2022 Q1 Form 10-Q Financial Statement
#000149315222013594 Filed on May 16, 2022
Income Statement
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
Revenue | $1.270K | $6.690K |
YoY Change | -81.02% | 757.69% |
Cost Of Revenue | $6.990K | $3.920K |
YoY Change | 78.32% | 20.25% |
Gross Profit | -$5.720K | $2.770K |
YoY Change | -306.5% | -211.69% |
Gross Profit Margin | -450.39% | 41.41% |
Selling, General & Admin | $471.0K | $100.8K |
YoY Change | 367.13% | -0.5% |
% of Gross Profit | 3640.07% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $1.030K | $540.00 |
YoY Change | 90.74% | -29.87% |
% of Gross Profit | 19.49% | |
Operating Expenses | $472.0K | $101.4K |
YoY Change | 365.66% | -0.72% |
Operating Profit | -$477.8K | -$98.60K |
YoY Change | 384.54% | -5.73% |
Interest Expense | $0.00 | $229.8K |
YoY Change | -100.0% | 1019.74% |
% of Operating Profit | ||
Other Income/Expense, Net | $12.09K | |
YoY Change | ||
Pretax Income | -$467.1K | $131.2K |
YoY Change | -456.11% | -256.02% |
Income Tax | ||
% Of Pretax Income | ||
Net Earnings | -$467.1K | $131.2K |
YoY Change | -456.11% | -256.02% |
Net Earnings / Revenue | -36779.92% | 1960.69% |
Basic Earnings Per Share | ||
Diluted Earnings Per Share | -$4.512K | $1.902K |
COMMON SHARES | ||
Basic Shares Outstanding | 103.5M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.917M | $1.620K |
YoY Change | 118228.4% | -17.35% |
Cash & Equivalents | $1.917M | $1.620K |
Short-Term Investments | ||
Other Short-Term Assets | $26.80K | $0.00 |
YoY Change | ||
Inventory | ||
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $1.944M | $1.620K |
YoY Change | 119882.72% | -17.35% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.640K | $5.340K |
YoY Change | -13.11% | 21.09% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $279.6K | |
YoY Change | ||
Total Long-Term Assets | $284.2K | $5.340K |
YoY Change | 5222.85% | 21.09% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.944M | $1.620K |
Total Long-Term Assets | $284.2K | $5.340K |
Total Assets | $2.228M | $6.960K |
YoY Change | 31910.92% | 9.26% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $273.3K | $172.9K |
YoY Change | 58.05% | 21.19% |
Accrued Expenses | ||
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $2.249M |
YoY Change | -100.0% | 21.89% |
Long-Term Debt Due | $0.00 | $17.24K |
YoY Change | -100.0% | -82.8% |
Total Short-Term Liabilities | $273.3K | $3.505M |
YoY Change | -92.2% | 23.55% |
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 | $273.3K | $3.505M |
Total Long-Term Liabilities | $0.00 | $0.00 |
Total Liabilities | $273.3K | $3.505M |
YoY Change | -92.2% | 23.55% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $8.106M | |
YoY Change | ||
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $1.955M | -$3.498M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.228M | $6.960K |
YoY Change | 31910.92% | 9.26% |
Cashflow Statement
Concept | 2022 Q1 | 2021 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | -$467.1K | $131.2K |
YoY Change | -456.11% | -256.02% |
Depreciation, Depletion And Amortization | $1.030K | $540.00 |
YoY Change | 90.74% | -29.87% |
Cash From Operating Activities | -$519.9K | -$89.93K |
YoY Change | 478.13% | -3.89% |
INVESTING ACTIVITIES | ||
Capital Expenditures | ||
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $36.72K | |
YoY Change | ||
Cash From Investing Activities | $35.49K | |
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 | -6.630K | 89.24K |
YoY Change | -107.43% | -4.57% |
NET CHANGE | ||
Cash From Operating Activities | -519.9K | -89.93K |
Cash From Investing Activities | 35.49K | |
Cash From Financing Activities | -6.630K | 89.24K |
Net Change In Cash | -491.1K | $0.00 |
YoY Change | -100.0% | |
FREE CASH FLOW | ||
Cash From Operating Activities | -$519.9K | -$89.93K |
Capital Expenditures | ||
Free Cash Flow | -$519.9K | -$89.93K |
YoY Change | 478.13% | -3.89% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
||
CY2021Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
||
CY2022Q1 | GMER |
Digital Assets
DigitalAssets
|
USD | |
CY2021Q1 | GMER |
Digital Assets
DigitalAssets
|
USD | |
CY2022Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
USD | |
CY2021Q1 | us-gaap |
Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
|
USD | |
CY2022Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
USD | |
CY2022Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
USD | |
CY2021Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
USD | |
CY2022Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
USD | |
CY2021Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
USD | |
CY2021Q1 | us-gaap |
Gain Loss On Disposition Of Intangible Assets
GainLossOnDispositionOfIntangibleAssets
|
USD | |
CY2021Q1 | us-gaap |
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
|
USD | |
CY2021Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | |
CY2021Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | |
CY2022Q1 | GMER |
Unpaid Property And Equipment Acquired
UnpaidPropertyAndEquipmentAcquired
|
USD | |
CY2021Q1 | GMER |
Unpaid Property And Equipment Acquired
UnpaidPropertyAndEquipmentAcquired
|
USD | |
CY2022Q1 | GMER |
Conversion Of Debt To Common Shares
ConversionOfDebtToCommonShares
|
USD | |
CY2021Q1 | GMER |
Conversion Of Debt To Common Shares
ConversionOfDebtToCommonShares
|
USD | |
CY2022Q1 | us-gaap |
Noncash Or Part Noncash Acquisition Noncash Financial Or Equity Instrument Consideration Shares Issued1
NoncashOrPartNoncashAcquisitionNoncashFinancialOrEquityInstrumentConsiderationSharesIssued1
|
shares | |
CY2021Q1 | us-gaap |
Noncash Or Part Noncash Acquisition Noncash Financial Or Equity Instrument Consideration Shares Issued1
NoncashOrPartNoncashAcquisitionNoncashFinancialOrEquityInstrumentConsiderationSharesIssued1
|
shares | |
CY2021Q1 | us-gaap |
Conversion Of Stock Amount Issued1
ConversionOfStockAmountIssued1
|
USD | |
CY2022Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
USD | |
CY2022Q1 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2021Q1 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2022Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2021Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2021Q1 | us-gaap |
Proceeds From Sale Of Intangible Assets
ProceedsFromSaleOfIntangibleAssets
|
USD | |
CY2022Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
USD | |
CY2022Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
USD | |
CY2021Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
USD | |
CY2021Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
USD | |
CY2021Q1 | us-gaap |
Payments For Repurchase Of Preferred Stock And Preference Stock
PaymentsForRepurchaseOfPreferredStockAndPreferenceStock
|
USD | |
CY2022Q1 | us-gaap |
Proceeds From Issuance Of Preferred Stock And Preference Stock
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
USD | |
CY2021Q1 | us-gaap |
Proceeds From Issuance Of Preferred Stock And Preference Stock
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
|
USD | |
CY2022Q1 | GMER |
Proceeds From Repayment Of Related Party Debt
ProceedsFromRepaymentOfRelatedPartyDebt
|
USD |