD | |
CY2022 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2021Q1 | us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
USD | |
CY2022 | us-gaap |
Income Tax Expense Benefit Continuing Operations Adjustment Of Deferred Tax Asset Liability
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability
|
USD | |
CY2021Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2021Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
USD | |
CY2021Q1 | us-gaap |
Revenues
Revenues
|
USD | |
CY2021Q1 | us-gaap |
Gross Profit
GrossProfit
|
USD | |
CY2022 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2021Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020Q4 | us-gaap |
Receivable From Shareholders Or Affiliates For Issuance Of Capital Stock
ReceivableFromShareholdersOrAffiliatesForIssuanceOfCapitalStock
|
USD | |
CY2020Q4 | us-gaap |
Shares Outstanding
SharesOutstanding
|
shares | |
CY2021Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
USD | |
CY2021 | us-gaap |
Income Tax Expense Benefit Continuing Operations Adjustment Of Deferred Tax Asset Liability
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability
|
USD |