2021 Q4 Form 10-Q Financial Statement

#000147793221008219 Filed on November 15, 2021

View on sec.gov

Income Statement

Concept 2021 Q4 2021 Q3 2020 Q4
Revenue $0.00
YoY Change
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $6.642K
YoY Change
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization
YoY Change
% of Gross Profit
Operating Expenses $81.00K
YoY Change
Operating Profit -$81.00K
YoY Change
Interest Expense $13.07K
YoY Change
% of Operating Profit
Other Income/Expense, Net -$13.07K
YoY Change
Pretax Income
YoY Change
Income Tax
% Of Pretax Income
Net Earnings -$94.06K
YoY Change 75.51%
Net Earnings / Revenue
Basic Earnings Per Share
Diluted Earnings Per Share
COMMON SHARES
Basic Shares Outstanding 1.533B shares 1.533B shares
Diluted Shares Outstanding

Balance Sheet

Concept 2021 Q4 2021 Q3 2020 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments
YoY Change
Cash & Equivalents $0.00 $0.00 $0.00
Short-Term Investments
Other Short-Term Assets
YoY Change
Inventory
Prepaid Expenses $10.00K $10.00K $3.000K
Receivables
Other Receivables
Total Short-Term Assets
YoY Change
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
YoY Change
TOTAL ASSETS
Total Short-Term Assets
Total Long-Term Assets
Total Assets $10.00K $10.00K $3.000K
YoY Change 233.33%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $18.75K $16.83K $73.31K
YoY Change -74.43%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities
YoY Change
LONG-TERM LIABILITIES
Long-Term Debt
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities
Total Long-Term Liabilities
Total Liabilities $1.070M $987.7K $689.1K
YoY Change 55.27%
SHAREHOLDERS EQUITY
Retained Earnings -$3.833M -$3.751M -$3.459M
YoY Change 10.81%
Common Stock $163.3K $153.3K $148.3K
YoY Change 10.11%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$1.060M -$977.7K -$686.1K
YoY Change
Total Liabilities & Shareholders Equity $10.00K $10.00K $3.000K
YoY Change 233.33%

