$JFIL
Jubilant Flame International, Ltd

2022 Q1 Form 10-Q Financial Statement

#000147793222000151 Filed on January 07, 2022

View on sec.gov

Income Statement

Concept 2022 Q1 2021 Q4 2021 Q3
Revenue $0.00 $0.00 $0.00
YoY Change
Cost Of Revenue $0.00 $0.00 $0.00
YoY Change
Gross Profit $0.00 $0.00 $0.00
YoY Change
Gross Profit Margin
Selling, General & Admin $15.92K $23.25K $18.33K
YoY Change -12.67% 1.13% -7.75%
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization
YoY Change
% of Gross Profit
Operating Expenses $15.92K $23.25K $18.33K
YoY Change -12.67% 1.17% -7.75%
Operating Profit -$15.92K -$23.25K -$18.33K
YoY Change -12.67% 1.17% -7.74%
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net -$7.780K $0.00 $22.00K
YoY Change
Pretax Income -$23.70K -$23.25K $3.667K
YoY Change 30.01% 1.17% -118.45%
Income Tax $0.00
% Of Pretax Income
Net Earnings -$23.70K -$23.25K $3.667K
YoY Change 30.01% 1.17% -118.45%
Net Earnings / Revenue
Basic Earnings Per Share $0.00 $0.00
Diluted Earnings Per Share -$1.212K -$1.189K $186.50
COMMON SHARES
Basic Shares Outstanding 19.55M shares 19.55M shares 19.55M shares
Diluted Shares Outstanding 19.67M shares 19.67M shares

Balance Sheet

Concept 2022 Q1 2021 Q4 2021 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $3.580K $17.63K $24.61K
YoY Change 46.72% 137.92% 892.34%
Cash & Equivalents $3.582K $17.63K $24.61K
Short-Term Investments
Other Short-Term Assets $10.50K $14.00K $3.000K
YoY Change 16.67% 16.67% 0.0%
Inventory
Prepaid Expenses $10.50K $14.00K $3.000K
Receivables $0.00 $9.380K $9.380K
Other Receivables $0.00 $0.00 $0.00
Total Short-Term Assets $14.08K $41.01K $37.00K
YoY Change -32.38% 42.4% 148.8%
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 $0.00 $0.00 $0.00
YoY Change
TOTAL ASSETS
Total Short-Term Assets $14.08K $41.01K $37.00K
Total Long-Term Assets $0.00 $0.00 $0.00
Total Assets $14.08K $41.01K $37.00K
YoY Change -32.38% 42.4% 148.8%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $7.000K $20.55K $14.00K
YoY Change 582.93%
Accrued Expenses $535.5K $535.5K $535.5K
YoY Change 0.0% 0.0% 0.0%
Deferred Revenue
YoY Change
Short-Term Debt $591.9K $583.9K $567.7K
YoY Change 7.41% 7.38% 9.93%
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $1.182M $1.188M $1.165M
YoY Change 3.71% 4.72% 5.74%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $0.00 $0.00 $0.00
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities $1.182M $1.188M $1.165M
Total Long-Term Liabilities $0.00 $0.00 $0.00
Total Liabilities $1.182M $1.188M $1.165M
YoY Change 3.71% 4.72% 5.74%
SHAREHOLDERS EQUITY
Retained Earnings -$3.657M -$3.633M -$3.610M
YoY Change 1.8%
Common Stock $19.99K $19.55K $19.55K
YoY Change 2.24%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$1.168M -$1.147M -$1.128M
YoY Change
Total Liabilities & Shareholders Equity $14.08K $41.01K $37.00K
YoY Change -32.38% 42.4% 148.8%

Cashflow Statement

Concept 2022 Q1 2021 Q4 2021 Q3
OPERATING ACTIVITIES
Net Income -$23.70K -$23.25K $3.667K
YoY Change 30.01% 1.17% -118.45%
Depreciation, Depletion And Amortization
YoY Change
Cash From Operating Activities -$22.11K -$23.21K $18.17K
YoY Change 79.32% 3.43% -195.99%
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 8.060K 16.23K 3.760K
YoY Change 9.66% -40.7% -76.26%
NET CHANGE
Cash From Operating Activities -22.11K -23.21K 18.17K
Cash From Investing Activities
Cash From Financing Activities 8.060K 16.23K 3.760K
Net Change In Cash -14.05K -6.980K 21.93K
YoY Change 182.13% -241.58% -809.71%
FREE CASH FLOW
Cash From Operating Activities -$22.11K -$23.21K $18.17K
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2022Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
19548208 shares
CY2021Q4 us-gaap Cash
Cash
17627 USD
CY2021Q1 us-gaap Cash
Cash
2441 USD
CY2021Q4 us-gaap Accounts Receivable Net
AccountsReceivableNet
9384 USD
CY2021Q1 us-gaap Accounts Receivable Net
AccountsReceivableNet
9384 USD
CY2021Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
14000 USD
CY2021Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
9000 USD
CY2021Q4 us-gaap Assets Current
AssetsCurrent
41011 USD
CY2021Q1 us-gaap Assets Current
AssetsCurrent
20825 USD
CY2021Q4 us-gaap Assets
Assets
41011 USD
CY2021Q1 us-gaap Assets
Assets
20825 USD
CY2021Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
20545 USD
CY2021Q1 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
5500 USD
CY2021Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
47643 USD
CY2021Q1 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
47643 USD
CY2021Q4 us-gaap Accrued Bonuses Current
AccruedBonusesCurrent
535500 USD
CY2021Q1 us-gaap Accrued Bonuses Current
AccruedBonusesCurrent
535500 USD
CY2021Q4 us-gaap Loans Payable Current
LoansPayableCurrent
583879 USD
CY2021Q1 us-gaap Loans Payable Current
LoansPayableCurrent
551124 USD
CY2021Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1187567 USD
jfil Sales Of Goods
SalesOfGoods
0 USD
CY2021Q4 us-gaap Revenues
Revenues
0 USD
CY2020Q4 us-gaap Revenues
Revenues
0 USD
us-gaap Revenues
Revenues
0 USD
us-gaap Revenues
Revenues
0 USD
CY2021Q4 us-gaap Cost Of Revenue
CostOfRevenue
0 USD
CY2020Q4 us-gaap Cost Of Revenue
CostOfRevenue
0 USD
us-gaap Cost Of Revenue
CostOfRevenue
0 USD
CY2021Q1 us-gaap Liabilities Current
LiabilitiesCurrent
1139767 USD
CY2021Q4 us-gaap Liabilities
Liabilities
1187567 USD
CY2021Q1 us-gaap Liabilities
Liabilities
1139767 USD
CY2021Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2021Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
75000000 shares
CY2021Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
19548208 shares
CY2021Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
19548208 shares
CY2021Q4 us-gaap Common Stock Value
CommonStockValue
19548 USD
CY2021Q1 us-gaap Common Stock Value
CommonStockValue
19548 USD
CY2021Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2467233 USD
CY2021Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2453733 USD
CY2021Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-3633337 USD
CY2021Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-3592223 USD
CY2021Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
41011 USD
CY2021Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
20825 USD
CY2021Q4 jfil Sales Of Goods
SalesOfGoods
0 USD
CY2020Q4 jfil Sales Of Goods
SalesOfGoods
0 USD
jfil Sales Of Goods
SalesOfGoods
0 USD
us-gaap Cost Of Revenue
CostOfRevenue
0 USD
CY2021Q4 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
23253 USD
CY2020Q4 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
22985 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
63357 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
65957 USD
CY2021Q4 us-gaap Operating Expenses
OperatingExpenses
23253 USD
CY2020Q4 us-gaap Operating Expenses
OperatingExpenses
22985 USD
us-gaap Operating Expenses
OperatingExpenses
63357 USD
us-gaap Operating Expenses
OperatingExpenses
65957 USD
CY2021Q4 us-gaap Operating Income Loss
OperatingIncomeLoss
-23253 USD
CY2020Q4 us-gaap Operating Income Loss
OperatingIncomeLoss
-22985 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-63357 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-65957 USD
CY2021Q4 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
0 USD
CY2020Q4 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
0 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
22243 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
0 USD
CY2021Q4 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-23253 USD
CY2020Q4 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-22985 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-41114 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
-65957 USD
CY2020Q4 us-gaap Net Income Loss
NetIncomeLoss
-22985 USD
us-gaap Net Income Loss
NetIncomeLoss
-41114 USD
us-gaap Net Income Loss
NetIncomeLoss
-65957 USD
CY2021Q4 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0.00
CY2020Q4 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 Share Based Compensation
ShareBasedCompensation
13500 USD
us-gaap Share Based Compensation
ShareBasedCompensation
13500 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
0 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
18 USD
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-5000 USD
CY2021Q4 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
19548208 shares
CY2020Q4 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
19048208 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
19548208 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
19048208 shares
CY2021Q3 us-gaap Stockholders Equity
StockholdersEquity
-1127803 USD
CY2021Q4 jfil Shares Awarded For Stock Compensation
SharesAwardedForStockCompensation
4500 USD
CY2021Q4 us-gaap Net Income Loss
NetIncomeLoss
-23253 USD
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-1146556 USD
CY2020Q3 us-gaap Stockholders Equity
StockholdersEquity
-1086727 USD
CY2020Q4 jfil Shares Awarded For Stock Compensation
SharesAwardedForStockCompensation
4500 USD
CY2020Q4 us-gaap Net Income Loss
NetIncomeLoss
-22985 USD
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
-1105212 USD
CY2021Q1 us-gaap Stockholders Equity
StockholdersEquity
-1118942 USD
jfil Shares Awarded For Stock Compensation
SharesAwardedForStockCompensation
13500 USD
us-gaap Net Income Loss
NetIncomeLoss
-41114 USD
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
-1146556 USD
CY2020Q1 us-gaap Stockholders Equity
StockholdersEquity
-1052755 USD
jfil Shares Awarded For Stock Compensation
SharesAwardedForStockCompensation
13500 USD
us-gaap Net Income Loss
NetIncomeLoss
-65957 USD
CY2020Q4 us-gaap Stockholders Equity
StockholdersEquity
-1105212 USD
us-gaap Net Income Loss
NetIncomeLoss
-65957 USD
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-3000 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
15045 USD
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
-1603 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-17569 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-57042 USD
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
32755 USD
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
53828 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
32755 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
53828 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
15186 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-3214 USD
CY2021Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2441 USD
CY2020Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
10628 USD
CY2021Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
17627 USD
CY2020Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
7414 USD
us-gaap Interest Paid
InterestPaid
0 USD
us-gaap Interest Paid
InterestPaid
0 USD
us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
us-gaap Income Taxes Paid
IncomeTaxesPaid
0 USD
CY2021Q4 us-gaap Accounts Receivable Net
AccountsReceivableNet
9384 USD
CY2021Q1 us-gaap Accounts Receivable Net
AccountsReceivableNet
9384 USD
us-gaap Use Of Estimates
UseOfEstimates
<p style="FONT-SIZE: 10pt; FONT-FAMILY: times new roman; MARGIN: 0px; text-align:justify;">The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 amounts of revenues and expenses during the reporting period. Management bases its estimates on historical experience and on various assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.</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’s significant estimates include income tax provisions and valuation allowances of deferred tax assets; the fair value of financial instruments and the assumption that the company will continue as a going concern. Those significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached to those estimates or assumptions, and certain estimates or assumptions are difficult to measure or value.</p>
CY2021Q4 us-gaap Assets Current
AssetsCurrent
41011 USD
CY2021Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1187567 USD
CY2021Q4 jfil Working Capital Deficit
WorkingCapitalDeficit
-1146556 USD
CY2021Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-3633337 USD
CY2021Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
14000 USD
CY2021Q1 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
9000 USD
us-gaap Professional Fees
ProfessionalFees
19000 USD

Files In Submission

Name View Source Status
0001477932-22-000151-index-headers.html Edgar Link pending
0001477932-22-000151-index.html Edgar Link pending
0001477932-22-000151.txt Edgar Link pending
0001477932-22-000151-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
jfil-20211130.xsd Edgar Link pending
jfil-20211130_cal.xml Edgar Link unprocessable
jfil-20211130_def.xml Edgar Link unprocessable
jfil-20211130_lab.xml Edgar Link unprocessable
jfil-20211130_pre.xml Edgar Link unprocessable
jfil_10q.htm Edgar Link pending
jfil_10q_htm.xml Edgar Link completed
jfil_ex311.htm Edgar Link pending
jfil_ex312.htm Edgar Link pending
jfil_ex321.htm Edgar Link pending
jfil_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
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