2021 Q4 Form 10-K Financial Statement
#000149315222010063 Filed on April 15, 2022
Income Statement
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
Revenue | $24.12K | $24.12K | $0.00 |
YoY Change | 183.76% | ||
Cost Of Revenue | $5.030K | $5.030K | |
YoY Change | |||
Gross Profit | $19.09K | $19.09K | |
YoY Change | 124.59% | ||
Gross Profit Margin | 79.15% | 79.15% | |
Selling, General & Admin | $1.509M | $5.607M | $1.826M |
YoY Change | -17.35% | 117.93% | 108.34% |
% of Gross Profit | 7907.02% | 29373.55% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $1.150K | $3.000K | $270.00 |
YoY Change | 325.93% | 1011.11% | |
% of Gross Profit | 6.02% | 15.72% | |
Operating Expenses | $1.489M | $6.151M | $1.786M |
YoY Change | -16.63% | 139.01% | 103.79% |
Operating Profit | -$1.470M | -$6.132M | |
YoY Change | 139.06% | ||
Interest Expense | -$46.27K | $68.61K | -$37.29K |
YoY Change | 24.08% | -132.12% | -191.98% |
% of Operating Profit | |||
Other Income/Expense, Net | $68.62K | ||
YoY Change | |||
Pretax Income | -$1.516M | -$6.063M | -$1.824M |
YoY Change | -16.85% | 118.21% | 401.53% |
Income Tax | $0.00 | $0.00 | |
% Of Pretax Income | |||
Net Earnings | -$1.516M | -$6.063M | -$1.824M |
YoY Change | -16.85% | 118.21% | 401.53% |
Net Earnings / Revenue | -6287.15% | -25136.48% | |
Basic Earnings Per Share | -$0.03 | ||
Diluted Earnings Per Share | -$6.408K | -$25.81K | -$8.502K |
COMMON SHARES | |||
Basic Shares Outstanding | 246.7M shares | 234.9M shares | |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $522.1K | $522.1K | $33.48K |
YoY Change | 1459.56% | 1459.56% | -26.39% |
Cash & Equivalents | $359.1K | $359.1K | $2.479K |
Short-Term Investments | $163.0K | $163.0K | $31.00K |
Other Short-Term Assets | $0.00 | $0.00 | $222.2K |
YoY Change | -100.0% | -100.0% | |
Inventory | $290.7K | $290.7K | |
Prepaid Expenses | |||
Receivables | $78.72K | $78.72K | |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $891.6K | $891.6K | $255.7K |
YoY Change | 248.75% | 248.75% | 462.12% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $112.6K | $946.4K | $2.950K |
YoY Change | 3717.05% | 31981.36% | |
Goodwill | $6.444M | ||
YoY Change | |||
Intangibles | $3.333K | $0.00 | |
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $6.583M | $67.81K | |
YoY Change | |||
Total Long-Term Assets | $7.529M | $7.529M | $2.940K |
YoY Change | 255986.53% | 255986.73% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $891.6K | $891.6K | $255.7K |
Total Long-Term Assets | $7.529M | $7.529M | $2.940K |
Total Assets | $8.421M | $8.421M | $258.6K |
YoY Change | 3156.32% | 3156.32% | 468.58% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $1.381M | $1.381M | $620.0K |
YoY Change | 122.75% | 122.87% | -15.22% |
Accrued Expenses | $662.2K | $662.2K | $357.7K |
YoY Change | 85.12% | 85.12% | -41.27% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $1.793M | $1.793M | $871.1K |
YoY Change | 105.85% | 105.85% | 0.0% |
Long-Term Debt Due | $2.990K | $2.990K | $74.80K |
YoY Change | -96.0% | -96.0% | |
Total Short-Term Liabilities | $3.839M | $3.839M | $2.033M |
YoY Change | 88.87% | 88.87% | -8.08% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $147.0K | $147.0K | $0.00 |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | $559.6K | $559.6K | |
YoY Change | |||
Total Long-Term Liabilities | $706.6K | $706.6K | |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $3.839M | $3.839M | $2.033M |
Total Long-Term Liabilities | $706.6K | $706.6K | |
Total Liabilities | $4.546M | $4.546M | $2.033M |
YoY Change | 123.63% | 123.63% | -64.66% |
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 | $3.875M | -$1.774M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $8.421M | $8.421M | $258.6K |
YoY Change | 3156.32% | 3156.32% | 468.58% |
Cashflow Statement
Concept | 2021 Q4 | 2021 | 2020 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$1.516M | -$6.063M | -$1.824M |
YoY Change | -16.85% | 118.21% | 401.53% |
Depreciation, Depletion And Amortization | $1.150K | $3.000K | $270.00 |
YoY Change | 325.93% | 1011.11% | |
Cash From Operating Activities | -$431.5K | -$655.6K | -$68.31K |
YoY Change | 531.68% | 278.1% | -66.72% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $10.00 | -$72.84K | -$3.210K |
YoY Change | -100.31% | 2169.16% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $239.0K | $239.0K | $0.00 |
YoY Change | 170592.86% | -100.0% | |
Cash From Investing Activities | $239.0K | $166.1K | -$3.210K |
YoY Change | -7544.86% | -5511.4% | -101.56% |
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 | 846.2K | 72.53K |
YoY Change | 253.77% | 376.68% | -3999.46% |
NET CHANGE | |||
Cash From Operating Activities | -431.5K | -655.6K | -68.31K |
Cash From Investing Activities | 239.0K | 166.1K | -3.210K |
Cash From Financing Activities | 256.6K | 846.2K | 72.53K |
Net Change In Cash | 64.07K | 356.7K | 1.010K |
YoY Change | 6243.56% | 34195.19% | -214.77% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$431.5K | -$655.6K | -$68.31K |
Capital Expenditures | $10.00 | -$72.84K | -$3.210K |
Free Cash Flow | -$431.5K | -$582.8K | -$65.10K |
YoY Change | 562.84% | 242.43% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2020Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
USD | |
CY2020Q4 | us-gaap |
Inventory Net
InventoryNet
|
USD | |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
USD | |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
USD | |
CY2020Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
USD | |
CY2020Q4 | GTII |
Fine Art
FineArt
|
USD | |
CY2020Q4 | us-gaap |
Deposits Assets
DepositsAssets
|
USD | |
CY2020Q4 | us-gaap |
Goodwill
Goodwill
|
USD | |
CY2020Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
USD | |
CY2021Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
USD | |
CY2021Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
USD | |
CY2020Q4 | us-gaap |
Notes Payable Current
NotesPayableCurrent
|
USD | |
CY2020Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
USD | |
CY2020Q4 | GTII |
Stock Deposits
StockDeposits
|
USD | |
CY2020Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
USD | |
CY2020Q4 | us-gaap |
Long Term Notes Payable
LongTermNotesPayable
|
USD | |
CY2020Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
USD | |
CY2020 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
USD | |
CY2020 | GTII |
Charitable Donations
CharitableDonations
|
USD | |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020 | us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
USD | |
CY2021 | us-gaap |
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
|
USD | |
CY2021 | GTII |
Stock Issued During Period Value Warrants Issued To Shareholders
StockIssuedDuringPeriodValueWarrantsIssuedToShareholders
|
USD | |
CY2021 | GTII |
Stock Issued During Period Value Acquisitions2
StockIssuedDuringPeriodValueAcquisitions2
|
USD | |
CY2020 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
USD | |
CY2020 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
USD | |
CY2021 | GTII |
Increase Decrease In Accrued Interest Payable Officers And Directors
IncreaseDecreaseInAccruedInterestPayableOfficersAndDirectors
|
USD | |
CY2020 | us-gaap |
Cash Acquired From Acquisition
CashAcquiredFromAcquisition
|
USD | |
CY2021 | us-gaap |
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
|
USD | |
CY2020 | GTII |
Cash Paid For Other Assets
CashPaidForOtherAssets
|
USD | |
CY2020 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
USD | |
CY2020 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
USD | |
CY2021 | us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | |
CY2020 | us-gaap |
Interest Paid Net
InterestPaidNet
|
USD | |
CY2021 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | |
CY2020 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
USD | |
CY2020 | GTII |
Stock Issued And Held In Escrow For Potential Acquisitions
StockIssuedAndHeldInEscrowForPotentialAcquisitions
|
USD | |
CY2020 | GTII |
Additions To Rou Assets Obtained From Acquired Operating Lease Liabilities
AdditionsToRouAssetsObtainedFromAcquiredOperatingLeaseLiabilities
|
USD | |
CY2020 | GTII |
Operating Lease Liabilities Acquired From Bronx In Acquisition
OperatingLeaseLiabilitiesAcquiredFromBronxInAcquisition
|
USD | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2020Q4 | us-gaap |
Deferred Tax Assets Net
DeferredTaxAssetsNet
|
USD | |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
USD | |
CY2021 | us-gaap |
Unrecognized Tax Benefits Increases Resulting From Current Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions
|
USD | |
CY2020 | us-gaap |
Unrecognized Tax Benefits Increases Resulting From Current Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions
|
USD | |
CY2021 | us-gaap |
Unrecognized Tax Benefits Decreases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions
|
USD | |
CY2020 | us-gaap |
Unrecognized Tax Benefits Decreases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions
|
USD | |
CY2021 | GTII |
Reductions In Benefit Due To Income Tax Expense
ReductionsInBenefitDueToIncomeTaxExpense
|
USD | |
CY2020 | GTII |
Reductions In Benefit Due To Income Tax Expense
ReductionsInBenefitDueToIncomeTaxExpense
|
USD | |
CY2020 | 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
|
||
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
|
USD | |
CY2019Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber
|
shares | |
CY2019Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
||
CY2019 | GTII |
Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Outstanding Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsOutstandingWeightedAverageRemainingContractualTerm
|
||
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Granted
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted
|
shares | |
CY2019Q4 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Non Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsOutstandingIntrinsicValue
|
USD | |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
||
CY2020 | GTII |
Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Granted Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsGrantedWeightedAverageRemainingContractualTerm
|
||
CY2020Q4 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Non Options Granted Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsGrantedIntrinsicValue
|
USD | |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Exercised
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised
|
shares | |
CY2020 | GTII |
Share Based Compensation Arrangements By Share Based Payment Award Non Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsExercisesInPeriodWeightedAverageExercisePrice
|
||
CY2020 | GTII |
Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Exercised Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsExercisedWeightedAverageRemainingContractualTerm
|
||
CY2020Q4 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Non Options Exercised Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsExercisedIntrinsicValue
|
USD | |
CY2020 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Forfeitures
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsForfeitures
|
shares | |
CY2020 | GTII |
Share Based Compensation Arrangements By Share Based Payment Award Non Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
||
CY2020 | GTII |
Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Forfeited Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsForfeitedWeightedAverageRemainingContractualTerm
|
||
CY2021Q4 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Non Options Forfeited Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsForfeitedIntrinsicValue
|
USD | |
CY2020Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber
|
shares | |
CY2020Q4 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue
|
||
CY2020 | GTII |
Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Outstanding Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsOutstandingWeightedAverageRemainingContractualTerm
|
||
CY2020Q4 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Non Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsOutstandingIntrinsicValue
|
USD | |
CY2021 | GTII |
Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Exercised Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsExercisedWeightedAverageRemainingContractualTerm
|
||
CY2021 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Forfeitures
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsForfeitures
|
shares | |
CY2021 | GTII |
Share Based Compensation Arrangements By Share Based Payment Award Non Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
||
CY2021 | GTII |
Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Forfeited Weighted Average Remaining Contractual Term
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsForfeitedWeightedAverageRemainingContractualTerm
|
||
CY2021Q4 | GTII |
Share Based Compensation Arrangement By Share Based Payment Award Non Options Forfeited Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsForfeitedIntrinsicValue
|
USD | |
CY2020 | us-gaap |
Operating Lease Cost
OperatingLeaseCost
|
USD | |
CY2020 | us-gaap |
Lease Cost
LeaseCost
|
USD | |
CY2020 | us-gaap |
Lease Cost
LeaseCost
|
USD |