2021 Form 10-K Financial Statement
#000149315222007377 Filed on March 21, 2022
Income Statement
Concept | 2021 | 2020 |
---|---|---|
Revenue | ||
YoY Change | ||
Cost Of Revenue | ||
YoY Change | ||
Gross Profit | ||
YoY Change | ||
Gross Profit Margin | ||
Selling, General & Admin | $1.038M | $810.0K |
YoY Change | 28.2% | -1.22% |
% of Gross Profit | ||
Research & Development | $3.560M | $1.060M |
YoY Change | 235.8% | -59.39% |
% of Gross Profit | ||
Depreciation & Amortization | $3.610K | $0.00 |
YoY Change | ||
% of Gross Profit | ||
Operating Expenses | $4.598M | $1.860M |
YoY Change | 147.2% | -45.77% |
Operating Profit | -$4.598M | |
YoY Change | ||
Interest Expense | $27.37K | $0.00 |
YoY Change | ||
% of Operating Profit | ||
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | -$4.571M | -$1.860M |
YoY Change | 145.73% | -45.77% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$4.571M | -$1.860M |
YoY Change | 145.73% | -45.77% |
Net Earnings / Revenue | ||
Basic Earnings Per Share | -$0.35 | |
Diluted Earnings Per Share | -$353.1K | -$146.5K |
COMMON SHARES | ||
Basic Shares Outstanding | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 | 2020 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $27.20M | $28.66M |
YoY Change | -5.08% | 286500.0% |
Cash & Equivalents | ||
Short-Term Investments | ||
Other Short-Term Assets | ||
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $27.20M | $28.66M |
YoY Change | -5.08% | 286500.0% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | ||
YoY Change | ||
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | ||
YoY Change | ||
Total Long-Term Assets | $12.61K | $20.00K |
YoY Change | -36.95% | 0.0% |
TOTAL ASSETS | ||
Total Short-Term Assets | $27.20M | $28.66M |
Total Long-Term Assets | $12.61K | $20.00K |
Total Assets | $27.22M | $28.68M |
YoY Change | -5.1% | 95500.0% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $220.9K | $710.0K |
YoY Change | -68.89% | -2.74% |
Accrued Expenses | $164.3K | $60.00K |
YoY Change | 173.88% | 500.0% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $280.0K |
YoY Change | -100.0% | -56.25% |
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $385.2K | $1.050M |
YoY Change | -63.32% | -23.91% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Other Long-Term Liabilities | ||
YoY Change | ||
Total Long-Term Liabilities | $0.00 | $0.00 |
YoY Change | ||
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $385.2K | $1.050M |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $385.2K | $1.050M |
YoY Change | -63.32% | -23.91% |
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 | $26.83M | $27.63M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $27.22M | $28.68M |
YoY Change | -5.1% | 95500.0% |
Cashflow Statement
Concept | 2021 | 2020 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$4.571M | -$1.860M |
YoY Change | 145.73% | -45.77% |
Depreciation, Depletion And Amortization | $3.610K | $0.00 |
YoY Change | ||
Cash From Operating Activities | -$4.292M | -$1.150M |
YoY Change | 273.18% | 296.55% |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | ||
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 | 2.835M | 29.81M |
YoY Change | -90.49% | 13450.0% |
NET CHANGE | ||
Cash From Operating Activities | -4.292M | -1.150M |
Cash From Investing Activities | ||
Cash From Financing Activities | 2.835M | 29.81M |
Net Change In Cash | -1.456M | 28.66M |
YoY Change | -105.08% | -41042.86% |
FREE CASH FLOW | ||
Cash From Operating Activities | -$4.292M | -$1.150M |
Capital Expenditures | ||
Free Cash Flow | ||
YoY Change |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
USD | |
CY2021 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
USD | |
CY2020 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
USD | |
CY2020 | GLSI |
Additional Preferred Stock Issued Due To Antidilution
AdditionalPreferredStockIssuedDueToAntidilution
|
USD | |
CY2020 | us-gaap |
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
|
USD | |
CY2021 | us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
USD | |
CY2020 | us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
USD | |
CY2021 | us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
USD | |
CY2020 | us-gaap |
Proceeds From Repayments Of Related Party Debt
ProceedsFromRepaymentsOfRelatedPartyDebt
|
USD | |
CY2021 | us-gaap |
Stock Issued1
StockIssued1
|
USD | |
CY2020 | us-gaap |
Stock Issued1
StockIssued1
|
USD | |
CY2021 | us-gaap |
Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
|
USD | |
CY2021 | GLSI |
Issuance Of Preferred Stock Due To Antidilution
IssuanceOfPreferredStockDueToAntidilution
|
USD | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2020Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD |