2021 Q4 Form 10-Q Financial Statement
#000149315221028692 Filed on November 15, 2021
Income Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
Revenue | $24.12K | $8.500K | |
YoY Change | |||
Cost Of Revenue | $5.030K | ||
YoY Change | |||
Gross Profit | $19.09K | ||
YoY Change | |||
Gross Profit Margin | 79.15% | ||
Selling, General & Admin | $1.509M | $2.025M | $280.1K |
YoY Change | -17.35% | 623.24% | 16.69% |
% of Gross Profit | 7907.02% | ||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $1.150K | $1.310K | $0.00 |
YoY Change | 325.93% | ||
% of Gross Profit | 6.02% | ||
Operating Expenses | $1.489M | $2.567M | $280.1K |
YoY Change | -16.63% | 816.57% | 16.69% |
Operating Profit | -$1.470M | -$2.567M | |
YoY Change | |||
Interest Expense | -$46.27K | -$201.8K | -$45.75K |
YoY Change | 24.08% | 341.01% | 357.5% |
% of Operating Profit | |||
Other Income/Expense, Net | -$201.8K | ||
YoY Change | |||
Pretax Income | -$1.516M | -$2.769M | -$317.3K |
YoY Change | -16.85% | 772.55% | 26.92% |
Income Tax | $0.00 | ||
% Of Pretax Income | |||
Net Earnings | -$1.516M | -$2.769M | -$317.3K |
YoY Change | -16.85% | 772.55% | 26.92% |
Net Earnings / Revenue | -6287.15% | -3732.94% | |
Basic Earnings Per Share | -$0.01 | ||
Diluted Earnings Per Share | -$6.408K | -$11.77K | -$1.545K |
COMMON SHARES | |||
Basic Shares Outstanding | 246.7M shares | 235.2M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $522.1K | $490.1K | $44.47K |
YoY Change | 1459.56% | 1002.05% | -75.36% |
Cash & Equivalents | $359.1K | $295.1K | $1.470K |
Short-Term Investments | $163.0K | $195.0K | $43.00K |
Other Short-Term Assets | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Inventory | $290.7K | ||
Prepaid Expenses | |||
Receivables | $78.72K | ||
Other Receivables | $0.00 | ||
Total Short-Term Assets | $891.6K | $490.1K | $44.47K |
YoY Change | 248.75% | 1002.05% | -75.35% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $112.6K | $2.140K | |
YoY Change | 3717.05% | ||
Goodwill | $6.444M | ||
YoY Change | |||
Intangibles | $3.333K | ||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $6.583M | ||
YoY Change | |||
Total Long-Term Assets | $7.529M | $73.95K | $0.00 |
YoY Change | 255986.53% | -100.0% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $891.6K | $490.1K | $44.47K |
Total Long-Term Assets | $7.529M | $73.95K | $0.00 |
Total Assets | $8.421M | $564.0K | $44.47K |
YoY Change | 3156.32% | 1168.34% | -80.86% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.381M | $1.210M | $739.9K |
YoY Change | 122.75% | 63.53% | -76.46% |
Accrued Expenses | $662.2K | $376.0K | $1.281M |
YoY Change | 85.12% | -70.65% | 102.75% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $1.793M | $1.071M | $871.1K |
YoY Change | 105.85% | 22.96% | 53.2% |
Long-Term Debt Due | $2.990K | $0.00 | |
YoY Change | -96.0% | ||
Total Short-Term Liabilities | $3.839M | $3.231M | $2.997M |
YoY Change | 88.87% | 7.8% | -52.15% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $147.0K | $0.00 | $3.540M |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | $559.6K | ||
YoY Change | |||
Total Long-Term Liabilities | $706.6K | $0.00 | $3.540M |
YoY Change | -100.0% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.839M | $3.231M | $2.997M |
Total Long-Term Liabilities | $706.6K | $0.00 | $3.540M |
Total Liabilities | $4.546M | $3.231M | $6.538M |
YoY Change | 123.63% | -50.58% | 4.38% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$234.2M | ||
YoY Change | |||
Common Stock | $255.8K | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $3.875M | -$2.667M | -$6.493M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $8.421M | $564.0K | $44.47K |
YoY Change | 3156.32% | 1168.34% | -80.86% |
Cashflow Statement
Concept | 2021 Q4 | 2021 Q3 | 2020 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.516M | -$2.769M | -$317.3K |
YoY Change | -16.85% | 772.55% | 26.92% |
Depreciation, Depletion And Amortization | $1.150K | $1.310K | $0.00 |
YoY Change | 325.93% | ||
Cash From Operating Activities | -$431.5K | -$68.12K | -$15.07K |
YoY Change | 531.68% | 352.02% | -384.34% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $10.00 | $0.00 | |
YoY Change | -100.31% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $239.0K | $140.00 | |
YoY Change | |||
Cash From Investing Activities | $239.0K | $0.00 | $140.00 |
YoY Change | -7544.86% | -100.0% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 256.6K | 328.4K | 15.04K |
YoY Change | 253.77% | 2083.78% | -321.18% |
NET CHANGE | |||
Cash From Operating Activities | -431.5K | -68.12K | -15.07K |
Cash From Investing Activities | 239.0K | 0.000 | 140.0 |
Cash From Financing Activities | 256.6K | 328.4K | 15.04K |
Net Change In Cash | 64.07K | 260.3K | 110.0 |
YoY Change | 6243.56% | 236554.55% | -107.33% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$431.5K | -$68.12K | -$15.07K |
Capital Expenditures | $10.00 | $0.00 | |
Free Cash Flow | -$431.5K | -$68.12K | |
YoY Change | 562.84% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
246722140 | shares |
CY2021Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
USD | |
CY2020Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
USD | |
CY2020Q4 | GTII |
Fine Art
FineArt
|
USD | |
CY2020Q4 | us-gaap |
Other Assets
OtherAssets
|
USD | |
CY2021Q3 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
USD | |
CY2020Q4 | GTII |
Notes Payable Curren
NotesPayableCurren
|
USD | |
CY2020Q4 | GTII |
Stock Deposits
StockDeposits
|
USD | |
CY2021Q3 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
USD | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
USD | ||
CY2020Q3 | us-gaap |
Depreciation
Depreciation
|
USD | |
us-gaap |
Depreciation
Depreciation
|
USD | ||
CY2020Q3 | GTII |
Charitable Donations
CharitableDonations
|
USD | |
GTII |
Charitable Donations
CharitableDonations
|
USD | ||
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | ||
CY2020Q2 | us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
USD | |
CY2021Q2 | GTII |
Stock Issued During Period Value Warrants Issued To Shareholders
StockIssuedDuringPeriodValueWarrantsIssuedToShareholders
|
USD | |
CY2021Q2 | GTII |
Stock Issued During The Period For Escrow Potential Acquistion Of Bronx Family Eye And My Retina
StockIssuedDuringThePeriodForEscrowPotentialAcquistionOfBronxFamilyEyeAndMyRetina
|
USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
USD | ||
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
USD | ||
GTII |
Increase Decrease In Interest Payablerelated Parties
IncreaseDecreaseInInterestPayablerelatedParties
|
USD | ||
us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
USD | ||
GTII |
Cash Paid For Other Assets
CashPaidForOtherAssets
|
USD | ||
GTII |
Cash Paid For Fixed Assets
CashPaidForFixedAssets
|
USD | ||
GTII |
Cash Received From Debt Financing
CashReceivedFromDebtFinancing
|
USD | ||
us-gaap |
Proceeds From Other Deposits
ProceedsFromOtherDeposits
|
USD | ||
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
USD | ||
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
USD | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | ||
us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | ||
GTII |
Stock Issued And Held In Escrow For Potential Acquisitions
StockIssuedAndHeldInEscrowForPotentialAcquisitions
|
USD | ||
GTII |
Reclassification Of Notes Payable To Stock Deposits
ReclassificationOfNotesPayableToStockDeposits
|
USD | ||
us-gaap |
Depreciation
Depreciation
|
USD | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
|
pure | ||
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
shares | |
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
||
CY2020 | GTII |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Outstanding Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm1
|
P0Y | |
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
USD | |
CY2020 | us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
shares | |
CY2020 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
||
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
shares | |
CY2020 | us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
|
shares | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
|||
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
shares | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
|||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
shares | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
|||
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
shares | |
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
||
CY2019Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding
|
USD | |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
shares | |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
||
CY2020 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Intrinsic Value Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsIntrinsicValueGrantsInPeriod
|
USD | |
CY2020 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Exercised
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsExercised
|
shares | |
CY2020 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Exercised Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsExercisedWeightedAverageGrantDateFairValue
|
shares | |
CY2020 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Exercised Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsExercisedIntrinsicValue
|
USD | |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
shares | |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue
|
||
CY2020 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Intrinsic Value Forfeited
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresIntrinsicValueForfeited
|
USD | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
shares | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
||
CY2020Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding
|
USD | |
GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Exercised
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsExercised
|
shares | ||
GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Exercised Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsExercisedWeightedAverageGrantDateFairValue
|
shares | ||
GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Exercised Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsExercisedIntrinsicValue
|
USD | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
shares | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue
|
|||
GTII |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeitures Intrinsic Value Forfeited
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresIntrinsicValueForfeited
|
USD |