Cashflow Statement

Concept 2021 Q4 2021 Q3 2020 Q4
OPERATING ACTIVITIES
Net Income -$94.06K
YoY Change 75.51%
Depreciation, Depletion And Amortization
YoY Change
Cash From Operating Activities
YoY Change
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
YoY Change
NET CHANGE
Cash From Operating Activities
Cash From Investing Activities
Cash From Financing Activities
Net Change In Cash
YoY Change
FREE CASH FLOW
Cash From Operating Activities
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2021Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2021Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
1650000000 shares
CY2021Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
10000 USD
CY2020Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
1650000000 shares
CY2021Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
1533317059 shares
CY2020Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
1483317059 shares
CY2021Q3 us-gaap Common Stock Value
CommonStockValue
153332 USD
CY2020Q4 us-gaap Common Stock Value
CommonStockValue
148332 USD
CY2021Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2619845 USD
CY2020Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2624844 USD
CY2021Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-3751016 USD
CY2020Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-3459423 USD
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
-977686 USD
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
-686093 USD
CY2021Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
1533317059 shares
CY2021Q3 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
10000 USD
CY2020Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
3000 USD
CY2021Q3 us-gaap Assets
Assets
10000 USD
CY2020Q4 us-gaap Assets
Assets
3000 USD
CY2021Q3 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
456099 USD
CY2020Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
344253 USD
CY2021Q3 us-gaap Notes Payable Current
NotesPayableCurrent
395419 USD
CY2020Q4 us-gaap Notes Payable Current
NotesPayableCurrent
234336 USD
CY2021Q3 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
136168 USD
CY2020Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
110504 USD
CY2021Q3 us-gaap Liabilities
Liabilities
987686 USD
CY2020Q4 us-gaap Liabilities
Liabilities
689093 USD
CY2020Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
3000 USD
us-gaap Revenues
Revenues
0 USD
us-gaap Revenues
Revenues
0 USD
us-gaap Salaries And Wages
SalariesAndWages
135000 USD
us-gaap Salaries And Wages
SalariesAndWages
135000 USD
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
20730 USD
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
6963 USD
us-gaap Professional Fees
ProfessionalFees
102533 USD
us-gaap Professional Fees
ProfessionalFees
70631 USD
us-gaap Operating Expenses
OperatingExpenses
258263 USD
CY2020Q3 igpk Preferred Stock Series A Conversion To Common Amount
PreferredStockSeriesAConversionToCommonAmount
0 USD
CY2020Q3 us-gaap Net Income Loss
NetIncomeLoss
-53595 USD
CY2020Q3 us-gaap Stockholders Equity
StockholdersEquity
-570270 USD
CY2021Q2 us-gaap Stockholders Equity
StockholdersEquity
-883623 USD
CY2021Q3 us-gaap Net Income Loss
NetIncomeLoss
-94063 USD
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
-977686 USD
CY2019Q4 us-gaap Stockholders Equity
StockholdersEquity
-339910 USD
igpk Preferred Stock Series A Conversion To Common Amount
PreferredStockSeriesAConversionToCommonAmount
0 USD
us-gaap Net Income Loss
NetIncomeLoss
-230360 USD
CY2020Q3 us-gaap Stockholders Equity
StockholdersEquity
-570270 USD
igpk Preferred Stock Series A Conversion To Common Amount
PreferredStockSeriesAConversionToCommonAmount
0 USD
us-gaap Net Income Loss
NetIncomeLoss
-291593 USD
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
-977686 USD
us-gaap Net Income Loss
NetIncomeLoss
-291593 USD
us-gaap Net Income Loss
NetIncomeLoss
-230360 USD
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-7000 USD
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
0 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
111846 USD
us-gaap Operating Expenses
OperatingExpenses
212594 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-258263 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-212594 USD
us-gaap Interest Expense
InterestExpense
33330 USD
us-gaap Interest Expense
InterestExpense
17766 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-33330 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
-17766 USD
us-gaap Net Income Loss
NetIncomeLoss
-291593 USD
us-gaap Net Income Loss
NetIncomeLoss
-230360 USD
CY2021Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.00
CY2020Q3 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.00
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.00
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.00
us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
1500533176 shares
us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
1196382752 shares
CY2020Q2 us-gaap Stockholders Equity
StockholdersEquity
-516675 USD
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
-686093 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
147432 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-186747 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-82928 USD
us-gaap Proceeds From Issuance Of Medium Term Notes
ProceedsFromIssuanceOfMediumTermNotes
161083 USD
us-gaap Proceeds From Issuance Of Medium Term Notes
ProceedsFromIssuanceOfMediumTermNotes
59713 USD
igpk Advances From Officer
AdvancesFromOfficer
25664 USD
igpk Advances From Officer
AdvancesFromOfficer
23215 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
186747 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
82928 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
0 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
0 USD
CY2021Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
0 USD
CY2020Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
0 USD
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
0 USD
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
0 USD
us-gaap Interest Paid Net
InterestPaidNet
0 USD
us-gaap Interest Paid Net
InterestPaidNet
0 USD
us-gaap Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
5000 USD
us-gaap Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
23000 USD
us-gaap Nature Of Operations
NatureOfOperations
<p style="font-size:10pt;font-family:times new roman;margin:0px"><strong>NOTE 1 – INCORPORATION AND OPERATIONS</strong></p><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">Integrated Cannabis Solutions, Inc. (the “Company”) is a Nevada corporation quoted  on OTC Markets Pink under the ticker "IGPK" . The Company was formed on December 31, 2003 and had nominal operations during the years ended December 31, 2020 and 2019. </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The Company plans to process hemp or biomass into Cannabidiol (“CBD”) by establishing a processing plant in Wisconsin to supply manufacturers or pharmaceutical companies for their manufacture, distribution and sale of CBD related products such as edibles for human consumption, vitamins, and multi-vitamins, and topical products for human use such as oils, tinctures, creams, oils and salves, and vaping liquids. The Company also plans to promote and assist in the establishment of a co-op with local farmers for the purpose of establishing a consistent supply of biomass and enter into long term supply contracts. </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;"> </p><p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">On May 21, 2019, the Company formed Integrated Farming Solutions, LLC,  a limited liability company in Nevada. Integrated Farming Solutions, LLC is the Company’s wholly-owned subsidiary and has not yet begun operations. No assurance can be provided that the Company will be successful in implementing and executing on its business plans.</p>
us-gaap Use Of Estimates
UseOfEstimates
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The Company’s financial statements are prepared using the accrual method in accordance with Generally Accepted Accounting Principles in the United State of America (“GAAP”). The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Changes in estimates and assumptions are reflected in reported results in the period in which they become known. Significant estimates made by management include, but are not limited to, valuation of stock options, stock-based compensation, convertible debt and the valuation allowance associated with deferred tax assets. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment, which management believes to be reasonable under the circumstances. Actual results could differ from those estimates.</p>
CY2021Q3 igpk Working Capital Deficit
WorkingCapitalDeficit
-977686 USD
CY2021Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
16826 USD
CY2020Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
73310 USD
CY2021Q3 us-gaap Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
365000 USD
CY2020Q4 us-gaap Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
230000 USD
CY2021Q3 us-gaap Interest Payable Current
InterestPayableCurrent
74273 USD
CY2020Q4 us-gaap Interest Payable Current
InterestPayableCurrent
40943 USD
CY2021Q3 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
456099 USD
CY2020Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
344253 USD
CY2020Q4 us-gaap Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
230000 USD
us-gaap Salaries And Wages
SalariesAndWages
135000 USD
us-gaap Salaries And Wages
SalariesAndWages
135000 USD
us-gaap Stock Issued During Period Shares Conversion Of Units
StockIssuedDuringPeriodSharesConversionOfUnits
50000000 shares
us-gaap Stock Issued During Period Shares Conversion Of Units
StockIssuedDuringPeriodSharesConversionOfUnits
100000000 shares

Files In Submission

Name View Source Status
0001477932-21-008219-index-headers.html Edgar Link pending
0001477932-21-008219-index.html Edgar Link pending
0001477932-21-008219.txt Edgar Link pending
0001477932-21-008219-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
igpk-20210930.xsd Edgar Link pending
igpk-20210930_cal.xml Edgar Link unprocessable
igpk-20210930_def.xml Edgar Link unprocessable
igpk-20210930_lab.xml Edgar Link unprocessable
igpk-20210930_pre.xml Edgar Link unprocessable
igpk_10q.htm Edgar Link pending
igpk_10q_htm.xml Edgar Link completed
igpk_ex311.htm Edgar Link pending
igpk_ex312.htm Edgar Link pending
igpk_ex321.htm Edgar Link pending
igpk_ex322.htm Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R3.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending